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

FORM 10-Q
__________________

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

For the quarterly period endedMarchDecember 31, 2009
Commission File Number 033-88878
Commission File Number 000-02324
__________________________

AEROFLEX INCORPORATED

(Exact name of Registrant as specified in its Charter)

DELAWARE11-1974412
(State or other jurisdiction(I.R.S. Employer
of incorporation or organization)Identification No.)

35 South Service Road 
P.O. Box 6022 
Plainview, N.Y.11803-0622
(Address of principal executive offices)(Zip Code)

(516) 694-6700
(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 xNo ¨o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of RegulationsRegulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ¨o     No ¨o

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

Large accelerated filer ¨o
Accelerated filer¨o
Non-accelerated filer x
Smaller reporting company ¨o
(Do not check if a smaller reporting company) 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨oNo x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.
May 14, 2009
February  11, 2010
1,000
(Date)
(Date)(Number of Shares)


AEROFLEX INCORPORATED
AND SUBSIDIARIES

INDEX

 
PAGE
 PART 1:        FINANCIAL INFORMATION  
         PART 1:        FINANCIAL INFORMATION
   
Item 1UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS2
 March        December 31, 2009 and June 30, 20082009 2
   
 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS3 – 4
 Three Months Ended MarchDecember 31, 2009 and 2008 
 Nine      Six Months Ended MarchDecember 31, 2009 and 2008 
Periods from July 1, 2007 to August 14, 2007
and August 15, 2007 to March 31, 20083 – 4
   
 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS5
 Nine      Six Months Ended MarchDecember 31, 2009 and 2008 
Periods from July 1, 2007 to August 14, 2007
and August 15, 2007 to March 31, 20085
   
 NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 6 – 3829
   
Item 2MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
    RESULTS OF OPERATIONS29 – 40
 RESULTS OF OPERATIONS
Three and NineSix Months Ended MarchDecember 31, 2009 and 2008 39 – 53
   
Item 3QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK5340 – 41
   
Item 4TCONTROLS AND PROCEDURES5341
   
 PART II:          OTHER INFORMATION 
   
Item 1LEGAL PROCEEDINGS5441
   
Item 1ARISK FACTORS5542
   
Item 2UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS5542
   
Item 3DEFAULTS UPON SENIOR SECURITIES5542
   
Item 4SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS5542
   
Item 5OTHER INFORMATION5642
   
Item 6EXHIBITS5642
   
SIGNATURES5743
  
EXHIBIT INDEX5844
  
CERTIFICATIONS5945 – 6349

 
- 1 - -
 

Aeroflex Incorporated
and Subsidiaries
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except share and per share data )

 March 31,  June 30, 
 2009  2008  December 31,  June 30, 
 Successor Entity  Successor Entity  
2009
  
2009
 
Assets            
Current assets:            
Cash and cash equivalents $53,931  $54,149  $68,799  $57,748 
Accounts receivable, less allowance for doubtful accounts of $3,059 and $2,683  113,468   147,983 
Accounts receivable, less allowance for doubtful accounts of $3,027 and $2,250 117,281  130,429 
Inventories  137,854   134,891  134,901  135,603 
Deferred income taxes  25,736   27,039  37,022  35,164 
Prepaid expenses and other current assets  10,897   12,184   11,563   9,938 
Total current assets  341,886   376,246  369,566  368,882 
                
Property, plant and equipment, net  98,173   104,649  98,203  100,907 
Non-current marketable securities  17,523   19,960 
Non-current marketable securities, net 16,899  17,677 
Deferred financing costs, net  26,947   30,185  23,369  25,754 
Other assets  15,611   18,560  18,011  15,425 
Intangible assets with definite lives, net  298,594   344,866  261,701  292,553 
Intangible assets with indefinite lives  113,665   123,378  111,894  112,266 
Goodwill  454,252   461,155   428,886   428,133 
                
Total assets $1,366,651  $1,478,999  $1,328,529  $1,361,597 
        
                
Liabilities and Stockholder's Equity                
Current liabilities:                
Current portion of long-term debt $5,383  $5,574  $4,203  $5,590 
Accounts payable  36,811   39,382   27,138  36,574 
Advance payments by customers and deferred revenue  32,731   27,144   32,490  33,418 
Income taxes payable  11,373   1,936   4,135  5,080 
Accrued payroll expenses  20,979   24,525   16,016  18,876 
Accrued expenses and other current liabilities  34,359   56,830   50,005   47,938 
Total current liabilities  141,636   155,391  133,987  147,476 
                
Long-term debt  881,213   873,237   889,990  883,758 
Deferred income taxes  123,448   159,457   149,133  143,048 
Defined benefit plan obligations  6,043   6,263   5,988  6,079 
Other long-term liabilities  23,314   8,003   11,582   21,476 
Total liabilities  1,175,654   1,202,351   1,190,680   1,201,837 
                
Stockholder's equity:                
Common stock, par value $.10 per share; authorized 1,000 shares; issued and outstanding 1,000 shares  -   -  -  - 
Additional paid-in capital  396,018   381,666   397,759  396,573 
Accumulated other comprehensive income (loss)  (74,858)  407   (46,640) (54,700)
Accumulated deficit  (130,163)  (105,425)  (213,270)  (182,113)
Total stockholder's equity  190,997   276,648   137,849   159,760 
              
Total liabilities and stockholder's equity $1,366,651  $1,478,999  $1,328,529  $1,361,597 

See notes to unaudited condensed consolidated financial statements.

 
- 2 - -
 

Aeroflex Incorporated and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations
(In thousands)

 Three Months Ended March 31, 
 2009  2008  Three Months Ended December 31, 
 Successor Entity  Successor Entity  2009  2008 
            
Net sales $139,439  $157,304  $166,739  $156,815 
Cost of sales  72,834   88,068   80,145   83,656 
Gross profit  66,605   69,236   86,594   73,159 
                
Selling, general and administrative costs 30,954  32,194  31,573  34,174 
Research and development costs 17,941  18,154  17,261  17,075 
Amortization of acquired intangibles 14,956  20,872   15,514   14,622 
Acquired in-process research and development costs 2,291  - 
Company sale transaction expenses  -   850 
  66,142   72,070   64,348   65,871 
Operating income (loss)  463   (2,834)
Operating income  22,246   7,288 
                
Other income (expense)                
Interest expense (20,566) (20,536) (21,418) (21,250)
Other income (expense), net  (47)  1,960   422   9,327 
Total other income (expense)  (20,613)  (18,576)  (20,996)  (11,923)
                
Income (loss) from continuing operations before income taxes (20,150) (21,410)
Income (loss) before income taxes 1,250  (4,635)
Provision (benefit) for income taxes  (6,416)  (5,973)  11,864   (528)
Income (loss) from continuing operations (13,734) (15,437)
        
Income (loss) from discontinued operations, net of taxes  -   (968)
                
Net income (loss) $(13,734) $(16,405) $(10,614) $(4,107)

See notes to unaudited condensed consolidated financial statements.

 
- 3 - -
 

Aeroflex Incorporated and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations
(In thousands)

 Nine Months Ended  August 15, 2007  July 1, 2007 
 March 31, 2009  to March 31, 2008  to August 14, 2007  
Six Months Ended December 31,
 
 Successor Entity  Successor Entity  Predecessor Entity  
2009
  
2008
 
               
Net sales $437,099  $420,076  $38,221  $296,855  $297,660 
Cost of sales  229,976   258,952   22,861   145,267   157,142 
Gross profit  207,123   161,124   15,360   151,588   140,518 
                    
Selling, general and administrative costs  96,612   84,150   19,031  61,811  65,658 
Research and development costs  52,045   48,556   12,178  34,442  34,104 
Amortization of acquired intangibles  47,546   52,281   1,692  31,119  32,590 
Acquired in-process research and development costs  2,291   24,340   - 
Company sale transaction expenses  -   32,459   3,717 
Loss on liquidation of foreign subsidiary (Note 10)  7,696   - 
  198,494   241,786   36,618   135,068   132,352 
Operating income (loss)  8,629   (80,662)  (21,258)
Operating income  16,520   8,166 
                    
Other income (expense)                    
Interest expense  (63,031)  (53,649)  (275) (42,457) (42,465)
Other income (expense), net  12,366   3,881   294   479   12,413 
Total other income (expense)  (50,665)  (49,768)  19   (41,978)  (30,052)
                    
Income (loss) from continuing operations before income taxes  (42,036)  (130,430)  (21,239)
Income (loss) before income taxes (25,458) (21,886)
Provision (benefit) for income taxes  (17,298)  (36,389)  (6,831)  5,699   (10,882)
Income (loss) from continuing operations   (24,738)  (94,041)  (14,408)
            
Income (loss) from discontinued operations, net of taxes  -   (2,457)  (2,508)
                    
Net income (loss) $(24,738) $(96,498) $(16,916) $(31,157) $(11,004)

See notes to unaudited condensed consolidated financial statements.

 
- 4 - -
 

Aeroflex Incorporated
and Subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
(In thousands)

 Nine Months Ended  August 15, 2007  July 1, 2007 
 March 31,  to March 31,  to August 14, 
 2009  2008  2007  Six Months Ended December 31, 
 Successor Entity  Successor Entity  Predecessor Entity  2009  2008 
Cash flows from operating activities:               
Net income (loss) $(24,738) $(96,498) $(16,916) $(31,157) $(11,004)
Loss from discontinued operations, net of taxes  -   2,457   2,508 
Income (loss) from continuing operations (24,738) (94,041) (14,408)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
                    
Depreciation and amortization 63,659  66,465  3,662  41,774  43,651 
Acquired in-process research and development costs 2,291  24,340  - 
Acquisition related adjustment to cost of sales -  38,968  - 
Acquisition related adjustment to sales 240  2,235  - 
Loss on liquidation of foreign subsidiary 7,696  - 
Deferred income taxes (27,851) (38,751) 5,284  2,437  (18,808)
Non - cash share based compensation 1,466  2,634  214 
Share based compensation 1,045  977 
Amortization of deferred financing costs 3,579  2,812  217  2,386  2,399 
Paid in kind interest 11,913  7,605  -  8,857  7,889 
Excess tax benefits from share based compensation arrangements
 -  -  (12,542)
Other, net 729  651  (24) 646  96 
Change in operating assets and liabilities, net of effects from purchases of businesses:
                    
Decrease (increase) in accounts receivable 21,185  (30,689) 47,889  12,136  12,687 
Decrease (increase) in inventories (14,451) 8,008  (12,885) (358) (4,698)
Decrease (increase) in prepaid expenses and other assets
 2,253  24  (26,899) (4,319) 1,224 
Increase (decrease) in accounts payable, accrued expenses and other liabilities
  (5,282)  (16,948)  21,246   (19,030)  7,247 
               
Net cash provided by (used in) continuing operations 34,993  (26,687) 11,754 
Net cash provided by (used in) discontinued operations
  -   (3,133)  (461)
Net cash provided by (used in) operating activities  34,993   (29,820)  11,293   22,113   41,660 
                    
Cash flows from investing activities:                    
Acquisition of Predecessor Entity, net of cash acquired -  (1,118,293) - 
Payments for purchase of businesses, net of cash acquired (7,832) 1,522  - 
Capital expenditures (12,958) (8,528) (1,088) (8,401) (8,353)
Proceeds from sale of marketable securities 1,000  - 
Proceeds from the sale of property, plant and equipment 1,359  30  -  845  866 
Purchase of marketable securities -  (631,805) (53,828)
Proceeds from sale of marketable securities -  599,977  63,328 
Other  (4)  -   - 
Other, net  (11)  (12)
               
Net cash provided by (used in) investing activities by continuing operations
 (19,435) (1,157,097) 8,412 
Net cash provided by (used in) discontinued operations  -   (32)  (6)
Net cash provided by (used in) investing activities  (19,435)  (1,157,129)  8,406   (6,567)  (7,499)
               
Cash flows from financing activities:                    
Proceeds from issuance of common stock -  378,350  - 
Borrowings under debt agreements -  870,000  - 
Debt repayments (4,129) (4,453) (29) (4,012) (4,129)
Debt financing costs (340) (27,436) (477)  -   (340)
Excess tax benefits from share based compensation arrangements
 -  -  12,542 
Proceeds from the exercise of stock options and warrants -  -  583 
Amounts paid for withholding taxes on stock option exercises -  (14,142) (56)
Withholding taxes collected for stock option exercises  -   14,142   56 
Net cash provided by (used in) financing activities  (4,469)  1,216,461   12,619   (4,012)  (4,469)
Effect of exchange rate changes on cash and cash equivalents
  (11,307)  (2,305)  178   (483)  (10,177)
               
Net increase (decrease) in cash and cash equivalents (218) 27,207  32,496  11,051  19,515 
Cash and cash equivalents at beginning of period  54,149   -   13,000   57,748   54,149 
Cash and cash equivalents at end of period $53,931  $27,207  $45,496  $68,799  $73,664 

See notes to unaudited condensed consolidated financial statements.

 
- 5 - -
 

AEROFLEX INCORPORATED AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

The condensed consolidated financial statements of Aeroflex Incorporated and Subsidiaries (the “Company”, “we”, or “our’’) presented herein are unaudited.  In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly our financial position, results of operations and cash flows as of and for all periods presented have been made.  Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been omitted.  These condensed consolidated financial statements should be read in conjunction with the Company’s June 30, 2008 audited financial statements and notes thereto.

Results of operations for the three and nine months ended March 31, 2009 are not necessarily indicative of results of operations for future interim periods or for the full fiscal year ending June 30, 2009.

The Company and its Sale
We design, engineer and manufacture microelectronics and test solution and measurement equipment that are sold primarily to the broadband communications, aerospace and defense markets.  Our fiscal year ends on June 30.

On August 15, 2007, the Company was acquired by affiliates of or funds managed by The Veritas Capital Fund Ill, L.P. (“Veritas”), Golden Gate Private Equity, Inc. (“Golden Gate”) and GS Direct, L.L.C. (“GS Direct”) and certain members of management (“the Merger”) (see Note 3).

Presentation and Use of Estimates

Our financial statements are prepared in conformity with U.S. GAAP. We consolidate our subsidiaries, all of which, except for Test Evolution Corporation (see Note 4), are wholly owned. All significant intercompany balances and transactions have been eliminated.

Theaccompanying unaudited condensed consolidated financial statements presentedinformation of Aeroflex Incorporated and subsidiaries (the “Company”, “we”, or “our”) has been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) and the rules and regulations of the United States Securities and Exchange Commission (“SEC”), and reflects all adjustments, consisting only of normal recurring adjustments, which in management’s opinion are necessary to state fairly the Company’s financial position as of  MarchDecember 31, 2009, and June 30, 2008, andresults of operations for the three monthsand six  month periods ended MarchDecember  31, 2009 and 2008 and cash flows for the nine monthssix month periods ended MarchDecember 31, 2009 and the period2008. The June 30, 2009 balance sheet information has been derived from August 15, 2007 to March 31, 2008 represent the Company subsequent to the Merger (the “Successor” or “Successor Entity”), whereas the condensed consolidatedaudited financial statements, for the period from July 1, 2007 to August 14, 2007 represent the Company prior to the Merger (the “Predecessor”but does not include all information or “Predecessor Entity”). The purchase method of accounting was applied effective August 15, 2007 in connection with the Merger. Therefore, our condensed consolidated financial statements for periods before August 15, 2007 are presented on a different basis than those for the periods after August 14, 2007 and, as such, are not comparable.disclosures required by U.S. GAAP.

The preparation of financial statements and related disclosures in conformity with U.S. GAAP requires that management of the Companyto make a number of estimates and assumptions relating tothat affect the reportingreported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, andas well as the reported amounts of revenuessales and expenses during the reporting period. Among the more significant estimates included in our consolidated financial statements are revenue and cost recognition under long-term contracts; the valuation of accounts receivable, inventories, investments and deferred tax assets; the depreciable lives of fixed assets and useful lives of amortizable intangible assets; the valuation of assets acquired and liabilities assumed in business combinations; the recoverability of long-lived amortizable intangible assets and goodwill; share-based compensation; restructuring charges; asset retirement obligations and certain accrued expenses and contingencies.


- 6 - -

We are subject to uncertainties such as the impact of future events, economic, environmental and political factors, and changes in the business climate; therefore, actualActual results may differ from those estimates. When no estimate in a given range is deemedestimates, and such differences may be material to be better than any other when estimating contingent liabilities, the low end of the range is accrued. The accounting estimates used in the preparation of our consolidated financial statements will change as new events occur, as more experience is acquired, as additional information is obtained and as our operating environment changes. Changes in estimates are made when circumstances warrant them. Such changes and refinements in estimation methodologies are reflected in reported results of operations. If material, the effects of changes in estimates are disclosed in the notes to the consolidated financial statements.

Cash and Cash Equivalents
All highly liquid investments having maturities of three months or less atThese condensed consolidated financial statements should be read in conjunction with the date of acquisition are considered to be cash equivalents.

Marketable Securities
Marketable securities are classified as available-for-sale and are recorded at fair value with unrealized gains and losses reported as a separate component of stockholder’s equity. Realized gains and losses and declines in market value judged to be other than temporary, of which there were none, areaudited consolidated financial statements included in other income (expense). Interest income is also included in other income.

At March 31, 2009, our marketable securities consisted of $17.5 million of auction rate securities, which is net of a $2.4 million valuation allowance. Auction rate securities represent long-term (generally maturities of ten years to thirty-five years from the date of issuance) variable rate bonds tied to short-term interest rates that are reset through an auction process, which occurs every seven to thirty-five days, and are classified as availableCompany’s Annual Report on Form 10-K for sale securities. All but one (with the one security having a carrying value of $1.6 million and an A rating) of our auction rate securities retain a triple-A rating by at least one nationally recognized statistical rating organization. In addition, certain of our auction rate securities are backed by student loans whose principal and interest are federally guaranteed by the Family Federal Education Loan Program. Through March 31, 2009, we have collected all interest payments on all our auction rate securities when due, and since early February 2008 (when auctions began to fail) have redeemed $26.5 million of auction rate securities at par.

At March 31, 2009, the par value of our auction rate securities was $19.9 million; however we have estimated that the fair value of our auction rate securities as of that date was $17.5 million.  Since many auctions are failing and given that there is currently no active secondary market for our investment in auction rate securities, the determination of fair value was based on the following factors:

·continuing illiquidity;
·lack of action by the issuers to establish different forms of financing to replace or redeem these securities; and
·the credit quality of the underlying securities.

As fair values have continued to be below cost, we have considered various factors in determining whether to recognize an other than temporary impairment charge, including the length of time and the extent to which the fair value has been below the cost basis, the current financial condition of the issuer and our intent and ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in market value.

Auction rate securities are classified as non-current assets in the accompanying March 31, 2009 andfiscal year ended June 30, 2008 consolidated balance sheets.

- 7 - -

Inventories
Inventories, including amounts related to long-term contracts accounted for under percentage-of-completion accounting, are stated at the lower of cost (first-in, first-out) or market.

Financial Instruments and Derivatives
Foreign currency contracts are used in certain circumstances to protect us from fluctuations in exchange rates. We enter into foreign currency contracts, which are not designated as hedges. Thus the change in fair value is included in income as it occurs, within other income (expense)2009 (the “Fiscal 2009 Form 10-K”).

Our interest rate swap derivativesResults of operations for interim periods are designated as cash flow hedges. As such, they are recorded onnot necessarily indicative of results to be expected for the balance sheet as assetsfull fiscal year or liabilities at their fair value, with changes in the fair value of such derivatives, net of taxes, recorded as a component of other comprehensive income.any future periods.

See Note 8 for more details.

Revenue Recognition

We recognize revenue, net of trade discounts and allowances, when (1) persuasive evidence of an arrangement exists, (2) delivery of the product has occurred or the services have been performed, (3) the selling price is fixed or determinable, and (4) collectability of the resulting receivable is reasonably assured.

Our product revenue is generated predominantly from the sales of various types of microelectronic products and test and measurement equipment. For arrangements other than certain long-term contracts, revenue (including shipping and handling fees) is recognized when products are shipped and title has passed to the customer. If title does not pass until the product reaches the customer’s delivery site, recognition of the revenue is deferred until that time. Certain of our sales are to distributors, which have a right to return some portion of product within up to eighteen months of sale. We recognize revenue on these sales at the time of shipment to the distributor, as the returns under these arrangements have historically been insignificant and can be reasonably estimated. A provision for such estimated returns is recorded at the time salesrevenues are recognized. For transactions that include customer-specified acceptance criteria, including those where acceptance is required upon achievement of performance milestones, revenue is recognized after the acceptance criteria have been met.

- 6 - -

Long-term contracts are accounted for in accordance with SOP 81-1 “Accounting for Performance of Construction-Type and Certain Production-Type Contracts.”  We determineby determining estimated contract profit rates and use of the percentage-of-completion method to recognize revenues and associated costs as work progresses on certain long-term contracts.progresses. We measure the extent of progress toward completion generally based upon one of the following methods (based upon an assessment of which method most closely aligns to the underlying earnings process): (i) the units-of-delivery method, (ii) the cost-to-cost method using(using the ratio of contract costs incurred as a percentage of total estimated costs at contract completion (basedbased upon engineering and production estimates), or (iii) the achievement of contractual milestones. Provisions for anticipated losses or revisions in estimated profits on contracts-in-process are recorded in the period in which such anticipated losses or revisions become evident.

Revenue from sales of products whereWhere an arrangement includes only a software is other than incidental to their performance, including related software support and maintenance contracts is recognized in accordance with SOP 97-2, “Software Revenue Recognition.” Accordingly,license, revenue for software is recognized when the software is delivered if alland title has been transferred to the customer or, in the case of electronic delivery of software, when the customer is given access to the licensed software programs. We also evaluate whether persuasive evidence of an arrangement exists, collection of the above criteriareceivable is probable, the fee is fixed or determinable and whether any other undelivered elements of the arrangement exist for revenue recognition are met.

which a portion of the total fee would be allocated based on vendor-specific objective evidence of the fair value of the undelivered element. When a customer purchases software together with post contract support, we allocate a portion of the fee to the post contract support for its fair value based on the contractual renewal rate or the amount the support is sold for on a standalone basis.rate. Post contract support fees are deferred in Advance Payments by Customers and Deferred Revenue in the consolidated balance sheets, and recognized as revenue ratably over the term of the related contract.

Service revenue is derived from extended warranty, customer support and training. Service revenue is deferred and recognized over the contractual term or as services are rendered and accepted by the customer. For example, customer support contracts are recognized ratably over the contractual term, while training revenue is recognized as the training is provided to the customer. In addition, the four revenue recognition criteria described above must be met before service revenue is recognized.

We use vendor-specific objective evidence of selling price, verifiable objective evidence of selling price, such as third party selling prices, or estimated selling price, in that order,  to allocate revenue to elements in multiple element arrangements. Revenue is recognized on only those elements that meet the four criteria described above.

Effective July 1, 2009, we no longer use the residual method to determine the portion of the arrangement consideration to allocate to undelivered elements of a multiple element arrangement.

At December 31, 2009, we have $32.5 million in Advance Payments by Customers and Deferred Revenue, which is comprised of $15.3 million of customer advance payments primarily for the purchase of materials, $7.4 million of deferred service and software support revenue, $3.6 million of deferred warranty revenue and $6.2 million of revenue deferred due to software arrangements for which there is no vendor specific objective evidence of fair value of the undelivered elements of the arrangements, contingent revenue, billings for which the related product has not been delivered or product delivered to a customer that has not been accepted or is incomplete. We generally sell non-software service and extended warranty contracts on a standalone basis. The amount of deferred revenue at December 31, 2009 and revenue for the three and six months ended December 31, 2009 derived from non-software multiple element arrangements was insignificant.

The adoption on July 1, 2009 of the guidance issued by the Financial Accounting Standards Board (“FASB”) in Accounting Standard Updates 2009-13 and 2009-14 did not have a material impact on our pattern or timing of revenue recognition and is not expected to have a material impact on revenues in future periods. We have one test equipment product line, which includes software that is more than incidental to the hardware component that, prior to July 1, 2009, was accounted for as a software product for revenue recognition purposes. Effective July 1, 2009, the new revenue recognition guidance provides that products such as these that contain software which is essential to overall product functionality are outside the scope of software revenue recognition guidance and are now accounted for under new rules pertaining to revenue arrangements with multiple deliverables.  Although this change had no impact on revenue recognized for the three and six months ended December 31, 2009, if this product were delivered in a multiple element arrangement in the future, certain revenue recognition could be accelerated. We do not believe that this will result in a material impact on our revenues.

