6-K

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16
OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of October 2006

Commission file number: 0-20892

ATTUNITY LTD
(Name of registrant)

Kfar Netter Industrial Park, Kfar Netter, Israel 40593
(Address of principal executive office)


        Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F x Form 40-F o

        Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

        Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o

        Indicate by check mark whether by furnishing the information contained in this form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes o No x

        If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- ____________


        This Form 6-K is being incorporated by reference into the registrant’s Form F-3 Registration Statements File Nos. 333-11972, 333-14140, 333-119157 and 333-122937 and Form S-8 Registration Statements File Nos. 333-84180, 333-932, 333-11648, 333-122271 and 333-122302.



6-K Items

1. Press release re Attunity Reports Third Quarter 2006 Results

The Company is furnishing a press release as exhibit 99.1 to this Form 6-K. This press release provides financial measures for net loss, basic and diluted loss per share that exclude stock-based compensation expense and are therefore not calculated in accordance with generally accepted accounting principles (GAAP). Management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance that enhances management’s and investors’ ability to evaluate the Company’s net loss and loss per share and to compare it with historical net loss and lose per share prior to the adoption of FAS 123R by the Company effective January 1, 2006. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Management uses both GAAP and non-GAAP measures when evaluating the business internally and therefore felt it important to make these non-GAAP adjustments available to investors.



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.

ATTUNITY LTD


By: /s/ Ofer Segev
——————————————
Ofer Segev
Chief Financial Officer

Date: October 25, 2006



For more information:  
Andy Bailey, VP Marketing Ofer Segev, CFO
Attunity Attunity
781-213-5204 781-213-5203
andy.bailey@attunity.com ofer.segev@attunity.com

ATTUNITY Reports Third Quarter 2006 Results

BURLINGTON MA, October 25, 2006 – Attunity Ltd (Nasdaq GM: ATTU), a leading provider of enterprise-class software for application and data integration, and solutions in the new and fast growing Workplace Applications market, today reported its financial results for the third quarter ended September 30, 2006.

Financial highlights for the third quarter of 2006:

  Revenues: $2,966,000, a decrease of 11% compared to $3,346,000 in the third quarter of 2005.
  Net Loss – GAAP: $1,788,000, compared to $1,163,000 in the third quarter of 2005. Equity based compensation expenses in the amount of $228,000 are included in the third quarter of 2006 GAAP results pursuant to SFAS 123(R). This expense was not included in the 2005 results.
  Net Loss - Non GAAP: $1,560,000, compared to $1,163,000 in the third quarter of 2005. Non-GAAP net loss excludes equity based compensation expenses.
  Loss per Diluted Share – GAAP: $0.10, compared to $0.07 in the third quarter of 2005. Equity based compensation expenses are included in the third quarter of 2006 GAAP results pursuant to SFAS 123(R).
  Loss per Diluted Share – Non GAAP: $0.09, compared to $0.07 in the third quarter of 2005. Non-GAAP loss per share excludes equity based compensation expenses.

“We have now begun to move our first Attunity InFocus customers to production status, giving us invaluable and additional insight into how our customers really see and value the product,” stated Aki Ratner, Attunity CEO. “Furthermore, interest in Attunity InFocus continues to grow, and to that end, we have now completed alignment and recruitment of our sales and marketing resources, and have begun to develop our first InFocus channel partners, to ensure we continue to fully exploit the opportunity.”

Highlights of the Quarter

  Announced and launched Attunity InFocus 2.0 (the second major release of the product), with enhancements in areas such as collaboration, exception management, alerting, search and content authoring
  First few Attunity InFocus customers move to production environment
  Major customer wins across industry segments, as represented by: Deutsche Bank, Lord & Taylor, HSBC, Standard Life, Random House and Barclays
  Raised $6 million in a private placement of ordinary shares and warrants.

“The major industry analysts firms are now highlighting a seismic shift in the business applications market, towards solutions that assist those organizational activities that are inherently human driven,,” continued Mr. Ratner. “Our flagship product Attunity InFocus places us at the heart of that movement, with a robust software platform for configuring, deploying and managing this new style of application called Workplace Applications.”



Attunity Conference Call
The company has scheduled a conference call and simultaneous Web cast on Wednesday, October 25, 2006, at 10 a.m. EST. To participate in the call, U.S. callers can dial 866-825-3209 and international callers can dial +1-617-213-8061 and enter the pass code 52163476 five minutes prior to the start time. The call will be available for replay through the November 25, 2006 by dialing 888-286-8010 (in the US) or +1-617-801-6888 (international) and entering the pass code 16030668. This call will also be broadcast live on the Internet. To register and view the Web cast, go to http://www.attunity.com/investor_relations, which website is not part of this press release. An online replay will be available approximately two hours after the call.