- 7 - -

2. Accounting Pronouncements

Recently Adopted Accounting Pronouncements
On July 1, 2009, we adopted the authoritative implementation guidance issued by the FASB for fair value measurement for nonfinancial assets and liabilities, except for items that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). Adoption of the new guidance did not have a material impact on our financial statements.

On July 1, 2009, we adopted the authoritative guidance issued by the FASB on business combinations. The guidance retains the fundamental requirements that the acquisition method of accounting (previously referred to as the purchase method of accounting) be used for all business combinations, but requires a number of changes, including changes in the way assets and liabilities are recognized and measured as a result of business combinations. It also requires the fair value of contingent consideration to be recorded on the acquisition date, the capitalization of in-process research and development at fair value and the expensing of acquisition-related costs as incurred. Adoption of the new guidance, which is effective for acquisitions consummated by us after June 30, 2009, did not have an impact on our consolidated financial statements.

On July 1, 2009, we adopted the authoritative guidance issued by the FASB for the determination of the useful life of intangible assets. This guidance amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset. This guidance also adds certain disclosures to those already prescribed.  The guidance for determining useful lives must be applied prospectively to intangible assets acquired after the effective date. The disclosure requirements must also be applied prospectively to all intangible assets recognized as of the effective date.  The adoption of this guidance did not have a material impact on our consolidated financial statements.

In September 2009, we adopted the authoritative guidance issued by the FASB which establishes the FASB Accounting Standards Codification as the source of authoritative accounting principles recognized by the FASB to be applied in the preparation of financial statements in conformity with U.S. GAAP.  This guidance explicitly recognizes the rules and interpretive releases of the SEC under federal securities laws as authoritative GAAP for SEC registrants.  The Company has updated references to U.S. GAAP in its financial statements issued for the period ended December 31, 2009. The adoption did not have an impact on our consolidated financial statements.
In October 2009, the FASB issued authoritative guidance on revenue recognition that becomes effective for us commencing July 1, 2010.  However, earlier adoption was permitted. Under the new guidance on sales arrangements that include software elements, tangible products that have software components that are essential to the functionality of the tangible product will no longer be within the scope of the software revenue recognition guidance, and software-enabled products will now be subject to other relevant revenue recognition guidance. Additionally, the FASB issued authoritative guidance on revenue arrangements with multiple deliverables that are outside the scope of the software revenue recognition guidance. Under the new guidance, when vendor specific objective evidence or third party evidence for deliverables in an arrangement cannot be determined, a best estimate of the selling price is required to separate deliverables and allocate arrangement consideration and the use of the relative selling price method is required. The new guidance eliminated the residual method of allocating arrangement consideration to deliverables and includes new disclosure requirements on how the application of the relative selling price method affects the timing and amount of revenue recognition. We chose to early adopt such authoritative guidance on a prospective basis effective July 1, 2009 and, therefore, it has been applied to multiple deliverable revenue arrangements and arrangements for the sale of tangible products with software components entered into or materially modified on or after July 1, 2009.  The adoption of this new guidance did not have a material impact on our financial statements.

 
- 8 - -
 

Acquisition Accounting
We use the purchase method to account for business combinations, whereby the total cost of an acquisition is allocated to the tangible and intangible assets acquired and liabilities assumed based upon their respective fair values at the date of acquisition. The allocation of the purchase price is dependent upon certain valuations and other studies, which contain estimates and assumptions.

Long-Lived Assets
We test goodwill annually for impairment and whenever events or circumstances indicate impairment might have occurred. We evaluate the recoverability of goodwill using a two-step impairment test approach at the reporting unit level. In the first step, which is used to identify potential impairments, the overall fair value for the reporting unit is compared to its carrying amount including goodwill. If the fair value of a reporting unit is less than the carrying amount, a second step is performed which compares the implied fair value of the reporting unit’s goodwill to the carrying amount of the goodwill. The implied fair value for the goodwill is determined based on the difference between the fair value of the reporting unit and the fair value of its net identifiable assets. If the implied fair value of the goodwill is less than its carrying amount, the difference is recognized as an impairment.

Our amortizable intangible assets, which are comprised primarily of developed technology and customer related intangibles, are subject to amortization over periods ranging up to 11 years, on a straight-line basis. Property, plant and equipment are stated at cost. Depreciation of plant and equipment is provided over the estimated useful lives of the respective assets, principally on a straight-line basis. Leasehold improvements are amortized over the life of the lease, including anticipated renewals, or the estimated life of the asset, whichever is shorter.

We periodically review our depreciable and amortizable long-lived assets for impairment whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the expected undiscounted cash flows is less than the carrying amount of the asset, an impairment loss is recognized as the amount by which the carrying amount of the asset exceeds its fair value.

Research and Development Costs
We charge all research and development costs to expense as incurred, except those of our software products for which costs incurred between the date of product technological feasibility and the date that the software is available for general release are capitalized. We use a working model of the software or a detailed program design to assess technological feasibility. There were software development costs capitalized of $0 and $437,000 for the three months ended March 31, 2009 and 2008, respectively, and $437,000 and $0 for the periods from August 15, 2007 to March 31, 2008 and July 1, 2007 to August 14, 2007, respectively.  Approximately $209,000 of software development costs were capitalized during the nine months ended March 31, 2009.  Capitalized software development costs are amortized to cost of sales based on the higher of a) the percentage of revenue for units delivered to total anticipated revenue for the related product, or b) on a straight-line basis.  Capitalized software development costs of $331,000 and $1.2 million were included in Other Assets at March 31, 2009 and June 30, 2008, respectively.

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

- 9 - -

Foreign Currency Translations
The financial statements of our foreign subsidiaries are measured in their local currency and then translated into U.S. dollars using the current rate method. Under the current rate method, assets and liabilities are translated using the exchange rate at the balance sheet date. Revenues and expenses are translated at average exchange rates prevailing throughout the year.

Gains and losses resulting from the translation of financial statements of foreign subsidiaries are accumulated in other comprehensive income (loss) and presented as part of stockholder’s equity. Realized and unrealized foreign currency exchange gains (losses) from the settlement of foreign currency transactions are reflected in other income (expense) and amounted to $(669,000) and $820,000 for the three months ended March 31, 2009 and 2008, respectively, and $10.5 million, $1.8 million and $193,000 for the nine months ended March 31, 2009 and the periods from August 15, 2007 to March 31, 2008 and July 1, 2007 to August 14, 2007, respectively.

Comprehensive Income
Comprehensive income consists of net income (loss) and equity adjustments relating to foreign currency translation, changes in fair value of certain derivatives and non-current marketable securities and adjustments to the minimum pension liability.

Recently Adopted Accounting Pronouncements
In September 2006, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) 157, “Fair Value Measurements,” to clarify the definition of fair value, establish a framework for measuring fair value and expand the disclosures on fair value measurements.  SFAS 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price).  SFAS 157 also stipulates that, as a market-based measurement, fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability, and establishes a fair value hierarchy that distinguishes between (a) market participant assumptions developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (b) the reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs).
In February 2008, the FASB issued FASB Staff Position (“FSP”) No. FAS 157-1, “Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13.”  This FSP amends SFAS 157 to exclude certain leasing transactions accounted for under previously existing accounting guidance.  However, this scope exception does not apply to assets acquired and liabilities assumed in a business combination, regardless of whether those assets and liabilities are related to leases.
In February 2008, the FASB issued FSP No. FAS 157-2, “Effective Date for FASB Statement No. 157.”  This FSP permits the delayed application of SFAS 157 for nonfinancial assets and nonfinancial liabilities, as defined in this FSP, except for those that are recognized or disclosed at fair value in the financial statements at least annually, until the beginning of our fiscal 2010.  As of July 1, 2008, we adopted SFAS 157 (see Note 9), with the exception of its application to nonfinancial assets and nonfinancial liabilities, which we will defer in accordance with FSP No. FAS 157-2.  We are currently evaluating the impact on our consolidated financial statements of adopting SFAS 157 at the beginning of fiscal 2010 for such nonfinancial assets and nonfinancial liabilities.

- 10 - -

In October 2008, the FASB issued FSP FAS 157-3, “Determining the Fair Value of a Financial Asset When the Market for That Asset Is Not Active,” which clarifies the application of SFAS 157 in a market that is not active and provides an example to illustrate key considerations in determining the fair value of a financial asset when the market for that financial asset is not active.  The FSP was effective upon issuance, including prior periods for which financial statements were not issued.  Revisions resulting from a change in the valuation technique or its application will be accounted for as a change in accounting estimate following the guidance in SFAS 154, “Accounting Changes and Error Corrections.”  However, the disclosure provisions in SFAS 154 for a change in accounting estimate are not required for revisions resulting from a change in valuation technique or its application.  We adopted SFAS 157 and FSP FAS 157-3 beginning in our fiscal 2009 first quarter (see Note 9).  As of March 31, 2009, we have a $2.4 million valuation allowance against the value of our auction rate securities. 
In FebruaryDecember 2007, the FASB issued SFAS 159, “The Fair Value Option for Financial Assetsguidance which requires that the non-controlling interests in consolidated subsidiaries be presented as a separate component of stockholders’ equity in the balance sheet, that the amount of consolidated net earnings attributable to the parent and Financial Liabilities,”the non-controlling interest be separately presented in the statement of earnings, and that the amount of consolidated other comprehensive income attributable to permit all entitiesthe non-controlling interest be separately disclosed. The standard also requires gains or losses from the sale of stock of subsidiaries where control is maintained to choose to elect, at specified election dates, to measure eligiblebe recognized as an equity transaction. The guidance was effective beginning with the first quarter of the fiscal year 2010 financial instruments at fair value.  An entity shall report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date, and recognize upfront costs and fees related to those items in earnings as incurred and not deferred.  SFAS 159 became effective for us as of July 1, 2008.  As we did not elect the fair value option for our financial instruments (other than those already measured at fair value in accordancereporting.  In connection with SFAS No. 157), the adoption of this standardguidance, we did not have an impactapply the presentation or disclosure provisions to our one non-controlling interest as the effect on our consolidated financial statements.statements was insignificant.

In March 2008, the FASB issued SFAS 161, “Disclosures about Derivative Instruments and Hedging Activities—an amendment of FASB Statement No. 133.”  SFAS 161 requires qualitative disclosures about a company’s objectives and strategies for using derivative instruments, quantitative disclosures of the fair values and gains and losses of these derivative instruments in a tabular format, as well as more information about liquidity by requiring disclosure of a derivative contract’s credit-risk-related contingent features.  SFAS 161 also requires cross-referencing within footnotes to enable financial statement users to locate important information about derivative instruments.  We adopted this disclosure-only standard beginning in our fiscal 2009 third quarter.

Recently Issued Accounting Pronouncements Not Yet Adopted

In December 2007,January 2010, the FASB issued SFAS 141(R), “Business Combinations.” SFAS 141(R) replaces SFAS 141. SFAS 141(R) establishes principlesauthoritative guidance to amend the disclosure requirements related to recurring and requirementsnonrecurring fair value measurements. The guidance requires new disclosures on the transfers of assets and liabilities between Level 1 (quoted prices in active market for how an acquirer recognizesidentical assets or liabilities) and measures in its financial statementsLevel 2 (significant other observable inputs) of the identifiable assets acquired,fair value measurement hierarchy, including the liabilities assumed, any non-controlling interest in the acquireereasons and the goodwill acquired.timing of the transfers. Additionally, the guidance requires a roll forward of activities on purchases, sales, issuance, and settlements on a gross basis of the assets and liabilities measured using significant unobservable inputs (Level 3 fair value measurements). The Statement also establishesguidance will become effective for us beginning with the third quarter of the fiscal year 2010 financial reporting, except for the disclosure requirementson the roll forward activities for Level 3 fair value measurements, which will enable users to evaluatebecome effective for us beginning with the nature and financial effectsthird quarter of the business combination. SFAS 141(R)fiscal year 2011 financial reporting. The adoption of this new guidance will not have a material impact on our financial statements.

In June 2009, the FASB issued authoritative guidance on the consolidation of variable interest entities, which is effective for us for acquisitions consummated on or afterbeginning July 1, 2009.

In December 2007, the FASB issued SFAS 160, “Noncontrolling Interests in Consolidated Financial Statements—an amendment2010. The new guidance requires revised evaluations of Accounting Research Bulletin No. 51.” SFAS 160 establishes accountingwhether entities represent variable interest entities, ongoing assessments of control over such entities, and reporting standardsadditional disclosures for ownership interests in subsidiaries held by parties other than the parent, the amountvariable interests. We believe adoption of consolidated net income attributable to the parent and to the noncontrolling interest, changes inthis new guidance will not have a parent’s ownership interest and the valuation of retained noncontrolling equity investments when a subsidiary is deconsolidated. SFAS 160 also establishes reporting requirements that provide sufficient disclosures that clearly identify and distinguish between the interests of the parent and the interests of the noncontrolling owners. SFAS 160 is effective for fiscal years beginning after December 15, 2008. We are currently evaluating thematerial impact if any, the provisions of SFAS 160 will have on our consolidated financial statements.

 
- 119 - -
 

In April 2008, the FASB issued FSP FAS No. 142-3, “Determination of the Useful Life of Intangible Assets.”  This FSP amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS 142, “Goodwill and Other Intangible Assets.” This FSP also adds certain disclosures to those already prescribed in SFAS 142.  FSP 142-3 becomes effective for the annual and interim periods within the year, beginning in our fiscal 2010. The guidance for determining useful lives must be applied prospectively to intangible assets acquired after the effective date. The disclosure requirements must be applied prospectively to all intangible assets recognized as of the effective date.
In November 2008, the FASB ratified the consensus reached on EITF Issue No. 08-6, “Accounting for Equity Method Investment Considerations.”  EITF No. 08-6 addresses questions about the potential effect of SFAS No. 141(R) and SFAS No. 160 on equity-method accounting.  The primary issues include how the initial carrying value of an equity method investment should be determined, how to account for any subsequent purchases and sales of additional ownership interests, and whether the investor must separately assess its underlying share of the investee’s indefinite-lived intangible assets for impairment.  The effective date of EITF No. 08-6 coincides with that of SFAS No. 141(R) and SFAS No. 160 and is to be applied on a prospective basis beginning in our fiscal 2010.  Early adoption is not permitted for entities that previously adopted an alternate accounting policy.

In April 2009, the FASB issued FSP No. FAS 107-1 and APB 28-1, “Interim Disclosures about Fair Value of Financial Instruments,” principally to require publicly traded companies to provide disclosures about fair value of financial instruments in interim financial information.  The adoption of this disclosure-only guidance will not have an impact on our consolidated financial statements and is effective beginning with our fiscal 2009 interim period ending June 30, 2009.

In April 2009, the FASB issued FSP No. FAS 141(R)-1, “Accounting for Assets Acquired and Liabilities Assumed in a Business Combination That Arise from Contingencies,” to require that assets acquired and liabilities assumed in a business combination that arise from contingencies be recognized at fair value if fair value can be reasonably determined.  If the fair value of such assets or liabilities cannot be reasonably determined, then they would generally be recognized in accordance with SFAS No. 5, “Accounting for Contingencies” and FASB Interpretation No. 14, “Reasonable Estimation of the Amount of a Loss – an interpretation of FASB Statement No. 5.”  This FSP also amends the subsequent accounting for assets and liabilities arising from contingencies in a business combination and certain other disclosure requirements.  This FSP is effective for the Company for assets or liabilities arising from contingencies in business combinations that are consummated on or after July 1, 2009.

In April 2009, the FASB issued FSP No. FAS 157-4, “Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly.” This FSP provides additional guidance for estimating fair value in accordance with SFAS No. 157 when there has been a significant decrease in market activity for a financial asset or liability in relation to normal activity and circumstances that may indicate that a transaction is not orderly. An entity is required to base its conclusion about whether a transaction was distressed on the weight of the evidence presented.  This FSP also re-affirms that the objective of fair value, when the market for an asset is not active, is the price that would be received to sell the asset in an orderly market (as opposed to a distressed or forced transaction).  Additional enhanced disclosures are also required in accordance with this FSP.  FSP No. FAS 157-4 must be applied prospectively and is effective for interim and annual periods ending after June 15, 2009.  We are currently evaluating the impact, if any, the provisions of FSP No. FAS 157-4 will have on our consolidated financial statements.

- 12 - -

In April 2009, the FASB issued FSP No. FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments (“FSP No. FAS 115-2”).  FSP No. FAS 115-2 provides additional guidance on the timing of impairment recognition and greater clarity about the credit and noncredit components of impaired debt securities that are not expected to be sold.  FSP No. FAS 115-2 also requires additional disclosures about impairments in interim and annual reporting periods.  FSP No. FAS 115-2 is effective for the Company for the quarter ending June 30, 2009.  We are currently evaluating the impact the provisions of FSP No. FAS 115-2 and FAS 124-2 will have on our consolidated financial statements.

2.Discontinued Operations

As a result of continued operating losses, in June 2007 our then board of directors approved a formal plan to divest our radar business (“Radar”) and to seek a strategic buyer. This business had previously been included in the Test Solutions segment.  As a result of this decision, the operating results of Radar, net of taxes, had been classified in the consolidated statements of operations as discontinued operations for all periods presented. We recorded a loss on disposal of $3.7 million ($2.4 million, net of tax) in the predecessor period July 1, 2007 to August 14, 2007, to reflect the net assets of Radar at their net realizable value based on the May 15, 2008 sale of the business for $750,000. The sale agreement provided for additional contingent consideration, which was not included in the calculation of the loss on disposal as realization was not probable.

Net sales and income (loss) from discontinued operations (including impairment charges), which were solely related to Radar, were as follows:

  Three Months  August 15, 2007  July 1, 2007 
  Ended  to  to 
  March 31,  March 31,  August 14, 
  2008  2008  2007 
  Successor  Successor  Predecessor 
  (In thousands) 
          
Net sales $178  $756  $120 
             
Income (loss) from discontinued operations before income taxes $(1,190) $(3,021) $(3,861)
Income tax (benefit)  (222)  (564)  (1,353)
Income (loss) from discontinued operations $(968) $(2,457) $(2,508)

3. Company Sale Transaction

The Merger on August 15, 2007 was funded by (i) a $378.4 million equity investment by Veritas, Golden Gate, GS Direct and certain members of our management, (ii) the majority of the proceeds from term loans aggregating $525 million and (iii) two exchangeable unsecured credit facilities totaling $345 million.  An advisory agreement with the non-management equity investors or their designated affiliates requires us to pay advisory services fees of $2.3 million for fiscal 2009.  Refer to Note 3 to our June 30, 2008 annual financial statements for complete details of our Merger and the Terminated Merger.

In connection with the Merger and Terminated Merger, for the three months ended March 31, 2008 and the periods from August 15, 2007 to March 31, 2008 and July 1, 2007 to August 14, 2007, we incurred Company sale transaction and related expenses that we expensed as incurred of $850,000, $32.5 million and $3.7 million, respectively, consisting primarily of merger-related severance and other change of control related payments, a merger termination fee and the related lawsuit settlement charge and legal and other professional fees (“Company Sale Transaction expenses”).

- 13 - -

The Merger constituted a change in control of the Company. The Company recorded its assets and liabilities at fair value as of the date of the Merger, whereby the purchase price was allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Independent third-party appraisers were engaged to assist management and perform valuations of certain of the tangible and intangible assets acquired.

We allocated the purchase price, including the acquisition costs of approximately $22.9 million, based on the estimated fair value of the assets acquired and liabilities assumed as follows:

  (In thousands) 
Current assets (excluding cash of $45.5 million) $335,252 
Property, plant and equipment  111,804 
Other assets  16,537 
Developed technology  195,500 
Customer related intangible assets  211,582 
Other acquired intangible assets  6,290 
Intangible assets with indefinite lives (tradenames)  122,870 
Goodwill  452,756 
In-process research and development  24,340 
Total assets acquired  1,476,931 
Current liabilities  (137,751)
Long-term liabilities  (220,887)
Total liabilities assumed  (358,638)
Net assets acquired $1,118,293 

At the acquisition date, the acquired in-process research and development (“IPR&D”) was not considered to have reached technological feasibility and had no alternative future uses. Therefore, the fair value of the IPR&D of $24.3 million was expensed at the time of the acquisition in operating costs. The allocation to IPR&D represents the estimated fair value of such incomplete research and development, at the acquisition date, based on future cash flows.  As of the acquisition date, cash flows from these projects were expected to commence in fiscal year 2009. In determining the fair values of IPR&D, risk adjusted discount rates that ranged from 17% to 25% were applied to the projects’ cash flows, which have taken into account the respective projects’ completion percentage.

The unaudited pro forma results of operations presented below for the period from July 1, 2007 to August 14, 2007 are presented as though the Merger had occurred on July 1, 2006, after giving effect to purchase accounting adjustments relating to depreciation and amortization of the revalued assets, interest expense associated with the new credit facilities and other acquisition-related adjustments in connection with the Merger. The pro forma results of operations are not necessarily indicative of the combined results that would have occurred had the Merger been consummated at July 1, 2006, nor are they necessarily indicative of future operating results.

  Period from 
  July 1, 2007 to 
  August 14, 2007 
  Predecessor 
  (In thousands) 
    
Net sales $38,178 
Net income (loss) $(27,554)

- 14 - -

In connection with the consummation of the Merger, we entered into amended employment agreements with all participants, excluding one retired participant, in our unfunded Supplemental Executive Retirement Plan (“the “SERP”) that provided for specified payments, plus, for certain participants, 6% interest per annum from August 15, 2007, in full satisfaction of the benefits payable under the SERP.  In accordance with the terms of those agreements, we made a payment of $16.6 million in December 2008 and a final payment of $3.2 million in January 2009.  The actuarially determined liability to the one remaining retired participant in the SERP, who will receive monthly payments through at least December 15, 2015, was $6.7 million at March 31, 2009, of which $628,000 and $6.0 million is included in Accrued Expenses and Defined Benefit Plan Obligations, respectively.

4.Acquisition of Businesses and Intangible Assets

Test Evolution Corporation

On October 1, 2007, we purchased 40% of the outstanding stock of Test Evolution Corporation (“TEC”) for $4.0 million ($2.0 million at closing and $2.0 million paid in October 2008). TEC, located in Massachusetts, develops and manufactures digital, analog and RF semiconductor automated test equipment. We have determined that we have control of this company and have consolidated TEC’s assets and liabilities and results of operations, all of which were insignificant, into our financial statements commencing October 1, 2007. The non-controlling interest of 60% in each of the equity and operations of TEC are not material to our consolidated financial statements and have been included in other long-term liabilities and other income (expense), respectively.  TEC is included in our Test Solutions segment.

Gaisler Research AB

On June 30, 2008, we acquired the stock of Gaisler Research AB (“Gaisler”) for $12.3 million cash (net of $2.7 million cash acquired), plus up to another $15 million over the next three years provided specified EBITDA targets are achieved.  Located in Sweden, Gaisler provides integrated circuit software products and services to European space system suppliers, plus other U.S., Japanese and Russian space agencies. Gaisler is included in our Microelectronic Solutions segment.

We allocated the purchase price, including acquisition costs of approximately $379,000, based on the estimated fair value of the assets acquired and liabilities assumed as follows:

  (In thousands) 
    
Current assets (excluding cash of $2.7 million) $987 
Property, plant and equipment  62 
Developed technology  7,550 
Customer related intangibles  1,030 
Non-compete arrangements  1,820 
Tradenames  1,190 
Goodwill  2,069 
In-process research and development  2,300 
Total assets acquired  17,008 
Current liabilities  (1,076)
Deferred taxes  (3,245)
Total liabilities assumed  (4,321)
Net assets acquired $12,687 

The customer related intangibles and developed technology are being amortized on a straight-line basis over a range of 1 to 8 years.

- 15 - -

On a pro forma basis, had the Gaisler acquisition taken place as of the beginning of fiscal 2008, our results of operations would not have been materially affected.

VI Technology, Inc.

On March 4, 2009, we acquired 100% of the stock of VI Technology, Inc. (VI Tech).  We paid $5.0 million in cash for approximately 29% of the stock of VI Tech, and the remaining approximately 71% of VI Tech stock was acquired by a limited liability company (parent LLC), that is our ultimate parent, in exchange for Class A membership interests in parent LLC with a fair value of $12.7 million.  Immediately following the consummation of these transactions, parent LLC contributed the 71% of VI Tech stock to the Company, giving us 100% ownership in VI Tech.  VI Tech, located in Austin, Texas, designs and manufactures independent automated test systems.  VI Tech is included in our Test Solutions segment.

We preliminarily allocated the purchase price, including acquisition costs of approximately $348,000, based on the estimated fair value of the assets acquired and liabilities assumed as follows:

  (In thousands) 
    
Current assets (excluding cash of $107,000) $2,015 
Property, plant and equipment  149 
Other assets  37 
Developed technology  3,752 
Customer related intangibles  3,252 
Tradenames  1,042 
Non-compete arrangements  834 
Goodwill  11,428 
In-process research and development  626 
Total assets acquired  23,135 
Current liabilities  (1,908)
Deferred taxes  (3,286)
Total liabilities assumed  (5,194)
Net assets acquired $17,941 

The customer related intangibles and developed technology are being amortized on a straight-line basis over a range of 1 to 7 years.

On a pro forma basis, had the VI Tech acquisition taken place as of the beginning of fiscal 2009, our results of operations would not have been materially affected.

Intangible Assets with Definite Lives

The components of amortizable intangible assets are as follows:

  March 31, 2009  June 30, 2008 
  (In thousands) 
  Gross     Gross    
  Carrying  Accumulated  Carrying  Accumulated 
  Amount  Amortization  Amount  Amortization 
             
Developed technology $195,085  $52,455  $198,420  $29,631 
Customer related intangibles  209,587   62,528   213,232   42,433 
Non-compete arrangements  9,247   2,142   6,290   1,012 
Tradenames  1,907   107   -   - 
Total $415,826  $117,232  $417,942  $73,076 

- 16 - -
  December 31, 2009  June 30, 2009 
  (In thousands) 
             
  Gross     Gross    
  Carrying  Accumulated  Carrying  Accumulated 
  Amount  Amortization  Amount  Amortization 
             
Developed technology $197,803  $78,950  $197,684  $62,021 
Customer related intangibles  216,784   82,251   216,956   69,339 
Non-compete arrangements  10,212   3,621   10,090   2,692 
Tradenames  2,185   461   2,105   230 
   Total $426,984  $165,283  $426,835  $134,282 

The aggregate amortization expense for amortizable intangible assets was $15.0$15.5 million and $20.9$14.6 million for the three months ended MarchDecember 31, 2009 and 2008, respectively, and $47.5 million, $52.3$31.1 million and $1.7$32.6 million for the ninesix months ended MarchDecember 31, 2009 and the periods August 15, 2007 to March 31, 2008, and July 1, 2007 to August 14, 2007, respectively.

The estimated aggregate amortization expense for each of the twelve-monthtwelve month periods ending MarchDecember 31, is as follows:

   
 (In thousands)  (In thousands) 
      
2010 $59,359  $61,277 
2011 58,514  60,720 
2012 58,313  57,938 
2013 54,495  43,348 
2014 35,241  20,300 

Goodwill

The carrying amount of goodwill, by segment, is as follows:

  AMS  ATS  Total 
  (In thousands) 
          
Balance at June 30, 2007 (predecessor entity) $51,321  $130,641  $181,962 
Goodwill adjustment recorded in purchase accounting from allocation of purchase price (1)
  243,456   27,373   270,829 
Balance at August 15, 2007 (successor entity)  294,777   158,014   452,791 
Acquisition of Test Evolution Corporation  -   1,868   1,868 
Acquisition of Gaisler  8,261   -   8,261 
Impact of foreign currency translation  (268)  (1,497)  (1,765)
Balance at June 30, 2008 (successor entity)  302,770   158,385   461,155 
Final adjustment to goodwill related to the Merger  494   (529)  (35)
Adjustment to goodwill for acquisitions(2)
  (5,985)  11,428   5,443 
Impact of foreign currency translation  (1,102)  (11,209)  (12,311)
Balance at March 31, 2009 (successor entity) $296,177  $158,075  $454,252 

(1)  The predecessor entity goodwill has been written off in purchase accounting for the Merger.
(2)  Goodwill was adjusted primarily due to finalizing purchase accounting for the Gaisler acquisition in the amount of $(6.2) million and the VI Tech acquisition in the amount of $11.4 million.

5.Restructuring Charges

In fiscal 2008, we initiated actions to restructure our U.K. business units by further consolidating our manufacturing, research and development and selling, general and administrative activities. In addition, we initiated a restructuring in our Whippany, New Jersey, component manufacturing facility to address a slowdown in sales of its integrated products line.  These actions resulted in the termination of approximately 151 employees, which resulted in restructuring costs, principally severance, for the periods from August 15, 2007 to March 31, 2008 and July 1, 2007 to August 14, 2007 of $1.8 million ($486,000 in cost of sales, $498,000 in selling, general and administrative costs and $820,000 in research and development costs) and $3.8 million ($1.6 million in selling, general and administrative costs and $2.2 million in research and development costs), respectively. Substantially all of the workforce reduction costs were paid prior to June 30, 2008.  In May 2008, we incurred other restructuring charges including $2.6 million of accrued contractual commitments under operating leases for two facilities in the U.K. that we exited, which will be paid through December 2010. In addition, approximately $485,000 of fixed asset impairment charges were recorded in selling, general and administrative costs in the fourth quarter of fiscal 2008 for the write-off of leasehold improvements in the abandoned facilities.
  Microelectronic  Test    
  Solutions  Solutions  Total 
     (In thousands)    
          
Balance at June 30, 2009 $266,813  $161,320  $428,133 
Adjustment to goodwill for acquisitions  313   455   768 
Impact of foreign currency translation  437   (452)  (15)
Balance at December 31, 2009 $267,563  $161,323  $428,886 

 
- 1710 - -
 

For the nine months ended March 31, 2009, in connection with continued restructuring activities of certain manufacturing operations, we incurred $2.8 million of severance costs for an additional 61 employees terminated primarily in our U.K. business unit ($2.0 million in cost of sales, $463,000 in selling, general and administrative costs and $303,000 in research and development costs).
4. Restructuring Charges

The following table sets forth the charges and payments related to the restructuring liability for the periods indicated:

 Balance           Balance 
 June 30,           March 31,  Balance           Balance 
 2008  Nine Months Ended March 31, 2009  2009  June 30,           December 31, 
          Effect of     2009  Six Months Ended December 31, 2009  2009 
 Restructuring        foreign  Restructuring           Effect of    
 Liability  Net Additions  Cash Payments  currency  Liability  Restructuring        foreign  Restructuring 
    (In thousands)     Liability  Net Additions  Cash Payments  currency  Liability 
                   (In thousands)    
Work force reduction
 $12  $2,792  $(2,334) $(4) $466  $756  $225  $(970) $2  $13 
                                        
Other  3,242   -   (902)  (863)  1,477 
Closure of facilities  1,722   26   (302)  (24)  1,422 
                                        
Total $3,254  $2,792  $(3,236) $(867) $1,943  $2,478  $251  $(1,272) $(22) $1,435 

6.5. Inventories

Inventories consist of the following:

 March 31,  June 30,  December 31,  June 30, 
 2009  2008  2009  2009 
 (In thousands)  (In thousands) 
            
Raw materials $64,421  $64,533  $64,142  $67,388 
Work in process 52,868  41,056   47,824   47,185 
Finished goods  20,565   29,302   22,935   21,030 
 $137,854  $134,891  $134,901  $135,603 

7.6. Product Warranty
 
We warrant our products against defects in design, materials and workmanship, generally for one year from their date of shipment. A provision for estimated future costs relating to these warranties is recorded in cost of sales when the related revenue is recognized and is included in cost of sales.recognized. Quarterly we analyze our warranty liability for reasonableness based on a 15-month history of warranty costs incurred, the nature of the products shipped subject to warranty and anticipated warranty trends.

- 18 - -

Activity related to our product warranty liability, which is reflected in accrued expensesAccrued Expenses and other current liabilitiesOther Current Liabilities in the accompanying consolidated balance sheets, was as follows:

 Nine Months  August 15, 2007  July 1, 2007 
 Ended  to  to  Six Months  Six Months 
 March 31,  March 31,  August 14,  Ended  Ended 
 2009  2008  2007  December 31,  December 31, 
 Successor  Successor  Predecessor  2009  2008 
 (In thousands)  (In thousands) 
               
Balance at beginning of period $2,944  $3,002  $2,929  $2,645  $2,944 
Provision for warranty obligations 2,028  2,136  469   968   1,256 
Cost of warranty obligations (2,147) (2,115) (394)  (1,083)  (1,446)
Foreign currency impact  (285)  7   (2)  (10)  (244)
Balance at end of period $2,540  $3,030  $3,002  $2,520  $2,510 

- 11 - -

8.7. Derivative Financial Instruments

We adopted SFAS No. 161 as of January 1, 2009. The adoption did not have an impact on our consolidated financial statements as it is a disclosure-only standard. We address certain financial exposures through a controlled program of risk management that includes the use of derivative financial instruments. We enter into interest rate swap derivatives to manage the effects of interest rate movements on portions of our debt. We also enter into foreign currency forward contracts, not designated as hedging instruments, to protect us from fluctuations in exchange rates.

The fair values of our derivative financial instruments included in the condensed consolidated balance sheetsheets as of MarchDecember 31, 2009 and June 30, 2009 are presented as follows:

   Asset (Liability) Derivatives 
   December 31, 2009 June 30, 2009 
   Balance Sheet   Balance Sheet   
(In thousands) Location 
Fair Value(1)
 Location 
Fair Value(1)
 
Derivatives designated as hedging         
   instruments:         
   Interest rate swap contracts Accrued expenses and   Accrued expenses and   
     other current liabilities $(4,925)   other current liabilities $(615)
   Interest rate swap contracts Other long-term    Other long-term    
     liabilities  (7,785)   liabilities  (15,006)
            
     Total derivatives designated as           
        hedging instruments    (12,710)   (15,621)
            
Derivatives not designated as           
   hedging instruments:           
   Foreign currency forward contracts Prepaid expenses and    Accrued expenses and    
     other current assets  36    other current liabilities  (195)
            
          Total derivatives, net   $(12,674)  $(15,816)
 Asset Derivatives Liability Derivatives 
 Balance Sheet   Balance Sheet   
(In thousands)Location 
Fair Value(1)
 Location 
Fair Value(1)
 
Derivatives designated as hedging instruments:
        
Interest rate swap contracts        
 Not applicable $- 
Other long-term liabilities
 $17,436 
           
Derivatives not designated as hedging instruments:
          
Foreign currency forward contracts          
 Not applicable  - 
Accrued expenses and other current liabilities
  33 
           
Total Derivatives  $-   $17,469 

(1)  See Note 9 for further information about how the fair values of derivative assets and liabilities are determined.

 
- 19 - -
 (1)See Note 8 for further information about how the fair values of derivative assets and liabilities are determined.

The amounts of the gains and losses related to our derivative financial instruments designated as hedging instruments for the three and six months ended December 31, 2009 and 2008 are presented as follows:

     Location of Gain or (Loss) Amount of Gain or (Loss) Amount of Gain or (Loss) 
 Amount of Gain or (Loss) Reclassified from Reclassified from
 Recognized in OCI on Derivative Accumulated OCI into Accumulated OCI into
(In thousands) 
(Effective Portion) (1)
 Income (Effective Portion) Income (Effective Portion)
 Three Months Nine Months   Three Months Nine Months Recognized on Derivatives in 
Derivatives in Cash Flow Ended Ended   Ended Ended Other Comprehensive Income 
Hedging Relationships March 31, 2009 March 31, 2009   March 31, 2009 March 31, 2009 
(Effective Portion) (1)
 
           Three Months Three Months Six Months Six Months 
 Ended Ended Ended Ended 
  December 31, December 31,  December 31, December 31, 
 2009 2008 2009 2008 
 (In thousands) 
         
Interest rate swap contracts $479 $(12,396 ) Interest expense $ (2,079) $(4,161)$ (1,191)  $(18,724)  $ (4,271)  $(22,519) 

 
(1)  See Note
- 12 for additional information on changes to other accumulated comprehensive income (loss).- -

Location of Gain or (Loss)  Amount of Gain or (Loss) 
Reclassified from Accumulated  Reclassified from 
Other Comprehensive Income  Accumulated Other Comprehensive Income 
into Income (Effective Portion)  
into Income (Effective Portion) (1)
 
    Three Months    Three Months    Six Months   Six Months 
    Ended    Ended    Ended   Ended 
     December 31,     December 31,     December 31,    December 31, 
   2009   2008   2009  2008 
   (In thousands) 
                
Interest expense $ (3,781)  $ (1,192)  $            (7,182) $ (2,082) 

(1)See Note 11 for additional information on changes to accumulated other comprehensive income (loss).

The amounts of the gains and losses related to our derivative financial instruments not designated as hedging instruments for the three and six months ended December 31, 2009 and 2008 are presented as follows:

    
 Location of Gain or (Loss) Amount of Gain or (Loss)
 Recognized in Earnings on Recognized in Earnings on
(In thousands)Derivative Derivative
   Three Months Nine Months
   Ended Ended
   March 31, 2009 March 31, 2009
      
Derivatives Not Designated as Hedging     
Instruments:     
Foreign currency forward contractsOther income (expense)  $759  $(46)
Derivatives Not Location of Gain or (Loss)  Amount of Gain or (Loss) 
Designated as Recognized in Earnings on  Recognized in Earnings on 
Hedging Instruments Derivative  Derivative 
       Three Months   Three Months   Six Months   Six Months 
       Ended   Ended   Ended   Ended 
        December 31,    December 31,    December 31,    December 31, 
     2009  2008  2009  2008 
     (In thousands) 
Foreign currency 
forward contracts
 Other income (expense) $                  (87) $ (639) $ 231 $ (804) 

Interest Rate Swap Cash-Flow Hedges

We enter into interest rate swap contracts to manage the effects of interest rate movements on portions of our debt. Such contracts effectively fix the borrowing rates on floating rate debt to limit the exposure against the risk of rising rates.  We do not enter into interest rate swap contracts for speculative purposes and we have entered into transactions with counterparties that are rated investment grade. Our interest rate swap contracts, all of which were entered into in fiscal 2008 for an aggregate notional amount of $475 million, have varying maturities through February 2011.

Foreign Currency Contract Derivatives
Foreign Currency Contract Derivatives

Foreign currency contracts are used to protect us from fluctuations in exchange rates. We enter into foreign currency contracts, which are not designated as hedges. Thus theThe change in fair value is included in income as it occurs, within other income (expense). As of MarchDecember 31, 2009, we had $10.7$26.7 million of notional value foreign currency forward contracts maturing through June 2009.January 29, 2010. Notional amounts do not quantify risk or represent assets or liabilities of the Company, but are used in the calculation of cash settlements under the contracts.

- 13 - -

9.8. Fair Value Measurements

We adopted the provisions of SFAS 157account for financialcertain assets and liabilities as of July 1, 2008 and, as of March 31, 2009, have recorded a $2.4 million valuation allowance against the cost of our auction rate securities.  SFAS 157 definesat fair value as the price that would be received to sell an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants at the measurement date.  SFAS 157 also establishes a fair valuevalue.  The hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

- 20 - -
SFAS 157 describesbelow lists three levels of fair value based on the extent to which inputs used in measuring the fair value are observable in the market.  We categorize each of our fair value measurements in one of these three levels based on the lowest level input that may be usedis significant to measurethe fair value:value measurement in its entirety.  These levels are:

Level 1:Inputs based on quoted market prices for identical assets or liabilities in active markets at the measurement date.
Level 2:Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3:Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.  The inputs are unobservable in the market and significant to the instrumentsinstruments’ valuation.

The following table presents for each hierarchy level, financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2009:basis:

  Quoted Prices in          
  Active Markets  Significant Other  Significant    
  for Identical  Observable  Unobservable    
  Assets  Inputs  Inputs    
  (Level 1)  (Level 2)  (Level 3)  Total 
  (In thousands) 
Assets:            
Non-current marketable securities $-  $-  $17,523  $17,523 
Liabilities:                
Foreign currency forward                
    contracts $-  $33  $-  $33 
Interest rate swap contracts  -   17,436   -   17,436 
   Total Liabilities $-  $17,469  $-  $17,469 
  Quoted Prices in          
   Active Markets  Significant Other  Significant    
   for Identical  Observable  Unobservable    
   Assets  Inputs  Inputs    
As of December 31, 2009 (Level 1)  (Level 2)  (Level 3)  Total 
  (In thousands) 
Assets:            
Non-current marketable securities $-  $-  $16,899  $16,899 
Foreign currency forward contracts  -   36   -   36 
   Total Assets $-  $36  $16,899  $16,935 
                 
Liabilities:                
Interest rate swap contracts $-  $12,710  $-  $12,710 

  Quoted Prices in          
   Active Markets  Significant Other  Significant    
   for Identical  Observable  Unobservable    
   Assets  Inputs  Inputs    
As of June 30, 2009 (Level 1)  (Level 2)  (Level 3)  Total 
  (In thousands) 
Assets:            
Non-current marketable securities $-  $-  $17,677  $17,677 
Liabilities:                
Foreign currency forward contracts $-  $195  $-  $195 
Interest rate swap contracts  -   15,621   -   15,621 
   Total Liabilities $-  $15,816  $-  $15,816 

- 14 - -

The following table presents the changes in the carrying value of the Company’s assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3), as defined in SFAS No. 157, for the ninesix months ended MarchDecember 31, 2009:

  Fair Value Measurements 
  Using Significant 
  Unobservable Inputs 
  (Level 3) 
  Auction 
  Rate 
  Securities 
  (In thousands) 
    
Balance at June 30, 2008 $- 
Transfers to Level 3  19,945 
Total unrealized losses in accumulated other comprehensive income (loss)
  (2,422)
Balance at March 31, 2009 $17,523 
  Fair Value Measurements 
   Using Significant 
   Unobservable Inputs 
   (Level 3) 
   Auction 
   Rate 
   Securities 
   (In thousands) 
    
Balance at June 30, 2009 $17,677 
Redeemed by the issuer at par  (1,000)
Total unrealized gain (loss) in accumulated    
   other comprehensive income (loss)  222 
Balance at December 31, 2009 $16,899 

Non-Current Marketable Securities – Non-current marketable securities consist of auction rate securities that currently have no active market from which we could obtain pricing.  Since we adopted SFAS 157 on July 1, 2008,We have classified auction rate securities have been classified as Level 3 as their valuation requires substantial judgment and estimation of factors that are not currently observable in the market due to the lack of trading in the securities.    Since February 2008, when auctions for these securities began to fail, we have redeemed $26.5 million of auction rate securities at par. To date, we have collected all interest payments on all of our auction rate securities when due. Furthermore, we have the intent and are able to hold these securities until the credit markets recover, or until maturity,their maturities, which range from 2029 through 2042, if necessary.   However, based on a discounted cash flow analysis, which considered, among other items, the collateral underlying the securities, the credit worthiness of the issuer, the timing of future cash flows and liquidity risks, at December 31, 2009 we have recorded a $2.4$2.0 million valuation allowance against the auction rate securities.

- 21 - -As fair values have continued to be below cost, we have considered various factors in determining that at December 31, 2009 a credit loss did not exist and there was no requirement to recognize an other than temporary impairment charge, including the length of time and the extent to which the fair value has been below the cost basis, the timely receipt of all interest payments, the rating of the security, the relatively low volatility of the security’s fair value, the current financial condition of the issuer and our intent and ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in market value.

In July 2009, $1.0 million of our auction rate securities were redeemed by the issuer at par. In January 2010, an additional $4.0 million of our auction rate securities were redeemed by the issuer at 92% of par. The resulting $320,000 realized loss will be recorded in the statement of operations in the third quarter of fiscal 2010. The $4.0 million of auction rate securities redeemed in January 2010 are classified as non-current marketable securities as of December 31, 2009, as we were not aware at the balance sheet date that these auction rate securities would be redeemed.

Foreign Currency Forward Contracts – The fair value of our foreign currency forward contracts were valued using a pricing model with all significant inputs based on observable market data such as measurement date spot and forward rates.

Interest Rate Swap Contracts – The fair value of our outstanding interest rate swap contracts were based on valuations received from the counterparties and corroborated by measurement date equivalent swap rates.

- 15 - -

10.9. Long Term Debt and Credit Agreements

On August 7, 2008, our 11.75% exchangeable senior unsecured loan in the amount of $225 million with an ultimate maturity on February 15, 2015 was refinanced with unsecured senior notes with the same interest rate and maturity date.  We may prepay the senior notes commencing August 15, 2011 at 105.875% of the principal amount prepaid, which decreases to 102.938% on August 15, 2012 and to 100% on or after August 15, 2013.  In addition, we may redeem up to 35% of the original aggregate principal balance of the senior notes, at any time prior to August 15, 2010, with the net proceeds of certain equity offerings at 111.75% of the principal amount redeemed.  On January 21, 2009, the SEC declared effective our exchange offer registration statement which resulted in the exchange of the unregistered unsecured senior notes for publicly registered 11.75% unsecured senior notes due February 15, 2015 with substantially identical terms as the exchanged notes.

As of March 31, 2009, we are in compliance with all of the covenants contained in our loan agreements.

In connection with our credit facilities, we capitalized deferred financing costs of $340,000, $27.4 million and $477,000 for the nine months ended March 31, 2009 and the periods August 15, 2007 to March 31, 2008 and July 1, 2007 to August 14, 2007, respectively, primarily consisting of facility, legal and advisory fees.  We are amortizing these costs over the terms of the related facilities.  For the three months ended March 31, 2009 and 2008 we amortized $1.2 million and $1.6 million, respectively, to interest expense.  For the nine months ended March 31, 2009 and the periods August 15, 2007 to March 31, 2008 and July 1, 2007 to August 14, 2007, we amortized $3.6 million, $2.8 million and $217,000, respectively, to interest expense.

Interest paid was $44.1 million for the nine months ended March 31, 2009, $35.7 million for the period August 15, 2007 to March 31, 2008, and $57,000 for the period July 1, 2007 to August 14, 2007.

- 22 - -

The fair value of our debt instruments are summarized as follows:

 March 31, 2009  December 31, 2009 
 Carrying  Estimated  Carrying  Estimated 
 Amount  Fair Value  Amount  Fair Value 
 (In thousands)  (In thousands) 
            
Senior secured B-1 term loan $393,857  $248,130  $389,943  $352,899 
Senior secured B-2 term loan 123,080  60,309   121,857   105,407 
Senior unsecured loan 225,000  140,625 
Senior unsecured notes  225,000   228,375 
Senior subordinated unsecured term loan 143,253  75,208   156,308   133,643 
Other  1,406   1,406   1,085   1,085 
Total debt $886,596  $525,678  $894,193  $821,409 

The carrying value of debt of $878.8$889.3 million as of June 30, 20082009 had a fair value of $804.2$661.9 million.

The estimated fair values of each of our debt instruments are based on quoted market prices for the same or similar issues. Fair value estimates related to our debt instruments are made at a specific point in time based on relevant market information.  These estimates are subjective in nature and involve uncertainties and matters of significant judgments and therefore cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.

As of December 31, 2009, we are in compliance with all of the covenants contained in our loan agreements.

Interest paid was $30.6 million and $21.1 million for the six months ended December 31, 2009 and 2008, respectively. Accrued interest of $14.2 million and $14.0 million was included in accrued expenses and other current liabilities at December 31, 2009 and June 30, 2009, respectively.

10. 11.Stockholder’s EquityLoss on Liquidation of Foreign Subsidiary

Share Based Compensation
Stock Options

All of our Predecessor Entity stock option plans were terminated on August 15, 2007. The Merger agreement provided that all stock options were cancelled and converted into the right to receive a cash payment equal to the number of shares of our common stock underlying the options multiplied by that amount, if any, by which $14.50 exceeded the exercise price, without interest and less any withholding taxes.  On August 15, 2007 we paid $43.9 million to option holders to cancel all options outstanding inIn connection with the Merger.

Member Interests

On August 15, 2007 certain membersacquisition of one of our management were granted Class B member interestsWireless businesses in the U.K. in 2003, we set up a limited liability company (parent LLC) that isforeign partnership to finance the ultimate parent ofacquisition.  We invested $19.5 million in the Company,partnership and which owns all of the common stock of the Parent. The parent LLC is apartnership advanced those funds to our foreign holding company with no operations or employeesin the form of its own. The parent LLC has two classesa loan, the proceeds of membership interests, Class A and Class B. Our non-management equity investors, or their affiliates,which was used for the selling shareholders of VI Tech and Company employees that made equity investments to partially fundacquisition.
During the Merger are Class A members and Class B members consist of Company employees. Pursuantquarter ended September 30, 2009, the loan was fully repaid to the terms of the limited liability company operating agreement governing the parent LLC, the holders of Class B member interests are entitled to receive a percentage of all distributions, if any, made by the parent LLC after (x) the holders of the Class A members in the parent LLC havepartnership, with interest, and we received a return of their invested capital, plus a 12% per annum internal rate of return (compounded annually) on their invested capital and (y) certain membersdividends.  The partnership is substantially liquidated.
As a result of our management that received Class A interests for their capital contributionschanges in foreign currency rates, there was a cumulative translation adjustment of $7.7 million remaining after substantially all of the assets have received a special distributionbeen returned to us and substantially all of the liabilities have been satisfied.  In accordance with U.S. GAAP, this remaining cumulative translation adjustment has been expensed in the aggregate amountperiod during which the substantial liquidation of $3.2 million, together withthe partnership occurred and presented as a 12% per annum internal ratenon-cash loss on liquidation of return (compounded annually). The Class B member interests are non-transferable and vest ratably over five years, with any unvested interests reverting toforeign subsidiary in our Condensed Consolidated Statement of Operations for the holders of Class A interests in the event they are forfeited or repurchased.six months ended December 31, 2009.  This loss is not deductible for income tax purposes.

 
- 2316 - -
 

Compensation expense attributable to share based compensation was $489,000 ($308,000 after tax) and $488,000 ($307,000 after tax) for the three months ended March 31, 2009 and 2008, respectively, $1.5 million ($924,000 after tax) for the nine months ended March 31, 2009, $2.6 million ($1.7 million after tax) for the period August 15, 2007 to March 31, 2008 and $214,000 ($135,000 after tax) for the period July 1, 2007 to August 14, 2007.

A summary of the changes to outstanding stock options from July 1, 2007 to August 15, 2007 is presented below:

     Weighted 
     Average 
     Exercise 
  Shares  Price 
  (In thousands)    
       
Outstanding at June 30, 2007  13,003  $12.37 
Granted  -   - 
Forfeited  (27)  19.30 
Expired  -   - 
Exercised  (51)  11.39 
Cancelled  (3,825)  18.74 
Paid out on Merger  (9,100)  9.68 
Outstanding at August 15, 2007  -     

Cash received from stock option exercises was $583,000 for the period July 1, 2007 to August 14, 2007.  The tax benefit received from stock option exercises was $16.1 million for the period August 15, 2007 to March 31, 2008 and $41,000 for the period July 1, 2007 to August 14, 2007.

12.           
11. Comprehensive Income
 
The components of comprehensive income (loss) are as follows:

  Three Months  Three Months  Nine Months  August 15, 2007  July 1, 2007 
  Ended  Ended  Ended  to  to 
  March 31,  March 31,  March 31,  March 31,  August 14, 
  2009  2008  2009  2008  2007 
  Successor  Successor  Successor  Successor  Predecessor 
  (In thousands) 
                
Net income (loss) $(13,734) $(16,405) $(24,738) $(96,498) $(16,916)
Unrealized gain (loss) on interest rate swap contracts, net of tax provision (benefit) of $282,000, ($1.5 million), ($7.3 million), ($2.9 million) and $0  479   (2,491)  (12,396)  (4,952)  - 
Valuation allowance against non-current marketable securities  (219)  -   (2,422)  -   - 
Foreign currency translation adjustment  (4,467)  (1,030)  (60,447)  (1,641)  (497)
Total comprehensive income (loss) $(17,941) $(19,926) $(100,003) $(103,091) $(17,413)

- 24 - -
  Three Months  Three Months  Six Months  Six Months 
  Ended  Ended  Ended  Ended 
  December 31,  December 31,  December 31,  December 31, 
  2009  2008  2009  2008 
  (In thousands) 
             
Net income (loss) $(10,614) $(4,107) $(31,157) $(11,004)
Increase (decrease) in fair value of                
interest rate swap contracts, net of tax                
provision (benefit) of $961, $(6,487),                
$1,086 and $(7,562)  1,629   (11,045)  1,825   (12,875)
Valuation allowance against                
non-current marketable securities  (47)  (1,005)  222   (2,203)
Foreign currency translation adjustment,                
net of tax provision of $617, $0,                
$617 and $0  129   (34,199)  6,013   (55,981)
Total comprehensive income (loss) $(8,903) $(50,356) $(23,097) $(82,063)

Accumulated other comprehensive income (loss) is as follows:

  Unrealized             
  Gain (Loss)  Valuation  Minimum       
  on Interest  Allowance Against  Pension  Foreign    
  Rate Swap  Non-Current  Liability  Currency    
  Agreements  Marketable  Adjustment  Translation  Total 
  (net of tax)  Securities  (net of tax)  Adjustment  (net of tax) 
  (In thousands) 
                
Balance, June 30, 2008 $1,411  $-  $(6) $(998) $407 
Nine months' activity  (12,396)  (2,422)  -   (60,447)  (75,265)
Balance, March 31, 2009 $(10,985) $(2,422) $(6) $(61,445) $(74,858)
  Unrealized             
  Gain (Loss)  Valuation  Minimum  Foreign    
  on Interest  Allowance Against  Pension  Currency    
  Rate Swap  Non-Current  Liability  Translation    
  Contracts  Marketable  Adjustment  Adjustment  Total 
  (net of tax)  Securities  (net of tax)  (net of tax)  (net of tax) 
  (In thousands) 
                
Balance, June 30, 2009 $(9,602) $(2,268) $(499) $(42,331) $(54,700)
Six months' activity  1,825   222   -   6,013   8,060 
Balance, December 31, 2009 $(7,777) $(2,046) $(499) $(36,318) $(46,640)

The foreign currency translation adjustments are not adjusted for income taxes as they relate to indefinite investments in non-U.S. subsidiaries.  The valuation allowance for non-current marketable securities is not adjusted for income taxes as it would create a capital loss carryforward upon realization for which we would record a valuation allowance against the related deferred tax asset.

Prior to fiscal 2009, the foreign currency translation adjustments were not adjusted for income taxes as they related to indefinite investments in non-U.S. subsidiaries.  Deferred U.S. income taxes have been provided on undistributed foreign earnings for years subsequent to fiscal 2008 since we expect that substantially all of these earnings will be distributed to the U.S.  As of December 31, 2009, we have recorded a deferred U.S. income tax on the foreign currency translation adjustment created by the post-fiscal 2008 undistributed foreign earnings.

- 17 - -

13.12. Legal Matters

In March 2005, we sold the net assets of our shock and vibration control device manufacturing business (“VMC”).  Under the terms of the sale agreements, we retained certain liabilities relating to adverse environmental conditions that existed at the premises occupied by VMC as of the date of sale.  Wesale and recorded a liability for the estimated remediation costs related to adverse environmental conditions that existed at the VMC premises when it was sold.costs.  The accrued environmental liability at MarchDecember 31, 2009 is $1.0$1.1 million, of which $322,000 is expected to be paid within one year.

During the quarter ended March 31, 2007, we became aware that certain RadHard bidirectional multipurpose transceivers sold by us since 1999 may have been subject to the licensing jurisdiction of the U.S. Department of State in accordance with the International Traffic in Arms Regulations  (“ITAR”). Accordingly, we filed a Voluntary Disclosure with the Directorate of Defense Trade Controls, Department of State, describing the details of the possible inadvertent misclassification. Simultaneously, we filed a Commodity Jurisdiction request providing detailed information and data supporting our contention that the product is not subject to ITAR and requesting a determination that such product is not ITAR controlled. By letter datedOn November 15, 2007, we were informed that the U.S. Department of State had determined in response to our Commodity Jurisdiction request, that the product is subject to the licensing jurisdiction of the U.S. Department of State in accordance with ITAR. We requested reconsideration of this determination. On February 7, 2008, we filed an addendum to the above referenced Voluntary Disclosure advising the Directorate of Defense Trade Controls that other products sold by us, similar in nature to the transceiver described above, may also be subject to the ITAR. The Directorate of Defense Trade Controls agreed to extend our time to file such addendum to the Voluntary Disclosure until a decision was rendered with respect to our request for reconsideration of the determination in connection with the above-referenced Commodity Jurisdiction request. On August 5, 2008, we received a letter from the Office of Defense Trade Controls Compliance (“DTCC”) requesting that we provide documentation and/or information relating to our compliance initiatives after November 15, 2007 as well as the results of any product reviews conducted by us, and indicating that a civil penalty against us could be warranted in connection with this matter following the review of such materials. We have provided all of the materials and documentation requested by the DTCC.  Our request for reconsideration was denied by the Directorate of Defense Trade Controls on August 19, 2008 which determined that the product is subject to the licensing jurisdiction of the Department of State in accordance with ITAR. Accordingly, on September 18, 2008, we filed an addendum to our Voluntary Disclosure identifying other products that may have been subject to the licensing jurisdiction of the U.S. Department of State in accordance with the ITAR but were inadvertently misclassified.  At this time it is not possible to determine whether any fines or other penalties will be asserted against us or the materiality of any outcome.

- 25 - -

During May 2008, we became further aware that a certain product sold by our KDI subsidiary may have inadvertently been misclassified as notWe are involved in various other ITAR controlled. On August 5, 2008, we filed a Voluntary Disclosurerelated matters, including some recently identified with the Directorateprior practices of Defense Trade Controls,a newly acquired business, which have been disclosed to the U.S. Department of State, describing the inadvertent misclassification of this product. In January 2009State.  Although we identified another product that should have been includedare in the August 5, 2008 disclosure.  We filed an initial disclosure with the Departmentprocess of State identifying this product, and the Department of State instructed usaddressing these matters, we cannot provide assurance that we will be able to file an amendment to the August 5, 2008 disclosure.  That amendment was filed in April 2009.adequately correct all possible ITAR violations. At this time it is not possible to determine whether any fines or other penalties will be asserted against us with respectrelated to the foregoingthese other ITAR matters, or the materiality of any outcome.

During November 2008, we became aware that our Hauppauge facility had shipped two ITAR controlled products to a foreign customer, but inadvertently had noted on the requisite paperwork that only one ITAR controlled product was included in the shipment. We filed a voluntary disclosure in January 2009, and that disclosure has been closed by the State Department and no fine or penalty was assessed.
During January 2009, we became aware that a certain product sold by our Powell subsidiary, for which an ITAR marketing license had been properly issued by the U.S. Department of State, mistakenly was taken out of the country by an employee without first obtaining the required U.S. Customs signature upon departure.   We have filed an initial disclosure relating to this issue and will file a detailed disclosure by June 6, 2009.  At this time it is not possible to determine whether any fines or other penalties will be asserted against us, or the materiality of any outcome.

InOn October 14, 2009, BAE Systems Information and Electronic Systems (“BAE”) commenced an action against both us and one of our subsidiaries in the United States District Court for the District of Delaware.  BAE essentially is alleging that under a subcontract it entered into with us in 2002, BAE provided to us certain proprietary information and know how relating to a high performance direct infrared countermeasure system for use in military aircraft and certain other platforms (“DIRCM System”), which enabled us to fabricate for BAE an assembly component of the third quartergeneration of fiscal 2009,the DIRCM System.  BAE is alleging that, in violation of the provisions of the subcontract and a Proprietary Information Agreement, we became awarefabricated or facilitated the fabrication of one or more items that were identical or substantially identical to items that we exclusively fabricated for BAE under the subcontract.  BAE further claims that our actions ostensibly enabled a product soldprime competitor of BAE to build and licensed to Raytheon U.K. was actually forwarded tomarket, in competition with BAE, an end userinfrared countermeasure system that included an unlawful copy of the component.  Based on these allegations, BAE has asserted claims against us for patent infringement, trade secret misappropriation, breach of contract, conversion and unjust enrichment and has requested, by way of relief, unspecified damages, injunctive relief and an accounting.  We have evaluated BAE’s claims and believe that there is no basis for the allegations or claims made by BAE.  Nevertheless, there can be no assurance that we will prevail in Saudi Arabia.  Aeroflex didthe matter.  We do not identifybelieve that end user on the initial license application, so the product in question was forwarded to Saudi Arabia when it was only authorized to travel as far as the U.K.  We filed an initial disclosure concerningultimate resolution of this matter in April 2009.  At this time it is not possible to determine whether any fineswill have a material adverse effect on our financial position, results of operations, liquidity or penalties will be asserted against us, or the materiality of any outcome.

In March 2009 we became aware that Aeroflex’s subsidiary, Micrometrics, had inadvertently misclassified a component and shipped it to a foreign customer in Italy under the jurisdiction of the Export Administration Regulations (“EAR”) when it should have been shipped under the jurisdiction of the ITAR.  We filed an initial voluntary disclosure concerning this matter in April 2009.  At this time it is not possible to determine whether any fines or penalties will be asserted against us, or the materiality of any outcome.

An amended class action complaint was filed against us and the Predecessor Entity’s board of directors on June 20, 2007 in the Supreme Court of the State of New York, Nassau County. The complaint alleges that the board breached its fiduciary duties to our stockholders (i) by issuing a preliminary proxy statement on June 5, 2007 that was issued in connection with seeking stockholder approval of the Merger and (ii) in approving certain amendments, that were allegedly beyond the scope of our corporate powers, to our SERP and the employment agreements of defendants Harvey R. Blau, our then Chairman and Chief Executive Officer, and Leonard Borow, our then President and Chief Operating Officer and currently, the Successor Entity’s President and Chief Executive Officer. We are currently in settlement discussions with the plaintiffs and have accrued an insignificant liability for the settlement.capital resources.

 
- 2618 - -
 

We are also involved in various other claims and legal actions that arise in the ordinary course of business. We do not believe that the ultimate resolution of any of these actions will have a material adverse effect on our financial position, results of operations, liquidity or capital resources.

14.13. Business Segments

Our business segments and major products included in each segment, are as follows:

Microelectronic Solutions (“AMS”)

 ·Microelectronic Components, Sub-assemblies and Modules
 ·Integrated Circuits
 ·Motion Control Systems

Test Solutions (“ATS”)

 ·Instrument Products and Test Systems

We are a manufacturer of advanced technology systems and components for commercial industry, government and defense contractors.  Approximately 35%32% and 39% of our sales for the ninethree months ended MarchDecember 31, 2009 29%and 2008, and 34% and 36% of our sales for the period August 15, 2007 to Marchsix months ended December 31, 2009 and 2008, and 21% for the period July 1, 2007 to August 14, 2007respectively, were to agencies of the United States government or to prime defense contractors or subcontractors of the United States government. No one customer constituted more than 10% of sales during any of the periods presented. Inter-segment sales were not material and have been eliminated from the tables below.

The majority of our operations are located in the United States; however, we also have operations in Europe and Asia, with our most significant internationalforeign operations in the United Kingdom (���U.K.”).  Net sales from facilities located in the U.K. were approximately $32.2$29.6 million and $37.9$33.4 million for the three months ended MarchDecember 31, 2009 and 2008 respectively, and $100.0 million, $114.7$55.9 million and $11.7$67.8 million for the ninesix months ended MarchDecember 31, 2009 and the periods August 15, 2007 to March 31, 2008, and July 1, 2007 to August 14, 2007, respectively.  Total assets of the U.K. operations were $167.3 million and $237.5$167.9 million as of MarchDecember 31, 2009 and $188.2 million as of June 30, 2008, respectively.2009.

Net sales, based on the customers’ locations, attributed to the United States and other regions are as follows:

  Three Months  Three Months  Nine Months  August 15, 2007  July 1, 2007 
  Ended  Ended  Ended  to  to 
  March 31,  March 31,  March 31,  March 31,  August 14, 
  2009  2008  2009  2008  2007 
  (Successor)  (Successor)  (Successor)  (Successor)  (Predecessor) 
  (In thousands) 
                
United States of America $79,397  $82,942  $251,454  $229,914  $21,183 
Europe and Middle East  43,583   36,318   103,481   97,604   10,357 
Asia and Australia  14,201   34,273   75,263   85,358   6,242 
Other regions  2,258   3,771   6,901   7,200   439 
  $139,439  $157,304  $437,099  $420,076  $38,221 

             
  Three Months  Three Months  Six Months  Six Months 
  Ended  Ended  Ended  Ended 
  December 31,  December 31,  December 31,  December 31, 
  2009  2008  2009  2008 
  (In thousands) 
             
United States of America $92,204  $97,042  $172,389  $172,057 
Europe and Middle East  34,242   22,777   62,709   59,898 
Asia and Australia  36,590   34,176   56,105   61,062 
Other regions  3,703   2,820   5,652   4,643 
  $166,739  $156,815  $296,855  $297,660 

 
- 2719 - -
 

Selected financial data by segment is as follows:

           August 15,    
  Three Months  Three Months  Nine Months  2007    
  Ended  Ended  Ended  through  July 1, 2007 
  March 31,  March 31,  March 31,  March 31,  to August 14, 
  2009  2008  2009  2008  2007 
  (Successor)  (Successor)  (Successor)  (Successor)  (Predecessor) 
  (In thousands) 
    
Net sales:               
Microelectronic solutions ("AMS") $70,232  $77,380  $208,564  $197,279  $19,017 
Test solutions ("ATS")  69,207   79,924   228,535   222,797   19,204 
Net sales $139,439  $157,304  $437,099  $420,076  $38,221 
                     
Segment adjusted operating income:                 
- AMS $14,783  $19,143  $44,767  $51,363  $24 
- ATS  8,700   11,010   34,304   34,367   (7,582)
- General corporate expense  (2,854)  (2,088)  (9,421)  (5,497)  (2,347)
Adjusted operating income (loss)  20,629   28,065   69,650   80,233   (9,905)
                     
Amortization of acquired intangibles                    
- AMS  (8,829)  (12,621)  (27,968)  (31,464)  (279)
- ATS  (6,127)  (8,251)  (19,578)  (20,817)  (1,413)
Share based compensation                    
- AMS  -   -   -   -   (83)
- ATS  -   -   -   -   95 
- Corporate  (489)  (488)  (1,466)  (2,634)  (226)
Restructuring charges                    
- AMS  -   (402)  -   (402)  - 
- ATS  (582)  (355)  (2,792)  (1,400)  (3,778)
One-time lease termination costs                    
- ATS  -   -   -   -   (576)
Merger related expenses - Corporate  (815)  (534)  (3,621)  (3,249)  (1,319)
Acquired in-process R&D costs                    
- AMS  (1,665)  -   (1,665)  (15,700)  - 
- ATS  (626)  -   (626)  (8,640)  - 
Current period impact of acquisition related adjustments:                    
Inventory - AMS  -   (4,156)  -   (23,817)  (57)
Inventory - ATS  -   (1,495)  -   (15,151)  - 
Depreciation - AMS  (285)  (293)  (857)  (732)  - 
Depreciation - ATS  (629)  (823)  (2,043)  (2,058)  - 
Depreciation - Corporate  (55)  (55)  (165)  (137)  - 
Deferred revenue - ATS  (64)  (576)  (240)  (2,235)  - 
Company sale transaction expenses  -   (850)  -   (32,459)  (3,717)
Operating income (loss) (GAAP)  463   (2,834)  8,629   (80,662)  (21,258)
                     
Interest expense  (20,566)  (20,536)  (63,031)  (53,649)  (275)
Other income (expense), net  (47)  1,960   12,366   3,881   294 
Income (loss) from continuing operations before income taxes $(20,150) $(21,410) $(42,036) $(130,430) $(21,239)

- 28 - -
  Three Months  Three Months  Six Months  Six Months 
  Ended  Ended  Ended  Ended 
  December 31,  December 31,  December 31,  December 31, 
  2009  2008  2009  2008 
  (In thousands) 
             
Net sales:            
Microelectronic solutions ("AMS") $79,160  $70,752  $146,521  $138,332 
Test solutions ("ATS")  87,579   86,063   150,334   159,328 
Net sales $166,739  $156,815  $296,855  $297,660 
                 
Segment adjusted operating income:                
- AMS $21,887  $15,371  $36,911  $29,984 
- ATS  20,186   15,974   28,151   25,604 
- General corporate expense  (2,258)  (3,870)  (5,189)  (6,567)
Adjusted operating income  39,815   27,475   59,873   49,021 
                 
Amortization of acquired intangibles                
- AMS  (8,743)  (8,462)  (17,579)  (19,139)
- ATS  (6,771)  (6,160)  (13,540)  (13,451)
Share based compensation                
- Corporate  (556)  (489)  (1,045)  (977)
Restructuring charges                
- ATS  (64)  (1,808)  (251)  (2,210)
Merger related expenses - Corporate  (771)  (2,172)  (1,464)  (2,806)
Loss on liquidation of foreign                
subsidiary - ATS  -   -   (7,696)  - 
Current period impact of acquisition                
related adjustments:                
Inventory - AMS  -   -   (246)  - 
Depreciation - AMS  (265)  (286)  (540)  (572)
Depreciation - ATS  (311)  (676)  (817)  (1,414)
Depreciation - Corporate  (55)  (55)  (110)  (110)
Deferred revenue - ATS  (33)  (79)  (65)  (176)
Operating income (GAAP)  22,246   7,288   16,520   8,166 
                 
Interest expense  (21,418)  (21,250)  (42,457)  (42,465)
Other income (expense), net  422   9,327   479   12,413 
Income (loss) before income taxes $1,250  $(4,635) $(25,458) $(21,886)

Management evaluates the operating results of the two segments based upon pre-tax operating income, before costs related to restructuring, lease termination charges, amortization of acquired intangibles, share-based compensation, acquired in-process research and developmentloss on liquidation of foreign subsidiary costs, Company Sale Transaction expenses, merger related expenses and the impact of any acquisition related adjustments.

- 20 - -

15.14. Guarantor/Non-Guarantor Financial Information

The following supplemental condensed consolidating financial information sets forth, on an unconsolidated basis, the balance sheets at December 31, 2009 and June 30, 2009, the statements of operations for the three and six months ended December 31, 2009 and 2008 and the statements of operations,cash flows for the six months ended December 31, 2009 and cash flows2008 for Aeroflex Incorporated (the “Parent Company”), the Guarantor Subsidiariesguarantor subsidiaries and, on a combined basis, the Non-Guarantor Subsidiaries.non-guarantor subsidiaries.  The supplemental condensed consolidating financial information reflects for all fiscal periods presented, the investments of the Parent Company in the Guarantor Subsidiariesguarantor subsidiaries as well as the investments of the Parent Company and the Guarantor Subsidiariesguarantor subsidiaries in the Non-Guarantor Subsidiaries,non-guarantor subsidiaries, in all cases using the equity method.  For purposes of this footnote, guarantor subsidiaries refer to the subsidiaries of the Parent Company that have guaranteed principal debt obligations of the Parent Company.  The Parent Company’s purchase price allocation adjustments, including applicable intangible assets, arising from business acquisitions have been pushed down to the applicable subsidiary columns (see Notes 3 and 4)Note 3).

Condensed Consolidating Statement of Operations
For the Three Months Ended March 31, 2009
(In thousands)

     Subsidiary  Subsidiary       
  Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated 
                
Net sales $-  $100,972  $40,784  $(2,317) $139,439 
Cost of sales  -   52,418   22,170   (1,754)  72,834 
Gross profit  -   48,554   18,614   (563)  66,605 
Selling, general and administrative costs  4,214   18,790   7,950   -   30,954 
Research and development costs  -   11,980   5,961   -   17,941 
Amortization of acquired intangibles  -   12,706   2,250   -   14,956 
Acquired in-process R&D costs  -   626   1,665   -   2,291 
Operating income (loss)  (4,214)  4,452   788   (563)  463 
                     
Other income (expense):                    
Interest expense  (20,542)  (23)  (1)  -   (20,566)
Other income (expense), net  711   180   (938)  -   (47)
Intercompany charges  18,433   (18,115)  (318)  -   - 
Income (loss) from continuing operations before income taxes  (5,612)  (13,506)  (469)  (563)  (20,150)
Provision (benefit) for income taxes  (2,805)  (7,207)  3,436   160   (6,416)
Income (loss) from continuing operations  (2,807)  (6,299)  (3,905)  (723)  (13,734)
Equity income (loss) of subsidiaries  (10,927)  (3,439)  -   14,366   - 
Net income (loss) $(13,734) $(9,738) $(3,905) $13,643  $(13,734)


- 29 - -
Condensed Consolidating Statement of Operations
For the Three Months Ended March 31, 2008
(In thousands)

     Subsidiary  Subsidiary       
  Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated 
                
Net sales $-  $116,183  $42,862  $(1,741) $157,304 
Cost of sales  -   65,434   24,295   (1,661)  88,068 
Gross profit  -   50,749   18,567   (80)  69,236 
Selling, general and administrative costs  3,165   18,823   10,206   -   32,194 
Research and development costs  -   11,069   7,085   -   18,154 
Amortization of acquired intangibles  -   18,130   2,742   -   20,872 
Company sale transaction expenses  850   -   -   -   850 
Operating income (loss)  (4,015)  2,727   (1,466)  (80)  (2,834)
                     
Other income (expense):                    
Interest expense  (20,513)  (27)  4   -   (20,536)
Other income (expense), net  706   27   1,227   -   1,960 
Intercompany charges  10,122   (9,347)  (775)  -   - 
Income (loss) from continuing operations before income taxes  (13,700)  (6,620)  (1,010)  (80)  (21,410)
Provision (benefit) for income taxes  (4,081)  (1,971)  250   (171)  (5,973)
Income (loss) from continuing operations  (9,619)  (4,649)  (1,260)  91   (15,437)
Loss from discontinued operations, net of taxes  -   (968)  -   -   (968)
Equity income (loss) of subsidiaries  (6,786)  (1,110)  -   7,896   - 
Net income (loss) $(16,405) $(6,727) $(1,260) $7,987  $(16,405)

- 30 - -
Condensed Consolidating Statement of Operations
For the Nine Months Ended MarchDecember 31, 2009
(In thousands)

    Subsidiary  Subsidiary           Guarantor  Non-Guarantor       
 Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
                              
Net sales $-  $308,770  $133,443  $(5,114) $437,099  $-  $120,120  $47,969  $(1,350) $166,739 
Cost of sales  -   161,170   73,410   (4,604)  229,976   -   60,394   20,974   (1,223)  80,145 
Gross profit -  147,600  60,033  (510) 207,123   -   59,726   26,995   (127)  86,594 
Selling, general and administrative costs 14,673  55,120  26,819  -  96,612   3,640   18,942   8,991   -   31,573 
Research and development costs -  34,422  17,623  -  52,045   -   11,460   5,801   -   17,261 
Amortization of acquired intangibles -  40,582  6,964  -  47,546   -   13,276   2,238   -   15,514 
Acquired in-process R&D costs  -   626   1,665   -   2,291 
Operating income (loss)  (14,673)  16,850   6,962   (510)  8,629   (3,640)  16,048   9,965   (127)  22,246 
                                        
Other income (expense):                                        
Interest expense (62,952) (68) (11) -  (63,031)  (21,399)  (17)  (2)  -   (21,418)
Other income (expense), net 49  545  11,772  -  12,366   (40)  480   (18)  -   422 
Intercompany charges  55,345   (54,341)  (1,004)  -   -   19,797   (19,318)  (479)  -   - 
Income (loss) from continuing operations before income taxes (22,231) (37,014) 17,719  (510) (42,036)
Income (loss) before income taxes  (5,282)  (2,807)  9,466   (127)  1,250 
Provision (benefit) for income taxes  (8,239)  (15,268)  6,139   70   (17,298)  (364)  2,199   2,046   7,983   11,864 
Income (loss) from continuing operations (13,992) (21,746) 11,580  (580) (24,738)
Equity income (loss) of subsidiaries  (10,746)  12,452   -   (1,706)  -   (5,696)  6,932   -   (1,236)  - 
Net income (loss) $(24,738) $(9,294) $11,580  $(2,286) $(24,738) $(10,614) $1,926  $7,420  $(9,346) $(10,614)

 
- 3121 - -
 

Condensed Consolidating Statement of Operations
For the Period from August 15, 2007 to MarchThree Months Ended December 31, 2008
(In thousands)

    Subsidiary  Subsidiary           Guarantor  Non-Guarantor       
 Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
                              
Net sales $-  $298,928  $124,676  $(3,528) $420,076  $-  $112,157  $45,852  $(1,194) $156,815 
Cost of sales  -   186,333   76,120   (3,501)  258,952   -   58,298   26,554   (1,196)  83,656 
Gross profit -  112,595  48,556  (27) 161,124   -   53,859   19,298   2   73,159 
Selling, general and administrative costs 11,518  46,075  26,557  -  84,150   6,586   18,345   9,243   -   34,174 
Research and development costs -  28,666  19,890  -  48,556   -   11,275   5,800   -   17,075 
Amortization of acquired intangibles -  45,425  6,856  -  52,281   -   12,563   2,059   -   14,622 
Acquired in-process R&D costs -  21,820  2,520  -  24,340 
Company sale transaction expenses  32,459   -   -   -   32,459 
Operating income (loss)  (43,977)  (29,391)  (7,267)  (27)  (80,662)  (6,586)  11,676   2,196   2   7,288 
                                        
Other income (expense):                                        
Interest expense (53,586) (68) 5  -  (53,649)  (21,227)  (23)  -   -   (21,250)
Other income (expense), net 1,450  64  2,367  -  3,881   (725)  123   9,929   -   9,327 
Intercompany charges  27,322   (25,280)  (2,042)  -   -   14,726   (14,653)  (73)  -   - 
Income (loss) from continuing operations before income taxes (68,791) (54,675) (6,937) (27) (130,430)
Income (loss) before income taxes  (13,812)  (2,877)  12,052   2   (4,635)
Provision (benefit) for income taxes  (20,486)  (16,281)  1,715   (1,337)  (36,389)  (4,387)  (218)  1,507   2,570   (528)
Income (loss) from continuing operations (48,305) (38,394) (8,652) 1,310  (94,041)
Loss from discontinued operations, net of taxes -  (2,457) -  -  (2,457)
Equity income (loss) of subsidiaries  (48,193)  (8,394)  -   56,587   -   5,318   10,663   -   (15,981)  - 
Net income (loss) $(96,498) $(49,245) $(8,652) $57,897  $(96,498) $(4,107) $8,004  $10,545  $(18,549) $(4,107)

 
- 3222 - -
 

Condensed Consolidating Statement of Operations
For the Period from July 1, 2007 to August 14, 2007Six Months Ended December 31, 2009
(In thousands)

    Subsidiary  Subsidiary           Guarantor  Non-Guarantor       
 Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
                              
Net sales $-  $25,858  $12,809  $(446) $38,221  $-  $218,015  $81,359  $(2,519) $296,855 
Cost of sales  -   15,066   8,074   (279)  22,861   -   111,714   35,967   (2,414)  145,267 
Gross profit -  10,792  4,735  (167) 15,360   -   106,301   45,392   (105)  151,588 
Selling, general and administrative costs 3,892  7,571  7,568  -  19,031   7,808   37,156   16,847   -   61,811 
Research and development costs -  5,526  6,652  -  12,178   -   22,146   12,296   -   34,442 
Amortization of acquired intangibles -  601  1,091  -  1,692   -   26,659   4,460   -   31,119 
Company sale transaction expenses  3,717   -   -   -   3,717 
Loss on liquidation of foreign subsidiary  -   7,696   -   -   7,696 
Operating income (loss) (7,609) (2,906) (10,576) (167) (21,258)  (7,808)  12,644   11,789   (105)  16,520 
                                        
Other income (expense):                                        
Interest expense (261) (14) -  -  (275)  (42,421)  (34)  (2)  -   (42,457)
Other income (expense), net 157  27  110  -  294   341   374   (236)  -   479 
Intercompany charges  5,544   (5,109)  (435)  -   -   39,591   (38,636)  (955)  -   - 
Income (loss) from continuing operations before income taxes (2,169) (8,002) (10,901) (167) (21,239)
Income (loss) before income taxes  (10,297)  (25,652)  10,596   (105)  (25,458)
Provision (benefit) for income taxes  (853)  (3,145)  (2,833)  -   (6,831)  (4,799)  (492)  2,265   8,725   5,699 
Income (loss) from continuing operations (1,316) (4,857) (8,068) (167) (14,408)
Loss from discontinued operations, net of taxes -  (2,508) -  -  (2,508)
Equity income (loss) of subsidiaries  (15,600)  (7,814)  -   23,414   -   (25,659)  7,634   -   18,025   - 
Net income (loss) $(16,916) $(15,179) $(8,068) $23,247  $(16,916) $(31,157) $(17,526) $8,331  $9,195  $(31,157)

 
- 3323 - -

Condensed Consolidating Statement of Operations
For the Six Months Ended December 31, 2008
(In thousands)

     Guarantor  Non-Guarantor       
  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
                
Net sales $-  $207,798  $92,659  $(2,797) $297,660 
Cost of sales  -   108,752   51,240   (2,850)  157,142 
Gross profit  -   99,046   41,419   53   140,518 
Selling, general and administrative costs  10,459   36,330   18,869   -   65,658 
Research and development costs  -   22,442   11,662   -   34,104 
Amortization of acquired intangibles  -   27,876   4,714   -   32,590 
Operating income (loss)  (10,459)  12,398   6,174   53   8,166 
                     
Other income (expense):                    
Interest expense  (42,410)  (45)  (10)  -   (42,465)
Other income (expense), net  (662)  365   12,710   -   12,413 
Intercompany charges  36,912   (36,226)  (686)  -   - 
Income (loss) before income taxes  (16,619)  (23,508)  18,188   53   (21,886)
Provision (benefit) for income taxes  (5,434)  (8,061)  2,703   (90)  (10,882)
Equity income (loss) of subsidiaries  181   15,891   -   (16,072)  - 
Net income (loss) $(11,004) $444  $15,485  $(15,929) $(11,004)

- 24 - -
 

Condensed Consolidating Balance Sheet
As of MarchDecember 31, 2009
(In thousands)

    Subsidiary  Subsidiary           Guarantor  Non-Guarantor       
 Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
Assets                              
Current assets:                              
Cash and cash equivalents $28,608  $(752) $26,075  $-  $53,931  $53,071  $(640) $16,368  $-  $68,799 
Accounts receivable, net  -   74,123   39,345   -   113,468   -   74,068   43,213   -   117,281 
Inventories  -   108,576   30,289   (1,011)  137,854   -   101,847   34,057   (1,003)  134,901 
Deferred income taxes  (2,352)  23,831   4,257   -   25,736   5,365   25,706   5,951   -   37,022 
Prepaid expenses and other current assets  2,189   3,730   4,978   -   10,897   2,742   5,285   3,536   -   11,563 
Total current assets  28,445   209,508   104,944   (1,011)  341,886   61,178   206,266   103,125   (1,003)  369,566 
                                        
Property, plant and equipment, net  12,893   65,840   19,440   -   98,173   12,561   66,118   19,524   -   98,203 
Non-current marketable securities  17,523   -   -   -   17,523 
Deferred financing costs  26,947   -   -   -   26,947 
Non-current marketable securities, net  16,899   -   -   -   16,899 
Deferred financing costs, net  23,369   -   -   -   23,369 
Other assets  12,691   2,298   622   -   15,611   13,256   4,417   338   -   18,011 
Intangible assets with definite lives, net  -   261,116   37,478   -   298,594   -   226,566   35,135   -   261,701 
Intangible assets with indefinite lives  -   90,229   23,436   -   113,665   -   85,404   26,490   -   111,894 
Goodwill  (10)  423,281   30,981   -   454,252   (10)  389,422   39,474   -   428,886 
Total assets $98,489  $1,052,272  $216,901  $(1,011) $1,366,651  $127,253  $978,193  $224,086  $(1,003) $1,328,529 
                                        
Liabilities and Stockholder's Equity                                        
Current liabilities:                                        
Current portion of long-term debt $5,063  $320  $-  $-  $5,383  $3,863  $340  $-  $-  $4,203 
Accounts payable  22   22,278   14,511   -   36,811   32   13,877   13,229   -   27,138 
Deferred revenue, including advance payments  -   18,624   14,107   -   32,731 
Advance payments by customers and deferred revenue
  -   17,110   15,380   -   32,490 
Income taxes payable  -   2,647   8,726   -   11,373   (591)  (98)  4,824   -   4,135 
Accrued payroll expense  1,360   18,011   1,608   -   20,979 
Accrued payroll expenses  958   13,716   1,342   -   16,016 
Accrued expenses and other current liabilities  15,249   9,976   9,134   -   34,359   25,885   11,176   12,944   -   50,005 
Total current liabilities  21,694   71,856   48,086   -   141,636   30,147   56,121   47,719   -   133,987 
                                        
Long-term debt  880,128   1,085   -   -   881,213   889,245   745   -   -   889,990 
Deferred income taxes  (26,677)  135,557   14,497   71   123,448   (13,219)  138,492   15,135   8,725   149,133 
Defined benefit plan obligations  6,043   -   -   -   6,043   5,988   -   -   -   5,988 
Other long-term liabilities  18,452   434   4,428   -   23,314   8,776   1,300   1,506   -   11,582 
Intercompany investment  (270,660)  30,964   239,696   -   -   (268,858)  46,154   222,704   -   - 
Intercompany receivable/payable  (859,390)  892,486   (32,613)  (483)  -   (847,317)  882,523   (34,723)  (483)  - 
Total liabilities  (230,410)  1,132,382   274,094   (412)  1,175,654   (195,238)  1,125,335   252,341   8,242   1,190,680 
                                        
Stockholder's equity  328,899   (80,110)  (57,193)  (599)  190,997   322,491   (147,142)  (28,255)  (9,245)  137,849 
Total liabilities and stockholder's equity $98,489  $1,052,272  $216,901  $(1,011) $1,366,651  $127,253  $978,193  $224,086  $(1,003) $1,328,529 

 
- 3425 - -
 

Condensed Consolidating Balance Sheet
As of June 30, 20082009
(In thousands)

    Subsidiary  Subsidiary           Guarantor  Non-Guarantor       
 Parent  Guarantors  Non-Guarantors  Eliminations  Consolidated  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
Assets                              
Current assets:                              
Cash and cash equivalents $39,285  $(2,379) $17,243  $-  $54,149  $31,221  $(15) $26,542  $-  $57,748 
Accounts receivable, net  -   90,343   57,640   -   147,983   -   86,530   43,899   -   130,429 
Inventories  -   91,856   43,537   (502)  134,891   -   103,674   32,827   (898)  135,603 
Deferred income taxes  (2,352)  23,539   5,852   -   27,039   3,452   25,681   6,031   -   35,164 
Prepaid expenses and other current assets  2,464   2,616   7,104   -   12,184   2,623   2,542   4,773   -   9,938 
Total current assets  39,397   205,975   131,376   (502)  376,246   37,296   218,412   114,072   (898)  368,882 
                                        
Property, plant and equipment, net  13,406   63,964   27,279   -   104,649   12,720   67,624   20,563   -   100,907 
Non-current marketable securities  19,960   -   -   -   19,960 
Deferred financing costs  30,185   -   -   -   30,185 
Non-current marketable securities, net  17,677   -   -   -   17,677 
Deferred financing costs, net  25,754   -   -   -   25,754 
Other assets  16,480   2,474   (394)  -   18,560   12,551   2,243   631   -   15,425 
Intangible assets with definite lives, net  -   297,408   47,458   -   344,866   -   253,225   39,328   -   292,553 
Intangible assets with indefinite lives  -   90,229   33,149   -   123,378   -   85,404   26,862   -   112,266 
Goodwill  -   435,570   25,101   484   461,155   (10)  388,913   39,230   -   428,133 
Total assets $119,428  $1,095,620  $263,969  $(18) $1,478,999  $105,988  $1,015,821  $240,686  $(898) $1,361,597 
                                        
Liabilities and Stockholder's Equity                                        
Current liabilities:                                        
Current portion of long-term debt $5,250  $324  $-  $-  $5,574  $5,250  $340  $-  $-  $5,590 
Accounts payable  554   19,882   18,946   -   39,382   285   20,553   15,736   -   36,574 
Deferred revenue, including advance payments  -   8,621   18,523   -   27,144 
Advance payments by customers and deferred revenue
  -   17,433   15,985   -   33,418 
Income taxes payable  409   -   1,527   -   1,936   587   -   4,493   -   5,080 
Accrued payroll expense  2,106   18,200   4,219   -   24,525 
Accrued payroll expenses  1,600   15,148   2,128   -   18,876 
Accrued expenses and other current liabilities  31,205   12,272   13,353   -   56,830   25,418   11,079   11,441   -   47,938 
Total current liabilities  39,524   59,299   56,568   -   155,391   33,140   64,553   49,783   -   147,476 
                                        
Long-term debt  872,152   1,085   -   -   873,237   883,013   745   -   -   883,758 
Deferred income taxes  (12,254)  150,400   21,311   -   159,457   (11,453)  138,725   15,776   -   143,048 
Defined benefit plan obligations  6,263   -   -   -   6,263   6,079   -   -   -   6,079 
Other long-term liabilities  1,368   487   6,148   -   8,003   16,825   1,271   3,380   -   21,476 
Intercompany investment  (248,051)  2,944   245,107   -   -   (268,635)  41,022   227,613   -   - 
Intercompany receivable/payable  (895,004)  953,623   (58,619)  -   -   (880,752)  902,126   (20,891)  (483)  - 
Total liabilities  (236,002)  1,167,838   270,515   -   1,202,351   (221,783)  1,148,442   275,661   (483)  1,201,837 
                                        
Stockholder's equity  355,430   (72,218)  (6,546)  (18)  276,648   327,771   (132,621)  (34,975)  (415)  159,760 
Total liabilities and stockholder's equity $119,428  $1,095,620  $263,969  $(18) $1,478,999  $105,988  $1,015,821  $240,686  $(898) $1,361,597 

 
- 3526 - -
 

Condensed Consolidating Statement of Cash Flows
For the NineSix Months Ended MarchDecember 31, 2009
(In thousands)

       Non-       
    Guarantor  Guarantor  Consolidating        Guarantor  Non-Guarantor       
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
                              
Cash flows from operating activities:                              
Net income (loss) $(24,738) $(9,294) $11,580  $(2,286) $(24,738) $(31,157) $(17,526) $8,331  $9,195  $(31,157)
Changes in operating assets and liabilities and non-cash items, included in net earnings (loss)  26,373   18,186   12,886   2,286   59,731 
Changes in operating assets and liabilities and                    
non-cash items included in net income (loss)  56,201   22,336   (16,072)  (9,195)  53,270 
Net cash provided by (used in) operating activities  1,635   8,892   24,466   -   34,993   25,044   4,810   (7,741)  -   22,113 
Cash flows from investing activities:                                        
Payment for purchase of businesses, net of cash acquired  (7,832)  -   -   -   (7,832)
Capital expenditures  (11)  (8,406)  (4,541)  -   (12,958)  (171)  (6,172)  (2,058)  -   (8,401)
Proceeds from sale of marketable securities  1,000   -   -   -   1,000 
Proceeds from the sale of property, plant and equipment  -   1,145   214   -   1,359   -   737   108   -   845 
Other, net  (4)  -   -   -   (4)  (11)  -   -   -   (11)
Net cash provided by (used in) investing activities  (7,847)  (7,261)  (4,327)  -   (19,435)  818   (5,435)  (1,950)  -   (6,567)
Cash flows from financing activities:                                        
Debt repayments  (4,125)  (4)  -   -   (4,129)  (4,012)  -   -   -   (4,012)
Debt financing costs  (340)  -   -   -   (340)
Net cash provided by (used in) financing activities  (4,465)  (4)  -   -   (4,469)  (4,012)  -   -   -   (4,012)
Effect of exchange rate changes on cash and cash equivalents  -   -   (11,307)  -   (11,307)
Effect of exchange rate changes on cash and cash                    
equivalents  -   -   (483)  -   (483)
Net increase (decrease) in cash and cash equivalents  (10,677)  1,627   8,832   -   (218)  21,850   (625)  (10,174)  -   11,051 
Cash and cash equivalents at beginning of period  39,285   (2,379)  17,243   -   54,149   31,221   (15)  26,542   -   57,748 
Cash and cash equivalents at end of period $28,608  $(752) $26,075  $-  $53,931  $53,071  $(640) $16,368  $-  $68,799 

 
- 3627 - -
 

Condensed Consolidating Statement of Cash Flows
For the Period from August 15, 2007 to MarchSix Months Ended December 31, 2008
(In thousands)

        Non-       
     Guarantor  Guarantor  Consolidating    
  
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
 
                
Cash flows from operating activities:               
Net income (loss) $(96,498) $(49,245) $(8,652) $57,897  $(96,498)
Loss from discontinued operations, net of tax  -   2,457   -   -   2,457 
Income (loss) from continuing operations  (96,498)  (46,788)  (8,652)  57,897   (94,041)
Changes in operating assets and liabilities and  non cash items, included in net income (loss)  45,362   57,304   22,585   (57,897)  67,354 
Net cash provided by (used in) continuing operations  (51,136)  10,516   13,933   -   (26,687)
Net cash provided by (used in) discontinued operations  -   (3,133)  -   -   (3,133)
Net cash provided by (used in) operating activities  (51,136)  7,383   13,933   -   (29,820)
Cash flows from investing activities:                    
Acquisition of predecessor entity, net of cash acquired  (1,128,915)  (2,593)  13,215   -   (1,118,293)
Payment for purchase of businesses, net of cash acquired  1,522   -   -   -   1,522 
Capital expenditures  (258)  (6,380)  (1,890)  -   (8,528)
Proceeds from the sale of property, plant and equipment  -   15   15   -   30 
Purchase of marketable securities  (631,805)  -   -   -   (631,805)
Proceeds from sale of marketable securities  599,977   -   -   -   599,977 
Net cash provided by (used in) investing activities of continuing operations  (1,159,479)  (8,958)  11,340   -   (1,157,097)
Net cash provided by (used in) discontinued operations  -   (32)  -   -   (32)
Net cash provided by (used in) investing activities  (1,159,479)  (8,990)  11,340   -   (1,157,129)
Cash flows from financing activities:                    
Proceeds from issuance of common stock  378,350   -   -   -   378,350 
Borrowings under debt agreements  870,000   -   -   -   870,000 
Debt repayments  (4,434)  (19)  -   -   (4,453)
Debt financing costs  (27,436)  -   -   -   (27,436)
Amounts paid for withholding taxes on stock option exercises
  (14,142)  -   -   -   (14,142)
Witholding taxes collected for stock option exercises  14,142   -   -   -   14,142 
Net cash provided by (used in) financing activities of continuing operations  1,216,480   (19)  -   -   1,216,461 
Effect of exchange rate changes on cash and cash equivalents  -   -   (2,305)�� -   (2,305)
Net increase (decrease) in cash and cash equivalents  5,865   (1,626)  22,968   -   27,207 
Cash and cash equivalents at beginning of period  -   -   -   -   - 
Cash and cash equivalents at end of period $5,865  $(1,626) $22,968  $-  $27,207 
     Guarantor  Non-Guarantor       
  Parent  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
                
Cash flows from operating activities:               
Net income (loss) $(11,004) $444  $15,485  $(15,929) $(11,004)
Changes in operating assets and liabilities and                    
non-cash items included in net income (loss)  23,477   5,928   7,330   15,929   52,664 
Net cash provided by (used in) operating activities  12,473   6,372   22,815   -   41,660 
Cash flows from investing activities:                    
Capital expenditures  (11)  (5,041)  (3,301)  -   (8,353)
Proceeds from the sale of property, plant and                    
equipment  -   687   179   -   866 
Other, net  (12)  -   -   -   (12)
Net cash provided by (used in) investing activities  (23)  (4,354)  (3,122)  -   (7,499)
Cash flows from financing activities:                    
Debt repayments  (4,125)  (4)  -   -   (4,129)
Debt financing costs  (340)  -   -   -   (340)
Net cash provided by (used in) financing activities  (4,465)  (4)  -   -   (4,469)
Effect of exchange rate changes on cash and                    
cash equivalents  -   -   (10,177)  -   (10,177)
Net increase in cash and cash equivalents  7,985   2,014   9,516   -   19,515 
Cash and cash equivalents at beginning of period  39,285   (2,379)  17,243   -   54,149 
Cash and cash equivalents at end of period $47,270  $(365) $26,759  $-  $73,664 

 
- 37 - -

Condensed Consolidating Statement of Cash Flows
For the Period from July 1, 2007 to August 14, 2007
(In thousands)

        Non-       
     Guarantor  Guarantor  Consolidating    
  Parent  Subsidiaries  Subsidiaries  Adjustments  Consolidated 
                
Cash flows from operating activities:               
Net income (loss) $(16,916) $(15,179) $(8,068) $23,247  $(16,916)
Loss from discontinued operations, net of tax  -   2,508   -   -   2,508 
Income (loss) from continuing operations  (16,916)  (12,671)  (8,068)  23,247   (14,408)
Changes in operating assets and liabilities and  non cash items, included in net income (loss)  23,110   12,708   13,591   (23,247)  26,162 
Net cash provided by (used in) continuing operations  6,194   37   5,523   -   11,754 
Net cash provided by (used in) discontinued operations  -   (461)  -   -   (461)
Net cash provided by (used in) operating activities  6,194   (424)  5,523   -   11,293 
Cash flows from investing activities:                    
Capital expenditures  (249)  (587)  (252)  -   (1,088)
Purchase of marketable securities  (53,828)  -   -   -   (53,828)
Proceeds from sale of marketable securities  63,328   -   -   -   63,328 
Net cash provided by (used in) investing activities of continuing operations  9,251   (587)  (252)  -   8,412 
Net cash provided by (used in) discontinued operations  -   (6)  -   -   (6)
Net cash provided by (used in) investing activities  9,251   (593)  (252)  -   8,406 
Cash flows from financing activities:                    
Debt repayments  (26)  (3)  -   -   (29)
Debt financing costs  (477)  -   -   -   (477)
Excess tax benefits from share based  compensation arrangements  12,542   -   -   -   12,542 
Proceeds from the exercise of stock options and warrants  583   -   -   -   583 
Amounts paid for withholding taxes on stock option  exercises  (56)  -   -   -   (56)
Withholding taxes collected for stock option exercises  56   -   -   -   56 
Net cash provided by (used in) financing activities of continuing operations  12,622   (3)  -   -   12,619 
Effect of exchange rate changes on cash and cash equivalents  -   -   178   -   178 
Net increase (decrease) in cash and cash equivalents  28,067   (1,020)  5,449   -   32,496 
Cash and cash equivalents at beginning of period  6,807   (1,573)  7,766   -   13,000 
Cash and cash equivalents at end of period $34,874  $(2,593) $13,215  $-  $45,496 

- 3828 - -
 

15. Subsequent Events

The Company evaluated all events or transactions that occurred after December 31, 2009 up through February 11, 2010, the date the Company issued these consolidated financial statements.  Based on that evaluation, we have determined no material events or transactions occurred after December 31, 2009 up through February 11, 2010 that would affect the December 31, 2009 consolidated financial statements.

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

Forward-Looking Statements

This Report contains "forward-looking statements." All statements other than statements of historical fact are forward-looking statements for purposes of the U.S. federal and state securities laws. These statements may be identified by the use of forward looking terminology such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "plan," "potential," "predict," "should" or "will" or the negative thereof or other variations thereon or comparable terminology.

We have based these forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control. These and other important factors may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. Some of the key factors that could cause actual results to differ from our expectations include:

adverse developments in general business, economic and political conditions domestically or internationally;

our ability to make payments on our significant indebtedness;
our ability to remain competitive in the markets we serve;
our failure to comply with regulations such as ITAR and any changes in regulations;
our inability to continue to develop, manufacture and market innovative products and services that meet customer requirements for performance and reliability;
our exposure to foreign currency exchange rate risks;
our exposure to auction rate securities and the impact this exposure has on our liquidity;
our failure to realize anticipated benefits from completed acquisitions, divestitures or restructurings, or the possibility that such acquisitions, divestitures or restructurings could adversely affect us;
the loss of key employees;
• terrorist acts or acts of war; and

other risks and uncertainties, including those listed under the caption "Risk Factors" disclosed in our   Fiscal 2009 Form 10-K.
- 29 - -
Overview

We are a leading provider of highly specialized microelectronics and test and measurement equipment, primarily to the global aerospace and defense and broadband communications markets. We also design application specific integrated circuits (“ASICs”) for CT scan equipment for the medical industry. Founded in 1937, we have developed a substantial intellectual property portfolio that includes more than 150 patents, extensive know-how, years of collaborative research and development with our customers and a demonstrated history in space, validating the high quality performance of our products. We believe that the combination of our leading market positions, complementary portfolio of products, years of experience and engineering capabilities provides us with a competitive advantage and enables us to deliver high performance, high value products to our customers.

The Acquisition

On August 15, 2007, AX Acquisition and its parent consummated a merger with Aeroflex Incorporated. At the effective time of the merger, AX Acquisition was merged with and into Aeroflex Incorporated. Aeroflex Incorporated was the surviving corporation in the merger and became a wholly-owned subsidiary of the parent.

The acquisition was funded by:

·equity investments in the parent of approximately $378.4 million by affiliates of, or funds managed by, The Veritas Capital Fund III, L.P., Golden Gate Private Equity, Inc. and GS Direct, L.L.C. (the “Sponsors”) and certain members of our management;

·borrowings under a senior secured credit facility, consisting of $525.0 million under our term loan facility;

·borrowings under an exchangeable senior unsecured credit facility, consisting of a $225.0 million term loan facility; and

·borrowings under an exchangeable senior subordinated unsecured credit facility, consisting of a $120.0 million term loan facility.

On September 21, 2007, we entered into a $120.0 million senior subordinated unsecured credit facility to refinance the $120.0 million exchangeable senior subordinated unsecured credit facility.  On August 7, 2008, we entered into a $225.0 million senior unsecured credit facility to refinance the $225.0 million exchangeable senior unsecured credit facility.

Results of Operations

Refer to Notes 1 and 3 to our consolidated financial statements for details concerning the Company’s August 15, 2007 acquisition by affiliates of or funds managed by the Sponsors and certain members of our management and the basis upon which such consolidated financial statements are presented. For comparative purposes in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, we combined the Predecessor period from July 1, 2007 to August 14, 2007 with the Successor period from August 15, 2007 to March 31, 2008 to form the nine months ended March 31, 2008. This combination is not a GAAP presentation. However, we believe this presentation is useful to the reader as a comparison to the Successor period for the nine months ended March 31, 2009.

- 39 - -

The following table sets forth our historical results of operations as a percentage of net sales for the periods indicated below:

          Non-GAAP       
          combined       
          Predecessor       
 Successor  Successor  Successor  and Successor  Successor  Predecessor 
             Period  Period 
 Three  Three  Nine  Nine  August 15,  July 1, 
 Months  Months  Months  Months  2007  2007 
 Ended  Ended  Ended  Ended  through  through  Three Months  Three Months  Six Months  Six Months 
 March 31,  March 31,  March 31,  March 31,  March 31,  August 14,  Ended  Ended  Ended  Ended 
 2009  2008  2009  2008  2008  2007  December 31, 2009  December 31, 2008  December 31, 2009  December 31, 2008 
                              
Net sales 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%  100.0%  100.0%  100.0%  100.0%
Costs of sales  52.2   56.0   52.6   61.5   61.6   59.8   48.1   53.3   48.9   52.8 
Gross profit  47.8   44.0   47.4   38.5   38.4   40.2   51.9   46.7   51.1   47.2 
                                        
Operating expenses:                                        
Selling, general and administrative costs 22.2  20.5  22.1  22.5  20.0  49.8   18.9   21.8   20.8   22.0 
Research and development costs 12.9  11.5  11.9  13.2  11.6  31.9   10.4   10.9   11.6   11.5 
Amortization of acquired intangibles 10.7  13.3  10.9  11.8  12.5  4.4   9.3   9.3   10.5   11.0 
Acquired in-process research and development costs 1.7  -  -  5.3  5.8  - 
Company sale transaction expenses  -   0.5   0.5   7.9   7.7   9.7 
Loss on liquidation of foreign subsidiary  -   -   2.6   - 
Total operating expenses  47.5   45.8   45.4   60.7   57.6   95.8   38.6   42.0   45.5   44.5 
                                        
Operating income (loss)  0.3   (1.8)  2.0   (22.2)  (19.2)  (55.6)  13.3   4.7   5.6   2.7 
                                        
Interest expense (14.8) (13.1) (14.4) (11.8) (12.8) -   (12.9)  (13.6)  (14.3)  (14.3)
Other income (expense), net  -   1.3   2.8   0.9   0.9   -   0.3   6.0   0.1   4.2 
  (14.8)  (11.8)  (11.6)  (10.9)  (11.9)  - 
Income (loss) from continuing operations before income taxes (14.5) (13.6) (9.6) (33.1) (31.1) (55.6)
Income (loss) before income taxes  0.7   (2.9)  (8.6)  (7.4)
Provision (benefit) for income taxes  (4.6)  (3.8)  (3.9)  (9.4)  (8.7)  (17.9)  7.1   (0.3)  1.9   (3.7)
                                        
Income (loss) from continuing operations (9.9) (9.8) (5.7) (23.7) (22.4) (37.7)
Discontinued operations  -   (0.6)  -   (1.1)  (0.6)  (6.6)
Net income (loss)  (9.9)%  (10.4)%  (5.7)%  (24.8)%  (23.0)%  (44.3)%  (6.4)%  (2.6)%  (10.5)%  (3.7)%

- 30 - -

Statements of Operations

Management evaluates the operating results of the Company’s two segments based upon pre-tax operating income, before costs related to restructuring, lease termination charges, amortization of acquired intangibles, share-based compensation, acquired in-process research and development costs, Company Sale Transaction expenses,loss on liquidation of foreign subsidiary, merger related expenses and the impact of any acquisition related adjustments.

- 40 - -

The following table sets forth our net sales and adjusted operating income by business segment and reconciles Adjusted Operating Income (Loss) to Income (Loss) From Continuing Operations Before Income Taxes for the periods indicated:

           Non-GAAP       
           Combined       
           Predecessor       
  Successor  Successor  Successor  and Successor  Successor  Predecessor 
  Three Months  Three Months  Nine Months  Nine Months  August 15, 2007    
  Ended  Ended  Ended  Ended  through  July 1, 2007 
  March 31,  March 31,  March 31,  March 31,  March 31,  to August 14, 
  2009  2008  2009  2008  2008  2007 
  (In thousands) 
Net sales:                  
Microelectronic solutions ("AMS") $70,232  $77,380  $208,564  $216,296  $197,279  $19,017 
Test solutions ("ATS")  69,207   79,924   228,535   242,001   222,797   19,204 
Net sales $139,439  $157,304  $437,099  $458,297  $420,076  $38,221 
                         
Segment adjusted operating income:                        
- AMS $14,783  $19,143  $44,767  $51,387  $51,363  $24 
- ATS  8,700   11,010   34,304   26,785   34,367   (7,582)
- General corporate expense  (2,854)  (2,088)  (9,421)  (7,844)  (5,497)  (2,347)
Adjusted operating income (loss)  20,629   28,065   69,650   70,328   80,233   (9,905)
                         
Amortization of acquired intangibles                        
- AMS  (8,829)  (12,621)  (27,968)  (31,743)  (31,464)  (279)
- ATS  (6,127)  (8,251)  (19,578)  (22,230)  (20,817)  (1,413)
Share based compensation                        
- AMS  -   -   -   (83)  -   (83)
- ATS  -   -   -   95   -   95 
- Corporate  (489)  (488)  (1,466)  (2,860)  (2,634)  (226)
Restructuring charges                        
- AMS  -   (402)  -   (402)  (402)  - 
- ATS  (582)  (355)  (2,792)  (5,178)  (1,400)  (3,778)
One-time lease termination costs                        
- ATS  -   -   -   (576)  -   (576)
Merger related expenses - Corporate  (815)  (534)  (3,621)  (4,568)  (3,249)  (1,319)
Acquired in-process R&D costs                        
- AMS  (1,665)  -   (1,665)  (15,700)  (15,700)  - 
- ATS  (626)  -   (626)  (8,640)  (8,640)  - 
Current period impact of acquisition related adjustments:                        
Inventory - AMS  -   (4,156)  -   (23,874)  (23,817)  (57)
Inventory - ATS  -   (1,495)  -   (15,151)  (15,151)  - 
Depreciation - AMS  (285)  (293)  (857)  (732)  (732)  - 
Depreciation - ATS  (629)  (823)  (2,043)  (2,058)  (2,058)  - 
Depreciation - Corporate  (55)  (55)  (165)  (137)  (137)  - 
Deferred revenue - ATS  (64)  (576)  (240)  (2,235)  (2,235)  - 
Company sale transaction expenses  -   (850)  -   (36,176)  (32,459)  (3,717)
Operating income (loss) (GAAP)  463   (2,834)  8,629   (101,920)  (80,662)  (21,258)
                         
Interest expense  (20,566)  (20,536)  (63,031)  (53,924)  (53,649)  (275)
Other income (expense), net  (47)  1,960   12,366   4,175   3,881   294 
Income (loss) from continuing operations before income taxes $(20,150) $(21,410) $(42,036) $(151,669) $(130,430) $(21,239)

- 41 - -
  Three Months  Three Months  Six Months  Six Months 
  Ended  Ended  Ended  Ended 
  December 31,  December 31,  December 31,  December 31, 
  2009  2008  2009  2008 
  (In thousands) 
             
Net sales:            
Microelectronic solutions ("AMS") $79,160  $70,752  $146,521  $138,332 
Test solutions ("ATS")  87,579   86,063   150,334   159,328 
Net sales $166,739  $156,815  $296,855  $297,660 
                 
Segment adjusted operating income:                
- AMS $21,887  $15,371  $36,911  $29,984 
- ATS  20,186   15,974   28,151   25,604 
- General corporate expense  (2,258)  (3,870)  (5,189)  (6,567)
Adjusted operating income  39,815   27,475   59,873   49,021 
                 
Amortization of acquired intangibles                
- AMS  (8,743)  (8,462)  (17,579)  (19,139)
- ATS  (6,771)  (6,160)  (13,540)  (13,451)
Share based compensation                
- Corporate  (556)  (489)  (1,045)  (977)
Restructuring charges                
- ATS  (64)  (1,808)  (251)  (2,210)
Merger related expenses - Corporate  (771)  (2,172)  (1,464)  (2,806)
Loss on liquidation of foreign                
subsidiary - ATS  -   -   (7,696)  - 
Current period impact of acquisition                
related adjustments:                
Inventory - AMS  -   -   (246)  - 
Depreciation - AMS  (265)  (286)  (540)  (572)
Depreciation - ATS  (311)  (676)  (817)  (1,414)
Depreciation - Corporate  (55)  (55)  (110)  (110)
Deferred revenue - ATS  (33)  (79)  (65)  (176)
Operating income (GAAP)  22,246   7,288   16,520   8,166 
                 
Interest expense  (21,418)  (21,250)  (42,457)  (42,465)
Other income (expense), net  422   9,327   479   12,413 
Income (loss) before income taxes $1,250  $(4,635) $(25,458) $(21,886)

Three Months Ended MarchDecember 31, 2009 Compared to Three Months Ended MarchDecember 31, 2008

Net Sales.  Net sales decreased 11%increased 6% to $139.4$166.7 million for the three months ended MarchDecember 31, 2009 from $157.3$156.8 million for the three months ended MarchDecember 31, 2008.

Net sales in the microelectronic solutions (“AMS”) segment decreased 9%increased 12% to $70.2$79.2 million for the three months ended MarchDecember 31, 2009 from $77.4$70.8 million for the three months ended MarchDecember 31, 2008 primarily due to a2008.  Increases in sales volumes of integrated circuits ($4.0 million) and microelectronic modules ($3.8 million),  combined with sales of $2.7 million from Airflyte Electronics, acquired in June 2009, were offset by the reduction of $2.0 million in sales of components due to a general slowdown in the market combined with a demand surge experienced in the prior year that was not repeated in the current year.  This reduction is partially offsetdecreased sales volumes and price concessions created by an increase in sales volume of integrated circuits combined with additional sales from our acquisition of Gaisler in June 2008 ($2.0 million).  industry competition.
Net sales in the test solutions (“ATS”) segment decreased 13%increased 2% to $69.2$87.6 million in 2009 from $79.9 million in 2008.  The change in foreign currency exchange rates has negatively impacted our U.K. sales by approximately $11 million.  Excluding the impact of foreign currency exchange rates, sales for the three months ended MarchDecember 31, 2009 increased $300,000 as compared tofrom $86.1 million for the three months ended MarchDecember 31, 2008.  Increases inThe increase was primarily due to additional sales of wireless products wereof $7.4 million combined with sales of $3.8 million from VI Technology, acquired in March 2009, and was largely offset by reductionsa reduction in sales of radioPXI and other test sets and synthetic testequipment products.  The period ended March 31, 2009 was impacted by a purchase accounting adjustment to deferred revenue which reduced sales by $64,000; while the period ended March 31, 2008, was impacted by a purchase accounting adjustment to deferred revenue which reduced sales by $576,000.

- 31 - -
Gross Profit.  Gross profit equals net sales less cost of sales. Cost of sales includes materials, direct labor, amortization of capitalized software development costs and overhead expenses such as engineering labor, fringe benefits, depreciation, allocable occupancy costs and manufacturing supplies.

On a consolidated basis, gross margin was 47.8%51.9% for the three months ended MarchDecember 31, 2009 and 44.0%46.7% for the three months ended MarchDecember 31, 2008.  For the three months ended March 31, 2008, grossGross margin was adversely affected by purchase accounting adjustments aggregating $6.8 million which (i) increased cost of sales$402,000 in the 2008 period for the increase in the recorded value of the Company’s Sale Transaction date inventories by $5.7 million to eliminate manufacturing profits inherent in the inventories at that date; (ii) increased depreciation expense by $542,000 due to acquisition date fair value adjustments and (iii) reduced sales for the quarter by $576,000 related to eliminating selling profits inherent in certain deferred revenues.  In 2009, gross margin was adversely affected by (i) increased depreciation expense of $475,000 related to acquisition date fair value adjustments and (ii) reduced sales for the quarter of $64,000 related to eliminating selling profits inherent in certain acquisition date deferred revenues.  Ignoring the purchase accounting adjustments, gross margin was 48.1% for both the period ended March 31, 2009 and the period ended March 31,$572,000 in 2008.

 Gross Profit 
Three Months Gross Profit                   
Ended                      % of     % of     % of 
March 31,    % of     % of     % of 
(In thousands) AMS  sales  ATS  sales  Total  sales 
December 31, AMS  Net Sales  ATS  Net Sales  Total  Net Sales 
 (In thousands, except percentages) 
                                    
2009 $33,095   47.1% $33,510   48.4% $66,605   47.8% $39,202   49.5% $47,392   54.1% $86,594   51.9%
2008 $32,487   42.0% $36,749   46.0% $69,236   44.0% $33,076   46.7% $40,083   46.6% $73,159   46.7%

Gross margins in the AMS segment were 47.1%49.5% in 2009 and 42.0%46.7% in 2008.  Gross profit was negatively impacted by purchase accounting adjustments of $198,000The increase in 2009 and $4.4 million in 2008. Ignoring the purchase accounting adjustments, gross margins were 47.4% in 2009is principally attributable to (i) increased sales of integrated circuits and 47.6% in 2008.microelectronics modules (which have margins higher than the segment average) and decreased sales of components and motion control products (which have margins lower than the segment average).

Gross margins in the ATS segment were 48.4%54.1% in 2009 and 46.0%46.6% in 2008.  Gross profit was negatively impacted by purchase accounting adjustments of $340,000 versus $2.4 millionThe increase in 2008. Ignoring the purchase accounting adjustments, gross margins were 48.9% in 2009 and 48.6% in 2008.

is principally attributable to increased sales of wireless test products, which have margins higher than the segment average.
- 42 - -

Selling, General and Administrative Costs.  Selling, general and administrative (“SG&A”) costs include sales, office and management salaries, fringe benefits, commissions, insurance and professional fees, as well as, merger related expenses.  fees.

On a consolidated basis SG&A costs decreased $1.2 million, yet increased 170 basis points as$2.6 million.  As a percentage of sales, SG&A costs decreased 290 basis points from the quarterthree months ended MarchDecember 31, 2008 to the quarterthree months ended MarchDecember 31, 2009.  Excluding merger related expenses ($815,000 in 2009 and $534,000 in 2008), stock compensation

  Selling, General and Administrative Costs 
Three Months                     
Ended    % of     % of        % of 
December 31, AMS  Net Sales  ATS  Net Sales  Corporate  Total  Net Sales 
  (In thousands, except percentages) 
                      
2009 $10,595   13.4% $17,338   19.8% $3,640  $31,573   18.9%
2008 $10,723   15.2% $16,865   19.6% $6,586  $34,174   21.8%

In the AMS segment, SG&A costs ($489,000 in 2009 and $488,000 in 2008), acquisition related depreciation expense ($276,000 in 2009 and $364,000 in 2008) and restructuring costs ($107,000 in 2009 and $265,000 in 2008) SG&A was $29.3 million in 2009 and $30.5 million in 2008 and increased 170 basis points asdecreased $128,000 or 1%.  As a percentage of sales.sales, SG&A costs decreased 180 basis points for AMS. The components product group reduced SG&A costs by $799,000, as compared to the prior year, primarily due to cost savings initiatives.  These savings, in the AMS segment, are partially offset by additional costs of $408,000 related to Airflyte Electronics, acquired in June 2009.

In the ATS segment, SG&A costs increased $473,000 or 3%.  As a percentage of sales, SG&A costs increased 20 basis points for ATS.  The increase primarily relates to additional costs of $684,000 related to VI Technology, acquired in March 2009.
- 32 - -
Three Months Selling, General and Administrative Costs 
Ended                     
March 31,    % of     % of        % of 
(In thousands) AMS  sales  ATS  sales  Corporate  Total  sales 
                      
2009 $11,019   15.7% $15,721   22.7% $4,214  $30,954   22.2%
2008 $10,650   13.8% $18,379   23.0% $3,165  $32,194   20.5%

Selling, general and administrative costs increased $369,000, or 3%, in the AMS segment.  Selling, general and administrative costs decreased $2.7 million, or 14%, in the ATS segment largely due to general cost savings and the benefits of restructuring activities and the related closing of the Burnham facility.

Corporate general and administrative expenses increased $1.0decreased $2.9 million, primarily due to increased professional fees related to acquisition investigations and SEC filings for debt refinancing.

Selling, general and administrative expenses increased 190 basis points, as a percentage of sales, for AMS and decreased 30 basis points for ATS. Corporate general and administrative expenses increased 100 basis points as a percentage of consolidated sales.  Excludingreductions in merger related expenses Corporate SG&A($1.4 million) and various other expenses increased 75 basis points.including professional fees and employee related expenses.

Research and Development Costs. Research and development costs include materials, engineering labor and allocated overhead. On a consolidated basis, research and development expensescosts decreased $213,000, yet increased 14050 basis points as a percentage of sales.

 Research and Development Costs 
Three Months Research and Development Costs                   
Ended                      % of     % of     % of 
March 31,    % of     % of     % of 
(In thousands) AMS  sales  ATS  sales  Total  sales 
December 31, AMS  Net Sales  ATS  Net Sales  Total  Net Sales 
 (In thousands, except percentages) 
                                    
2009 $7,579   10.8% $10,362   15.0% $17,941   12.9% $6,986   8.8% $10,275   11.7% $17,261   10.4%
2008 $7,544   9.7% $10,610   13.3% $18,154   11.5% $7,268   10.3% $9,807   11.4% $17,075   10.9%

AMS segment self-funded research and development costs decreased $282,000, or 4%, primarily due to lower spending on components.  As a percentage of sales, research and development costs decreased 150 basis points.

ATS segment self-funded research and development costs increased $35,000, resulting from an increase in integrated circuit projects partially offset by a reduction in microelectronic module projects.$468,000, or 5%, primarily due to efforts aimed at enhancing existing next generation radio test products.  As a percentage of sales, research and development costs increased 11030 basis points. Restructuring charges included in R&D were $35,000 in 2008.  There were no comparable charges in 2009.

ATS segment self-funded research and development costs decreased $248,000, or 2%, as restructuring charges included in R&D were $80,000 in 2009 and $352,000 in 2008.

- 43 - -

Restructuring Costs.  The AMS segment incurred restructuring costs of $402,000 in the three months ended March 31, 2008 ($107,000 in cost of sales, $260,000 in SG&A and 35,000 in R&D) related to severance for personnel reductions within our Whippany, New Jersey components manufacturing facility.  The ATS segment incurred restructuring costs of $582,000 in 2009 ($395,000 in cost of sales, $107,000 in SG&A and 80,000 in R&D) related to further consolidation and reorganization efforts primarily in our U.K. operations and $355,000 in 2008 which was also related to consolidation and reorganization efforts in our U.K. operations, primarily in R&D.

Amortization of Acquired Intangibles.  Amortization of acquired intangibles decreased $5.9 millionincreased $892,000 in the three months ended December 31, 2009 largelyprimarily due to the impact of the changeincreases for recently acquired businesses.  By segment, amortization increased $281,000 in foreign currency exchange rates, combined with the completion of amortization of acquired backlog recorded in the Merger. Amortization for the AMS segment decreased $3.8 million andprimarily due to additional amortization of $290,000 for Airflyte Electronics, acquired in June 2009.  Amortization increased $611,000 in the ATS segment, decreased $2.1 million.primarily due to additional amortization of $594,000 for VI Technology, acquired in March 2009.

Other Income (Expense).  Interest expense increased $30,000 to $20.6was $21.4 million in 2009.2009 and $21.3 million in 2008. Other income (expense) of $(47,000)$422,000 for the three months ended MarchDecember 31, 2009 consisted primarily of $(669,000)$768,000 of interest and miscellaneous income offset by $346,000 of foreign currency transaction losses and $622,000 of interest income and other miscellaneous income, net.losses.  Other income (expense) of $2.0$9.3 million for the three months ended MarchDecember 31, 2008 consisted primarily of $820,000$8.8 million of foreign currency transaction gains $582,000and $506,000 of interest income and $560,000 of other miscellaneous income.

Provision for Income Taxes.   The income tax benefitprovision was $6.4$11.9 million for the three months ended MarchDecember 31, 2009 on pre-tax income of $1.3 million.  We had an income tax benefit for the three months ended December 31, 2008 of $528,000, an effective income tax rate of 31.8%11.4%.  We had an income tax benefit of $6.0 million, an effective income tax rate of 27.9% for the three months ended March 31, 2008. The effective income tax rate for the twoboth periods differed from the amount computed by applying the U.S. Federal income tax rate to income before income taxes primarily due to foreign, state and local income taxes.  The combination of U.S. tax benefits on domestic losses and foreign and domestic taxes and for 2008, non-deductible merger expenses.  Weon foreign earnings (as we expect that substantially all these earnings will be distributed to the U.S.) distorts the effective tax rate.

In the three months ended December 31, 2009, we paid income taxes of $597,000 in$1.5 million and received tax refunds of $29,000 related to federal, state and foreign income taxes.  In the three months ended MarchDecember 31, 2009 and $3.5 million in the three months ended March 31, 2008.2008, we paid income taxes of $372,000.

IncomeNet income (loss) from Continuing Operations.  The net loss from continuing operations was $13.7$10.6 million for the three months ended MarchDecember 31, 2009 and $15.4$4.1 million for the three months ended MarchDecember 31, 2008.


Nine
- 33 - -
Six Months Ended MarchDecember 31, 2009 Compared to NineSix Months Ended MarchDecember 31, 2008

Net Sales.  Net sales decreased 5% to $437.1were $296.9 million for the ninesix months ended MarchDecember 31, 2009 and $297.7 million for the six months ended December 31, 2008.

Net sales in the AMS segment increased 6% to $146.5 million for the six months ended December 31, 2009 from $458.3$138.3 million for the ninesix months ended MarchDecember 31, 2008.  Increases in sales volumes of $6.4 million of integrated circuits and $6.0 million of microelectronic modules, combined with sales of $5.3 million from Airflyte Electronics, acquired in June 2009, were partially offset by a reduction of $7.1 million in sales of components, due to decreased sales volumes and price concessions created by industry competition, and a $2.6 million reduction in motion control products.

Net sales in the microelectronic solutions (“AMS”) segment decreased 4% to $208.6 million for the nine months ended March 31, 2009 from $216.3 million for the nine months ended March 31, 2008 primarily due to a reduction in sales volume of components and microelectronic modules, offset by increases in integrated circuits and motion control products combined with additional sales from our acquisition of Gaisler in June 2008 ($4.4 million).  Net sales in the test solutions (“ATS”)ATS segment decreased 6% to $228.5$150.3 million infor the six months ended December 31, 2009 from $242.0$159.3 million in 2008.  The change in foreign currency exchange rates has negatively impacted U.K. sales by approximately $20 million.  Excluding the impact of foreign currency exchange rates, sales for the ninesix months ended December 31, 2008.  Increases in wireless test products, synthetic test products and additional sales of $7.3 million from VI Technology, acquired in March 31, 2009, increased approximately $7 million as compared towere more than offset by the nine months ended March 31, 2008 primarily due to an increasedecrease in sales volumevolumes of wireless products, offset by a reduction in sales of radioPXI and other test and syntheticequipment products.  The period ended March 31, 2009 was impacted by a purchase accounting adjustment to deferred revenue which reduced sales by $240,000; while the period ended March 31, 2008 was impacted by a purchase accounting adjustment to deferred revenue which reduced sales by $2.2 million.

- 44 - -

Gross Profit.  On a consolidated basis, gross margin was 47.4%51.1% for the ninesix months ended MarchDecember 31, 2009 and 38.5%47.2% for the ninesix months ended March 31, 2008.  In 2008, gross margin was adversely affected by purchase accounting adjustments aggregating $42.6 million which (i) increased cost of sales in the 2008 period for the increase in the recorded value of the Company’s Sale Transaction date inventories by $39.0 million to eliminate manufacturing profits inherent in the inventories at that date; (ii) increased depreciation expense by $1.4 million due to acquisition date fair value adjustments and (iii) reduced sales for the nine months by $2.2 million related to eliminating selling profits inherent in certain acquisition date deferred revenues.  In 2009, gross margin was adversely affected by (i) increased depreciation expense of $1.5 million related to acquisition date fair value adjustments and (ii) reduced sales for the nine months by $240,000 related to eliminating profits inherent in certain acquisition date deferred revenue.  Ignoring the purchase accounting adjustments, gross margin was 47.8% for the period ended March 31, 2009 and 47.6% for the period ended MarchDecember 31, 2008.

Nine Months Gross Profit 
 Gross Profit 
Six Months                  
Ended                      % of     % of     % of 
March 31,    % of     % of     % of 
(In thousands) AMS  sales  ATS  sales  Total  sales 
December 31, AMS  Net Sales  ATS  Net Sales  Total  Net Sales 
 (In thousands, except percentages) 
                                    
2009 $98,191   47.1% $108,932   47.7% $207,123   47.4% $70,201   47.9% $81,387   54.1% $151,588   51.1%
2008 $80,547   37.2% $95,937   39.6% $176,484   38.5% $65,096   47.1% $75,422   47.3% $140,518   47.2%

Gross margins in the AMS segment were 47.1%47.9% in 2009 and 37.2%47.1% in 2008.  Gross profit in 2009 included purchase accounting adjustments of $597,000 as compared to $24.4 million in 2008. Ignoring the purchase accounting adjustments, gross marginsMargins were 47.4% in 2009 and 48.5% in 2008.  The decrease in gross margins is principally attributable to decreased sales of components that generate higher margins, partially offsetfavorably impacted by increased sales of integrated circuit products combined with a favorable product mix in microelectronic modules and integrated circuits (which have margins higher than the acquisition of Gaislersegment average), offset by unfavorable product mix and sale price reductions for certain products in June 2008 ($3.0 million).components.

Gross margins in the ATS segment were 47.7%54.1% in 2009 and 39.6%47.3% in 2008.  Gross profitThe increase in 2009 was negatively impacted by purchase accounting adjustments of $1.1 million versus $18.2 million in 2008. Ignoring the purchase accounting adjustments, gross margins were 48.1% in 2009 and 46.7% in 2008.  Gross margins increasedis principally dueattributable to increased sales and margins in ourof wireless products, and increasedwhich have margins in our synthetic test products due to product mix, and are partially offset by lower margins due to a reduction in sales of frequency synthesizer products.higher than the segment average.

Selling, General and Administrative Costs.  On a consolidated basis SG&A costs decreased 40 basis points as$3.8 million.  As a percentage of sales, SG&A costs decreased 120 basis points from the ninesix months ended MarchDecember 31, 2008 to the ninesix months ended MarchDecember 31, 2009.  Excluding merger related expenses ($3.6 million in 2009 and $4.6 million in 2008), stock compensation costs ($1.5 million in 2009 and $2.8 million in 2008), acquisition related depreciation expense ($884,000 in 2009 and $911,000 in 2008), restructuring costs ($463,000 in 2009 and $2.1 million in 2008) and a one-time lease termination cost ($576,000 in 2008), SG&A was $90.2 million in 2009 and $92.2 million in 2008.

Nine Months Selling, General and Administrative Costs 
 Selling, General and Administrative Costs 
Six Months                     
Ended                         % of     % of        % of 
March 31,    % of     % of        % of 
(In thousands) AMS  sales  ATS  sales  Corporate  Total  sales 
December 31, AMS  Net Sales  ATS  Net Sales  Corporate  Total  Net Sales 
 (In thousands, except percentages) 
                                          
2009 $32,104   15.4% $49,835   21.8% $14,673  $96,612   22.1% $20,583   14.0% $33,420   22.2% $7,808  $61,811   20.8%
2008 $31,543   14.6% $56,229   23.2% $15,409  $103,181   22.5% $21,085   15.2% $34,114   21.4% $10,459  $65,658   22.0%

In the AMS segment, SG&A costs decreased $502,000, or 2%.  As a percentage of sales, SG&A costs decreased 120 basis points for AMS.  The components group reduced SG&A costs by $1.6 million, primarily due to cost savings initiatives.  These savings, in the AMS segment, are partially offset by additional costs of $779,000 related to Airflyte Electronics, acquired in June 2009.

 
- 4534 - -
 

In the AMSATS segment, selling, general and administrativeSG&A costs increased $561,000,decreased $694,000, or 2%.  This was primarily the result of a decrease of $1.7 million due to cost savings initiatives and efforts to consolidate and reorganize our various European locations, partially offset by additional costs of $1.4 million related to VI Technology, acquired in March 2009.  As a percentage of sales, selling, general and administrativeSG&A costs increased 80 basis points for AMS.  Excluding restructuring costs ($260,000 in 2008), stock compensation costs ($56,000 in 2008), acquisition related depreciation expense ($29,000 in 2009 and $30,000 in 2008), SG&A was $32.1 million in 2009 and $31.2 million in 2008, representing an increase of 100 basis points as a percentage of sales for AMS.

In the ATS segment, selling, general and administrative costs decreased $6.4 million, or 11%, largely due to a $1.4 million reduction in restructuring costs and one time lease termination fees of $576,000 incurred in 2008 combined with cost savings related to the closing of our Burnham facility.  As a percentage of sales, selling, general and administrative costs decreased 140 basis points for ATS.  Excluding restructuring costs ($463,000 in 2009 and $1.8 million in 2008), a one-time lease termination cost of $576,000 in 2008, stock compensation costs ($90,000 favorable impact in 2008), acquisition related depreciation expense ($690,000 in 2009 and $744,000 in 2008), SG&A was $48.7 million in 2009 and $53.2 million in 2008.

Corporate general and administrative expenses decreased $736,000$2.7 million, primarily due to a reductionreductions in stock-based compensation.  As a percentage of sales, corporate generalmerger related expenses and administrative expenses remained relatively unchanged.other professional fees.

Research and Development Costs.  On a consolidated basis, research and development expenses decreased 140costs increased 10 basis points as a percentage of sales.

Nine Months Research and Development Costs 
   
 Research and Development Costs 
Six Months                  
Ended                      % of     % of     % of 
March 31,    % of     % of     % of 
(In thousands) AMS  sales  ATS  sales  Total  sales 
December 31, AMS  Net Sales  ATS  Net Sales  Total  Net Sales 
 (In thousands, except percentages) 
                                    
2009 $22,178   10.6% $29,867   13.1% $52,045   11.9% $13,493   9.2% $20,949   13.9% $34,442   11.6%
2008 $22,708   10.5% $38,026   15.7% $60,734   13.3% $14,599   10.6% $19,505   12.2% $34,104   11.5%

AMS segment self-funded research and development costs decreased $530,000,$1.1 million, or 2%8%, primarily due to a reduction oflower spending on microelectronic module projects, partially offset by increases in components projectsmodules and costs related to our acquisition of Gaisler ($588,000).components.  As a percentage of sales, research and development costs increased 10decreased 140 basis points.

ATS segment self-funded research and development costs decreased $8.2increased $1.4 million, or 21%7%, primarily due to (i) a reductionthe development of $8.4 million in our wireless business relating to cost savings related to the closing of our Burnham facility and a reduction of wireless related projects and (ii) a reduction of $2.7 million in restructuring costs primarily in our wireless business partially offset by increased costs inproducts within our radio and avionics test division and PXI-related products of $3.5 million.

Acquired In-Process Research and Development Costs.  During the nine months ended March 31, 2008 and in connection with the Company Sale Transaction, we recorded and immediately expensed $24.3 million of acquired IPR&D costs ($15.7 million in the AMS segment and $8.6 million in the ATS segment).  In 2009, we recorded and expensed $1.7 million of costs related to our acquisition of Gaisler in June 2008 and $626,000 of costs related to our acquisition of VI Technology in March 2009.

Restructuring Costs.  The AMS segment incurred total restructuring costs of $402,000 ($107,000 in costwireless.  As a percentage of sales, $260,000 in SG&Aresearch and $35,000 in R&D), in the nine months ended March 31, 2008 which relate to severance for personnel reductions within our Whippany, New Jersey components manufacturing facility.
- 46 - -
The ATS segment incurred restructuringdevelopment costs of $2.8 million in the nine months ended March 31, 2009 ($2.0 million in cost of sales, $463,000 in SG&A and $303,000 in R&D).  In comparison, in the nine months ended March 31, 2008, the ATS segment incurred restructuring costs of $5.2 million ($379,000 in cost of sales, $1.8 million in SG&A and $3.0 million in R&D).  In both periods, the costs related to consolidation and reorganization efforts in our U.K. operations.increased 170 basis points.

Amortization of Acquired Intangibles.  Amortization of acquired intangibles decreased $6.4$1.5 million in the six months ended December 31, 2009 primarily due to certain intangibles becoming fully amortized during the impactfirst quarter of fiscal 2009. The decrease is offset by additional amortization related to VI Technology, acquired in March 2009, of $1.2 million and Airflyte, acquired in June 2009, of $581,000. By segment, the changeamortization decreased $1.6 million in foreign currency exchange rates, combined with the completion of amortization of acquired backlog recorded in the Merger.  The amortization for the AMS segment decreased $3.8 million and increased $89,000 in the ATS segment decreased $2.6 million.segment.

Company Sale Transaction Expenses.Loss on Liquidation of Foreign Subsidiary. InDuring the ninesix months ended MarchDecember 31, 2008,2009, we incurred Company Sale Transaction expensesrecognized a $7.7 million non-cash loss on liquidation of $36.2 million, consisting primarily of merger related change of control, severance and other compensation payments, a break-up fee and its related lawsuit settlementforeign subsidiary.  There was no similar charge and legal and other professional fees.  There were no comparable costsrecorded in the current period.six months ended December 31, 2008.

Other Income (Expense).  Interest expense was $63.0$42.5 million in both 2009 and 2008. Other income (expense) was $479,000 for the ninesix months ended MarchDecember 31, 2009 and $53.9 million in the nine months ended March 31, 2008. The increase is due to the additionconsisting primarily of $870$1.1 million of debt to finance the purchaseinterest and miscellaneous income, offset by $584,000 of the Company on August 15, 2007 combined with refinancing of our $225.0 million Senior Subordinated Unsecured Credit Facility, which increased the interest rate on the facility to 11.75%.foreign currency transaction losses.  Other income (expense) of $12.4 million for the ninesix months ended MarchDecember 31, 20092008 consisted primarily of $10.5$11.2 million of foreign currency transaction gains and $1.3$1.2 million of interest income. Other income (expense) of $4.2 million for the nine months ended March 31, 2008 consisted primarily of $2.0 million of foreign currency transaction gains and $1.6 million of interestmiscellaneous income.

Provision for Income Taxes.   The income tax benefitprovision was $17.3$5.7 million for the ninesix months ended MarchDecember 31, 2009, an effective income tax rateon pre-tax loss of 41.2%.$25.5 million.  We had an income tax benefit for the ninesix months ended MarchDecember 31, 2008 of $43.2$10.9 million, an effective income tax rate of 28.5%49.7%. The effective income tax rate for the twoboth periods differed from the amount computed by applying the U.S. Federal income tax rate to income before income taxes primarily due to foreign, state and local income taxes.  The provisions are a combination of U.S. tax benefits on domestic losses and foreign and domestic taxes and,provided on foreign earnings as we expect that substantially all these earnings will be distributed to the U.S. The projected provision of U.S. taxes on foreign source income for 2008,fiscal 2010 in relation to the fiscal 2010 pre-tax projected amounts resulted in a negative effective tax benefit was decreasedrate for fiscal 2010, which when applied to the pre-tax loss for the impactsix months ended December 31, 2009, resulted in a tax expense of certain Company Sale Transaction expenses that were not deductible for tax purposes, as well as nondeductible IPR&D.  We$5.7 million.

- 35 - -

In the six months ended December 31, 2009, we paid income taxes of $3.0$4.5 million inand received tax refunds of $631,000 related to federal, state and foreign income taxes.  In the ninesix months ended MarchDecember 31, 2008, we paid income taxes of $2.4 million.

Net income (loss).  The net loss was $31.2 million for the six months ended December 31, 2009 and $7.3$11.0 million infor the ninesix months ended MarchDecember 31, 2008.

Income (loss) from Continuing Operations.  The loss from continuing operations was $24.7 million for the nine months ended March 31, 2009 and $108.4 million for the nine months ended March 31, 2008.

Liquidity and Capital Resources

As of MarchDecember 31, 2009, we had $53.9$68.8 million of cash and cash equivalents $200.3, $235.6 million in working capital and our current ratio was 2.42.8 to 1.  As of June 30, 2008,2009, we had $54.1$57.7 million of cash and cash equivalents, $220.9$221.4 million in working capital and our current ratio was 2.42.5 to 1.

At MarchDecember 31, 2009, our gross investment in marketable securities consisted of $17.5$18.9 million of auction rate securities, net of a $2.4 million valuation allowance, discussed below.securities. Auction rate securities represent long-term (generally maturities of ten years to thirty-five years from the date of issuance) variable rate bonds tied to short-term interest rates that are reset through an auction process which occurs every seven to thirty-five days, and are classified as available for sale securities. All but one (with the one security having a carrying value of $1.6$1.7 million and an A rating) of our auction rate securities retain a triple-A rating by at least one nationally recognized statistical rating organization. In addition, certain of our auction rate securities are backed by student loans whose principal and interest are federally guaranteed by the Family Federal Education Loan Program.  We have redeemed $26.5 million of auction rate securities at par since February 8, 2008.

- 47 - -

Given the high credit quality of our auction rate securities and our intent and ability to hold these securities until liquidity returns to the market or maturity, if necessary, we believe we will recover the full principal amount of $19.9 million, in the future. However, at March 31, 2009, we estimated that the fair value of our auction rate securities was $17.5 million. Since many auctions are failing and given that there is currently no active secondary market for our investment in auction rate securities, the determination of fair value was based on the following:following factors:

 ·continuing illiquidity;
 ·lack of action by the issuers to establish different forms of financing to replace or redeem these securities; and
 ·the credit quality of the underlying securities.

In July 2009, $1.0 million of our auction rate securities were redeemed by the issuer at par.  In January 2010, an additional $4.0 million of our auction rate securities were redeemed by the issuer at 92% of par.  The resulting $320,000 realized loss will be recorded in the statement of operations in the third quarter of fiscal 2010.  Since February 2008, when auctions began to fail, through February 2010, $31.5 million of auction rate securities were redeemed at par, except for the January 2010 redemption discussed above. Given the high credit quality of our auction rate securities and our intent and ability to hold these securities until liquidity returns to the market or maturity, we believe we will recover the full remaining principal amount in the future. However, at December 31, 2009, we concluded that the fair value of our auction rate securities was $16.9 million, which reflects a $2.0 million valuation allowance.

Should credit market disruptions continue or increase in magnitude, we may be required to record a further impairment on our investments or consider that an ultimate liquidity event may take longer than currently anticipated.

Auction rate securities are classified as non-current assets in the accompanying March 31, 2009 and June 30, 2008 consolidated balance sheets.

Our principal liquidity requirements are to service our debt and interest and meet our working capital and capital expenditure needs. As of MarchDecember 31, 2009, we had $886.6$894.2 million of debt outstanding (of which $881.2$890.0 million was long-term), including approximately $516.9$511.8 million under our senior secured credit facility, $225.0 million of senior unsecured senior notes and $143.3$156.3 million under our senior subordinated unsecured credit facility, including paid-in-kind interest. Additionally, at MarchDecember 31, 2009 we were able to borrow an additional $50.0 million under the revolving portion of our senior secured credit facility.

- 36 - -
The following is a summary of required principal repayments of long-termour debt for the next five years and thereafter as of MarchDecember 31, 2009:
    
Twelve Months Ended
December 31,
 (In thousands) 
2010 $4,203 
2011  5,610 
2012  5,635 
2013  5,250 
2014  492,187 
Thereafter  381,308 
Total $894,193 
As of December 31, 2009, we are in compliance with all of the covenants contained in our loan agreements. Certain loan covenants are based on Adjusted EBITDA. Adjusted EBITDA is defined as EBITDA (net income (loss) before interest expense, income taxes, depreciation and amortization) adjusted to add back certain non-cash, non-recurring and other items, as required by various covenants in our debt agreements.  Our use of the term Adjusted EBITDA may vary from others in our industry.  EBITDA and Adjusted EBITDA are not measures of operating income (loss), performance or liquidity under U.S. GAAP and are subject to important limitations.  A reconciliation of net income (loss), which is a U.S. GAAP measure of our operating results, to Adjusted EBITDA, as defined in our debt agreements, is as follows:

Twelve months ended
March 31,
 (In thousands) 
2010 $5,383 
2011  5,590 
2012  5,610 
2013  5,635 
2014  5,250 
Thereafter  859,128 
Total $886,596 
  Three Months ended December 31,  Six Months Ended December 31, 
  2009  2008  2009  2008 
  (In thousands) 
             
Net income (loss) $(10,614) $(4,107) $(31,157) $(11,004)
Interest expense  21,418   21,250   42,457   42,465 
Provision (benefit) for income taxes  11,864   (528)  5,699   (10,882)
Depreciation and amortization  20,528   20,154   41,774   43,651 
EBITDA  43,196   36,769   58,773   64,230 
                 
Non-cash purchase accounting adjustments  33   79   311   176 
Merger related expenses  771   2,172   1,464   2,806 
Restructuring costs (a)
  64   1,808   251   2,210 
Share based compensation (b)
  556   489   1,045   977 
Non-cash loss on liquidation of foreign subsidiary  -   -   7,696   - 
Other defined items (c)
  32   5,278   (342)  6,975 
Adjusted EBITDA $44,652  $46,595  $69,198  $77,374 

(a) Primarily reflects costs associated with the reorganization of our U.K. operations.
(b)Reflects non-cash share-based compensation expense.
(c)Reflects other adjustments required in calculating our debt covenant compliance such as pro forma Adjusted EBITDA, for periods prior to the acquisition date, for companies acquired during the year and other non-cash charges.

Financial covenants in the senior secured credit facility include (i) a maximum leverage ratio of total debt (less up to $15 million of cash) to Adjusted EBITDA, as defined in the agreement, and (ii) maximum consolidated capital expenditures.   The maximum leverage ratio permitted for the twelve months ended December 31, 2009 and 2008 was 7.30 and 8.20, respectively, whereas our actual leverage ratio was 6.41 and 5.75, respectively.  For fiscal 2010 and 2011 the maximum leverage ratio permitted decreases to 6.80 and 5.90, respectively.

- 37 - -

We expect that cash generated from operating activities and availability under the revolving portion of the senior secured credit facility will be our principal sources of liquidity. Our ability to make payments on and to refinance our indebtedness and to fund working capital needs and planned capital expenditures will depend on our ability to generate cash in the future. This, to a certain extent, is subject to general economic, financial, competitive and other factors that are beyond our control. Based on our current level of operations, we believe our cash flow from operations and available borrowings under our senior secured credit facility will be adequate to meet our liquidity needs for at least the next twelve months. We cannot assure you, however, that our business will generate sufficient cash flow from operations, or thosethat future borrowings will be available to us under our senior secured credit facility in an amount sufficient to enable us to repay our indebtedness or to fund other liquidity needs. We may need to refinance all or a portion of our indebtedness on or before the maturity thereof. We cannot assure you that we will be able to refinance any of our indebtedness on commercially reasonable terms or at all.

- 48 - -

Cash Flows

For the ninesix months ended MarchDecember 31, 2009, our cash flow provided by continuing operations was $35.0$22.1 million.  Our investing activities from continuing operations used cash of $19.4$6.6 million, primarily for $13.0 million of capital expenditures of $8.4 million, partially offset by proceeds from the sale of marketable securities ($1.0 million) combined with the sale of property, plant and $7.8equipment ($845,000). Our financing activities used cash of $4.0 million to repay indebtedness.

For the six months ended December 31, 2008, our cash flow provided by operations was $41.7 million. Our investing activities used cash of payments$7.5 million, primarily for purchase of businesses (net of cash acquired).capital expenditures.  Our financing activities used cash of $4.5 million, primarily to repay $4.1 million of debt.

For the nine months ended March 31, 2008, our cash flow used in continuing operations was $14.9 million.  Our investing activities from continuing operations used cash of $1.1 billion, primarily for payments of $1.1 billion to predecessor shareholders and option holders, net of cash acquired, $9.6 million of capital expenditures and the purchase (net of sales) of marketable securities of $22.3 million. Our financing activities provided cash of $1.2 billion, primarily from borrowings under our credit facilities of $870.0 million on August 15, 2007 and proceeds from the issuance of common stock of $378.4 million, also on August 15, 2007.indebtedness ($4.1 million).

Capital Expenditures

Capital expenditures were $13.0$8.4 million and $9.6 for both the ninesix months ended MarchDecember 31, 2009 and 2008, respectively.2008.  Our capital expenditures primarily consist of equipment replacements.

Contractual Obligations

The following table summarizes our obligations and commitments to make future payments under debt and other obligations as of MarchDecember 31, 2009:

Payments Due By Period (1)
Payments Due By Period (1)
 
Payments Due By Period (1)
 
 (In millions) 
    Less Than        After  (In millions) 
 Total  1 Year  1 - 3 Years  4 - 5 Years  5 Years              Beyond 
                Total  Year 1  Years 2 - 3  Years 4 - 5  5 Years 
Senior secured credit facility $516.9  $5.1  $10.5  $10.5  $490.8  $511.8  $3.9  $10.5  $497.4  $- 
Senior unsecured notes 225.0  -  -  -  225.0   225.0   -   -   -   225.0 
Subordinated unsecured credit facility 143.3  -  -  -  143.3   156.3   -   -   -   156.3 
Other long-term debt 1.4  0.3  0.7  0.4  -   1.1   0.3   0.8   -   - 
Operating leases (2)
 19.6  6.0  8.4  3.6  1.6   20.6   6.8   8.5   3.2   2.1 
Employment agreements 9.2  3.7  4.5  1.0  -   8.1   4.3   3.5   0.3   - 
Advisory fee (3)
  10.2   2.2   4.3   3.7   -   7.4   2.2   4.4   0.8   - 
Total $925.6  $17.3  $28.4  $19.2  $860.7  $930.3  $17.5  $27.7  $501.7  $383.4 

(1)Amounts do not include interest payments.

(2)The Company does not expect any future minimum sub-lease rentals associated with operating lease commitments shown in the above table.

(3)The annual advisory fee is payable to our Sponsors throughout the term of an advisory agreement, which has an initial term expiring on December 31, 2013 and is automatically renewable for additional one year terms thereafter unless terminated. For purposes of this table we have assumed that such agreement terminates December 31, 2013. The annual fee will be the greater of $2.2 million or 1.8% of adjustedAdjusted EBITDA for the prior fiscal year, as defined in the agreement.

 
- 4938 - -
 

In the normal course of business, we routinely enter into binding and non-binding purchase obligations primarily covering anticipated purchases of inventory and equipment. None of these obligations are individually significant. We do not expect that these commitments, as of MarchDecember 31, 2009, will have a material adverse affect on our liquidity.

Off-Balance Sheet Arrangements

We do not maintain any off-balance sheet arrangements, transactions, obligations or other relationships with unconsolidated entities that would be expected to have material current or future effect upon our financial condition or results of operations.

Seasonality

Historically our net sales and earnings increase sequentially from quarter to quarter within a fiscal year, but the first quarter is typically less than the previous year’s fourth quarter.

Critical Accounting Policies Involving Significantand Estimates

This discussion and analysis of the Company’s financial condition and results of operations is based upon the unaudited condensed consolidated financial statements included in this Quarterly Report, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and applicable SEC regulations for preparation of interim financial statements.

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted inU.S. GAAP requires that management of the United StatesCompany make a number of America requires us to make estimates and assumptions that affectrelating to the reported amountsreporting of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period reported. The followingreporting period. Among the more significant estimates included in our consolidated financial statements are revenue and cost recognition under long-term contracts; the valuation of accounts receivable, inventories, investments and deferred tax assets; the depreciable lives of fixed assets and useful lives of amortizable intangible assets; the valuation of assets acquired and liabilities assumed in business combinations; the recoverability of long-lived amortizable intangible assets, tradenames and goodwill; share-based compensation; restructuring charges; asset retirement obligations; fair value measurement of financial assets and liabilities and certain accrued expenses and contingencies.

We are subject to uncertainties such as the impact of future events, economic, environmental and political factors and changes in the business climate; therefore, actual results may differ from those estimates. When no estimate in a given range is deemed to be better than any other when estimating contingent liabilities, the low end of the range is accrued. Accordingly, the accounting policies require us to make estimates in the preparation of our consolidated financial statements will change as new events occur, as more experience is acquired, as additional information is obtained and assumptions based on theas our operating environment changes. Changes in estimates are made when circumstances information availablewarrant them. Such changes and our experience and judgment. These estimates and assumptionsrefinements in estimation methodologies are reviewed periodically andreflected in reported results of operations; if material, the effects of revisionschanges in estimates are reflecteddisclosed in the period that they are determined to be necessary. If actual results differ significantly from our estimates, our financial statements could be materially impacted.

Revenues and Cost Recognition.  We recognize revenue when persuasive evidence of an arrangement exists, the selling price is fixed or determinable, and collectability of the resulting receivable is reasonably assured.

For arrangements other than certain long-term contracts, revenue (including shipping and handling fees) is recognized when products are shipped and title has passednotes to the customer. If title does not pass until the product reaches the customer’s delivery site, recognition of the revenue is deferred until that time. Certain of our sales are to distributors which have a right to return some portion of product within up to eighteen months of sale. We recognize revenue on these sales at the time of shipment to the distributor as the returns under these arrangements have been insignificant and can be reasonably estimated. A provision for such estimated returns is recorded at the time sales are recognized.condensed consolidated financial statements.

Long-term contracts are accounted for in accordance with SOP 81-1 “Accounting for Performance of Construction-Type and Certain Production-Type Contracts.”  We determine estimated contract profit rates and use the percentage-of-completion method to recognize revenues and associated costs as work progresses on certain long-term contracts. We measure the extent of progress toward completion generally based upon one of the following methods (based upon an assessment of which method most closely aligns to the underlying earnings process), (i) the units-of-delivery method, (ii) the cost-to-cost method, using the ratio of contract costs incurred as a percentage of total estimated costs at contract completion (based upon engineering and production estimates), or (iii) the achievement of contractual milestones. Provisions for anticipated losses or revisions in estimated profits on contracts-in-process are recorded in the period in which such anticipated losses or revisions become evident.

Revenue from sales of products where software is other than incidental to their performance, including related software support and maintenance contracts is recognized in accordance with SOP-97-2, “Software Revenue Recognition.” Accordingly, revenue for software is recognized when the software is delivered, provided the requisite criteria for revenue recognition are met.

 
- 5039 - -
 

When a customer purchases software together with post contract support, we allocate a portion ofWe believe that the feecritical accounting policies involving significant estimates listed below are important to the post contract support for its fair value based on the contractual renewal rate or the amount the support is sold for on a standalone basis. Post contract support fees are deferred in Advance Payments by Customers and Deferred Revenue and recognized as revenue ratably over the term of the related contract.

Inventories.  Inventories are valued at the lower of cost (first-in, first-out) or market.  Inventory levels are maintained in relation to expected sales volumes. We periodically evaluate the net realizable valueportrayal of our inventory. Numerous analyses are applied including lower of cost or market analysis, forecasted sales requirements and forecasted warranty requirements. After taking these and other factors into consideration, such as technological changes, age and physicalfinancial condition, appropriate adjustments are recorded to the inventory balance. If actual conditions differ from our expectation, then inventory balances may be over or under valued, which could have a material effect on our results of operations and financial condition.cash flows, and require critical management judgments and estimates about matters that are inherently uncertain.
·Cash and Cash Equivalents
·Marketable Securities
·Inventories
·Financial Instruments and Derivatives
·Revenue Recognition
·Acquisition Accounting
·Long-Lived Assets
·Research and Development Costs
·Income Taxes
·Share Based Compensation
·Foreign Currency Translations

Purchase AccountingFurther information regarding these policies appears within the “Management’s Discussion and RecoverabilityAnalysis of Long-LivedFinancial Condition and Intangible Assets.  DeterminingResults of Operations” included in the fair value of certain assets and liabilities acquired in a business combination is judgmental in nature and often involvesCompany’s Annual Report on Form 10-K for the use offiscal year ended June 30, 2009.  During the six month period ended December 31, 2009, there were no significant changes to any critical accounting policies or to the related estimates and assumptions. There are various methods used to estimatejudgments involved in applying those policies, except that effective July 1, 2009 we adopted new authoritative revenue recognition principles, the valueeffect of tangible and intangible assets acquired, such as discounted cash flow and market multiple approaches. Some of the more significant estimates and assumptions inherentwhich was immaterial.  This is further discussed in the two approaches include: projected future cash flows (including timing); discount rate reflecting the risk inherent in the future cash flows; perpetual growth rate; determination of appropriate market comparables; and the determination of whether a premium or a discount should be applied to comparables. There are also judgments made to determine the expected useful lives assigned to each class of assets and liabilities acquired. Goodwill is measured as the excess of the cost of acquisition over the sum of the amounts assigned to identifiable assets acquired less liabilities assumed. We perform an assessment of whether there is an indication that goodwill is impaired on an annual basis unless events or circumstances warrant a more frequent assessment. The impairment assessment involves, among other things, an estimation of the fair value of each of our reporting units. We engage an independent valuation expert using both a market value approach, when applicable and an income based approach to assist us in estimating those fair values. Such estimates are inherently subjective, and subject to change in future periods.

In response to changes in industry and market conditions, we could be required to strategically realign our resources and consider restructuring, disposing of, or otherwise exiting businesses, which could result in the impairment of goodwill and other long lived assets, as well as a reduction in the useful lives of such depreciable or amortizable long lived assets. Impairment charges and the reduction in useful lives could have a material impact on our results of operations and financial condition.

Property, plant and equipment are stated at cost less accumulated depreciation computed on a straight-line basis over the estimated useful lives of the related assets. Leasehold improvements are amortized over the life of the lease or the estimated life of the asset, whichever is shorter. Changes in circumstances such as technological advances or changes to our business model can result in the actual useful lives differing from our estimates. To the extent the estimated useful lives are incorrect, the value of these assets may be over or under stated, which in turn could have a material effect on our results of operations and financial condition.

Long-lived assets other than goodwill are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of any such asset may be impaired. We evaluate the recoverability of such assets by estimating future cash flows. If the sum of the undiscounted cash flows expected to result from the use of the assets and their eventual disposition is less than the carrying amount of the assets, we will recognize an impairment lossNote 1 to the extent of the excess of the carrying amount of the assets over the discounted cash flows.

- 51 - -

If our actual results are not as favorable as the forecasted results used in our impairment reviews of goodwill and other long-lived assets, impairment charges may be necessary which could have a material effect on our results of operations andunaudited financial condition.

Restructuring Charges.  When we incur a liability related to a restructuring charge, we estimate and record all appropriate expenses. These expenses include severance, retention bonuses, fringe benefits, asset impairment, buyout of leases and inventory write-downs. To the extent that our estimates differ from actual expenses, there could be significant additional expenses or reversals of previously recorded charges in the future.

Income Taxes.  Significant judgment is required in determining our worldwide income tax provision. In the ordinary course of a global business, there are many transactions and calculations where the ultimate tax outcome is uncertain. Some of these uncertainties arise as a consequence of revenue sharing and cost reimbursement arrangements among related entities, the process of identifying items of revenues and expense that qualify for preferential tax treatment and segregation of foreign and domestic income and expense to avoid double taxation. No assurance can be given that the final tax outcome of these matters will not be different than that which is reflected in our historical income tax provisions and accruals. Such differences could have a material effect on our income tax provision and net earnings in the period in which such determination is made.

We record a valuation allowance to reduce our deferred tax assets to the amount of future tax benefit that is more likely than not to be realized. While we have considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, there is no assurance that sufficient taxable income will be generated in future years or that tax strategies will continue to be prudent. Accordingly, the valuation allowance might need to be increased to cover additional deferred tax assets that may not be realizable. Any increase in the valuation allowance could have a material adverse impact on our income tax provision and net earnings in the period in which such determination is made.

Share-Based Compensation.  We are required to record the fair value of share based compensation awards as an expense. In order to determine the fair value of stock options on the date of grant, the Company utilizes the Black-Scholes option-pricing model. Inherentstatements contained elsewhere in this model are assumptions related to expected stock price volatility, option life, risk-free interest rate and dividend yield. Expected volatilities are based on historical volatility of our shares using daily price observations over a period consistent with the expected life. We used the safe harbor guidance in Staff Accounting Bulletin (“SAB”) 107 to estimate the expected life of options granted during fiscal 2007 and 2006. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods similar to the expected life. While the risk-free interest rate and dividend yield are less subjective assumptions, typically based on factual data derived from public sources, the expected stock price volatility and option life assumptions require a greater level of judgment which makes them critical accounting estimates.Form 10-Q.

Recently Adopted Accounting Pronouncements

See Note 12 of the notes to the unaudited condensed consolidated financial statements.

Recently Issued Accounting Pronouncements Not Yet Adopted

See Note 12 of the notes to the unaudited condensed consolidated financial statements.

- 52 - -

Forward-Looking Statements

All statements other than statements of historical fact included in this Quarterly Report, including without limitation statements under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding our financial position, business strategy and plans and objectives of our management for future operations, are forward-looking statements.  When used in this Quarterly Report, words such as “anticipate,” “believe,” “estimate,” “expect,” “intend” and similar expressions, as they relate to us or our management, identify forward-looking statements.  Such forward-looking statements are based on the current beliefs of our management, as well as assumptions made by and information currently available to our management.  Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors, including but not limited to those set forth above.  Such statements reflect our current views with respect to the future and are subject to these and other risks, uncertainties and assumptions relating to our financial condition, results of operation, growth strategy and liquidity.  We do not undertake any obligation to update such forward-looking statements.

ITEM 3 –3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk.  We are subject to interest rate risk in connection with borrowings under our senior secured credit facility.  Although we currently have interest rate swap agreements hedging portions of this debt, these will expire before the borrowings are fully repaid. As of MarchDecember 31, 2009, we have $517$511.8 million outstanding under the term-loan portion of our senior secured credit facility, somethe un-hedged portion of which is subject to variable interest rates. Each change of 0.125%1% in interest rates would result in a $58,000$806,000 change in our annual interest expense on the un-hedged portion of the term-loan borrowings and a $63,000$507,000 change in our annual interest expense on the revolving loan borrowings, assuming the entire $50.0 million was outstanding.  Any debt we incur in the future may also bear interest at floating rates.

Foreign Currency Risk.  Foreign currency contracts are used in certain circumstances to protect us from fluctuationsexchange rate fluctuation from the time customers are invoiced in exchange rates.local currency until such currency is exchanged for U.S. dollars. We periodically enter into foreign currency contracts, which are not designated as hedges. Thushedges, and the change in the fair value is included in income as it occurs,currently within other income (expense). As of MarchDecember 31, 2009, we had $10.7$26.7 million of notional value foreign currency forward contracts maturing through JuneJanuary 29, 2010. As of December 31, 2008, we had $8.1 million of notional value foreign currency forward contracts maturing through March 12, 2009. Notional amounts do not quantify risk or represent assets or liabilities of the Company, but are used in the calculation of cash settlements under the contracts. The fair value of these contracts was a $33,000 liability at MarchDecember 31, 2009 and a $13,000 asset at June 30, 2008.2008 was immaterial.  If foreign currency exchange rates (primarily the British pound and the Euro) change by 10% from the levels at MarchDecember 31, 2009, the effect on our comprehensive income would be approximately $20.5$19.5 million.

- 40 - -

Inflation Risk.  Inflation has not had a material impact on our results of operations or financial condition during the preceding three years.

ITEM 4T –4T.   CONTROLS AND PROCEDURES

Our disclosure controls and procedures under the Securities Exchange Act of 1934, as amended, are designed to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of the Securities and Exchange Commission. The Principal Executive Officer and the Principal Financial Officer, with the assistance from other members of management, have reviewed the effectiveness of our disclosure controls and procedures as of MarchDecember 31, 2009 and, based on their evaluation, have concluded that the disclosure controls and procedures were effective as of such date.

There have been no changes in our internal controls over financial reporting that occurred during the quarter ended MarchDecember 31, 2009 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

- 53 - -

PART II – OTHER INFORMATION

Item 11..    Legal Proceedings

In March 2005, we sold the net assetsOn October 14, 2009, BAE Systems Information and Electronic Systems (“BAE”) commenced an action against both us and one of our shocksubsidiaries in the United States District Court for the District of Delaware.  BAE essentially is alleging that under a subcontract it entered into with us in 2002, BAE provided to us certain proprietary information and vibration control device manufacturing businessknow how relating to a high performance direct infrared countermeasure system for use in military aircraft and certain other platforms (“VMC”DIRCM System”).  Under the terms, which enabled us to fabricate for BAE an assembly component of the sale agreements, we retained certain liabilities relating to adverse environmental conditions that existed at the premises occupied by VMC asthird generation of the dateDIRCM System.  BAE is alleging that, in violation of sale.the provisions of the subcontract and a Proprietary Information Agreement, we fabricated or facilitated the fabrication of one or more items that were identical or substantially identical to items that we exclusively fabricated for BAE under the subcontract.  BAE further claims that our actions ostensibly enabled a prime competitor of BAE to build and market, in competition with BAE, an infrared countermeasure system that included an unlawful copy of the component.  Based on these allegations, BAE has asserted claims against us for patent infringement, trade secret misappropriation, breach of contract, conversion and unjust enrichment and has requested, by way of relief, unspecified damages, injunctive relief and an accounting.  We recorded a liabilityhave evaluated BAE’s claims and believe that there is no basis for the estimated remediation costs related to adverse environmental conditions that existed at the VMC premises when it was sold.  The accrued environmental liability at March 31, 2009 is $1.0 million, of which $322,000 is expected toallegations or claims made by BAE.  Nevertheless, there can be paid within one year.

During the quarter ended March 31, 2007, we became aware that certain RadHard bidirectional multipurpose transceivers sold by us since 1999 may have been subject to the licensing jurisdiction of the U.S. Department of State in accordance with the International Traffic in Arms Regulations (“ITAR”). Accordingly, we filed a Voluntary Disclosure with the Directorate of Defense Trade Controls, Department of State, describing the details of the possible inadvertent misclassification. Simultaneously, we filed a Commodity Jurisdiction request providing detailed information and data supporting our contention that the product is not subject to ITAR and requesting a determination that such product is not ITAR controlled. By letter dated November 15, 2007, we were informed that the U.S. Department of State had determined in response to our Commodity Jurisdiction request, that the product is subject to the licensing jurisdiction of the U.S. Department of State in accordance with ITAR. We requested reconsideration of this determination. On February 7, 2008, we filed an addendum to the above referenced Voluntary Disclosure advising the Directorate of Defense Trade Controls that other products sold by us similar in nature to the transceiver described above may also be subject to the ITAR. The Directorate of Defense Trade Controls agreed to extend our time to file such addendum to the Voluntary Disclosure until a decision was rendered with respect to our request for reconsideration of the determination in connection with the above-referenced Commodity Jurisdiction request. On August 5, 2008, we received a letter from the Office of Defense Trade Controls Compliance (“DTCC”) requestingno assurance that we provide documentation and/or information relating to our compliance initiatives after November 15, 2007 as well as the results of any product reviews conducted by us, and indicating that a civil penalty against us could be warranted in connection with this matter following the review of such materials. We have provided all of the materials and documentation requested by the DTCC.  Our request for reconsideration was denied by the Directorate of Defense Trade Controls on August 19, 2008 which determined that the product is subject to the licensing jurisdiction of the Department of State in accordance with ITAR. Accordingly, on September 18, 2008, we filed an addendum to our Voluntary Disclosure identifying other products that may have been subject to the licensing jurisdiction of the U.S. Department of State in accordance with the ITAR but were inadvertently misclassified.  At this time it is not possible to determine whether any fines or other penalties will be asserted against us, or the materiality of any outcome.

During May 2008, we became further aware that a certain product sold by our KDI subsidiary may have inadvertently been misclassified as not ITAR controlled. On August 5, 2008, we filed a Voluntary Disclosure with the Directorate of Defense Trade Controls, Department of State, describing the inadvertent misclassification of this product.  In January 2009 we identified another product that should have been includedprevail in the August 5, 2008 disclosure.  We filed an initial disclosure with the Department of State identifying this product, and the Department of State instructed us to file an amendment to the August 5, 2008 disclosure.  That amendment was filed in April 2009.  At this time it is not possible to determine whether any fines or other penalties will be asserted against us with respect to the foregoing matters, or the materiality of any outcome.

During November 2008, we became aware that our Hauppauge facility had shipped two ITAR controlled products to a foreign customer, but inadvertently had noted on the requisite paperwork that only one ITAR controlled product was included in the shipment.  We filed a voluntary disclosure in January 2009, and that disclosure has been closed by the State Department and no fine or penalty was assessed.
- 54 - -
During January 2009, we became aware that a certain product sold by our Powell subsidiary, for which an ITAR marketing license had been properly issued by the U.S. Department of State, mistakenly was taken out of the country by an employee without first obtaining the required U.S. Customs signature upon departure.   We have filed an initial disclosure relating to this issue and will file a detailed disclosure by June 6, 2009.  At this time it is not possible to determine whether any fines or other penalties will be asserted against us, or the materiality of any outcome.

In the third quarter of fiscal 2009, we became aware that a product sold and licensed to Raytheon U.K. was actually forwarded to an end user in Saudi Arabia.  Aeroflex did not identify that end user on the initial license application, so the product in question was forwarded to Saudi Arabia when it was only authorized to travel as far as the U.K.  We filed an initial disclosure concerning this matter in April 2009.  At this time it is not possible to determine whether any fines or penalties will be asserted against us, or the materiality of any outcome.

In March 2009 we became aware that Aeroflex’s subsidiary, Micrometrics, had inadvertently misclassified a component and shipped it to a foreign customer in Italy under the jurisdiction of the Export Administration Regulations ("EAR") when it should have been shipped under the jurisdiction of the ITAR.  We filed an initial voluntary disclosure concerning this matter in April 2009.  At this time it is not possible to determine whether any fines or penalties will be asserted against us, or the materiality of any outcome.

An amended class action complaint was filed against us and the Predecessor Entity’s board of directors on June 20, 2007 in the Supreme Court of the State of New York, Nassau County. The complaint alleges that the board breached its fiduciary duties to our stockholders (i) by issuing a preliminary proxy statement on June 5, 2007 that was issued in connection with seeking stockholder approval of the Merger and (ii) in approving certain amendments, that were allegedly beyond the scope of our corporate powers, to our SERP and the employment agreements of defendants Harvey R. Blau, our then Chairman and Chief Executive Officer, and Leonard Borow, our then President and Chief Operating Officer and currently, the Successor Entity’s President and Chief Executive Officer. We are currently in settlement discussions with the plaintiffs and have accrued an insignificant liability for the settlement.

We are also involved in various other claims and legal actions that arise in the ordinary course of business.matter.  We do not believe that the ultimate resolution of any of these actionsthis matter will have a material adverse effect on our financial position, results of operations, liquidity or capital resources.

Reference is made to Item 3 of our Fiscal 2009 Form 10-K for information as to other legal matters and proceedings.

- 41 - -

Item 1A.  Risk Factors

There have been no material changes in our risk factors from the risk factors disclosed in the Registration Statement onfiscal 2009 Form S-1 filed on February 2, 2009, and which became effective on February 11, 2009.10-K.

Item 22..  Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 33..  Defaults upon Senior Securities

None

Item 44..  Submission of Matters to a Vote of Security Holders

None

- 55 - -

Item 55..   Other Information

None

Item 66..   Exhibits

Exhibit No.
No.		 Exhibit Description
   
31.1 Certification pursuant to Rules 13a-14(a)/15d-14a15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2Certification pursuant to Rules 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.3Certification pursuant to Rules 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
- 42 - -

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

AEROFLEX INCORPORATED
(REGISTRANT)
February 11, 2010/s/ John Adamovich, Jr.
John Adamovich, Jr.
Senior Vice President and
Chief Financial Officer
- 43 - -

EXHIBIT INDEX

Exhibit No.
Exhibit Description
31.1Certification pursuant to Rules 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
31.2 Certification pursuant to Rules 13a-14(a)/15d-14a15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
31.3 Certification pursuant to Rules 13a-14(a)/15d-14a15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
32.1 Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
   
32.2 Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 
- 5644 - -
 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

AEROFLEX INCORPORATED
(REGISTRANT)
May 14, 2009/s/ John Adamovich, Jr.
John Adamovich, Jr.
Sr. Vice President and
Chief Financial Officer

- 57 - -

EXHIBIT INDEX

Exhibit No.
Exhibit Description
31.1Certification pursuant to Rules 13a-14(a)/15d-14a as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2Certification pursuant to Rules 13a-14(a)/15d-14a as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.3Certification pursuant to Rules 13a-14(a)/15d-14a as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

- 58 - -