About Attunity
Attunity is a leading provider of software for application and data integration, as well as solutions in the new and fast growing Workplace Applications market.

Using our software, companies can seamlessly and efficiently connect, transfer, join and stream to and from virtually any data source in real-time, and subsequently use that data to rapidly configure and deploy management-focused Workplace Applications. With successful deployments at thousands of organizations worldwide, Attunity has over 17 years experience of providing enterprise-class software, both directly and indirectly through a number of strategic and OEM agreements with global-class partners such as HP, IBM, Microsoft, Oracle, Business Objects and Cognos.

Listed on Nasdaq (Nasdaq GM: ATTU), and with a worldwide headquarters in Boston, USA, Attunity serves its customers via offices in North America, Europe, Middle East, China and Australia, as well as through a network of local partners. For more information please visit us at www.attunity.com, which website is not part of this press release.

Safe Harbor Statement
This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and Federal Securities laws. For example, when we discuss the role and capabilities of Attunity InFocus in the business applications market, we are using a forward looking statement. Because such statements deal with future events, they are subject to various risks and uncertainties and actual results could differ materially from Attunity’s current expectations. Factors that could cause or contribute to such differences include, but are not limited to: the impact on revenues of economic and political uncertainties and weaknesses in various regions of the world, including the commencement or escalation of hostilities or acts of terrorism; any unforeseen developmental or technological difficulties with regard to Attunity’s products; changes in the competitive landscape, including new competitors or the impact of competitive pricing and products; a shift in demand for products such as Attunity’s; unknown factors affecting third parties with which Attunity has formed business alliances; timely availability and customer acceptance of Attunity’s new and existing products, and other factors and risks on which Attunity may have little or no control. This list is intended to identify only certain of the principal factors that could cause actual results to differ. For a more detailed description of the risks and uncertainties affecting Attunity, reference is made to Attunity’s Annual Report on Form 20-F for the year ended December 31, 2005, which is on file with the Securities and Exchange Commission. Except as otherwise required by law, Attunity undertakes no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.



CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands

September 30,
2006

December 31,
2005

Unaudited
 
    ASSETS            
   
CURRENT ASSETS:  
  Cash and cash equivalents   $ 6,623   $ 1,635  
  Restricted cash    139    70  
  Trade receivables and unbilled revenues    1,925    2,308  
  Other accounts receivable and prepaid expenses    1,510    1,269  
  Assets of discontinued operations    32    107  


   
Total current assets    10,229    5,389  


   
LONG-TERM PREPAID EXPENSES    192    175  


   
SEVERANCE PAY FUND    878    705  


   
PROPERTY AND EQUIPMENT, NET    1,017    751  


   
SOFTWARE DEVELOPMENT COSTS, NET    4,400    4,173  


   
GOODWILL    6,047    5,908  


   
DEFERRED CHARGES, NET    218    254  


   
Total assets   $ 22,981   $ 17,355  




CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands, except share and per share data

September 30,
2006

December 31,
2005

Unaudited
 
    LIABILITIES AND SHAREHOLDERS' EQUITY            
   
CURRENT LIABILITIES:  
  Short term loan and current maturities of long-term debt   $ 2,033   $ 41  
  Trade payables    608    758  
  Deferred revenues    2,792    2,440  
  Employees and payroll accruals    886    1,163  
  Accrued expenses and other liabilities    1,479    1,890  
  Liabilities of discontinued operations    -    36  


   
Total current liabilities    7,798    6,328  


   
LONG-TERM LIABILITIES:  
  Convertible debt    175    677  
  Long-term debt    25    7  
  Accrued severance pay    1,179    1,043  


   
Total long-term liabilities    1,379    1,727  


   
SHAREHOLDERS' EQUITY:  
   Share capital    720    584  
  Additional paid-in capital    102,666    93,355  
  Receivables on account of shares    (275 )  -  
  Accumulated other comprehensive loss    (543 )  (512 )
  Accumulated deficit    (88,764 )  (84,127 )


   
Total shareholders' equity    13,804    9,300  


   
Total liabilities and shareholders' equity   $ 22,981   $ 17,355  





CONSOLIDATED STATEMENTS OF OPERATIONS

U.S. dollars in thousands, except share and per share data

Nine months ended
September 30,

Three months ended
September 30,

2006
2005
2006
2005
Unaudited
Unaudited
 
Revenues:                    
  Software licenses   $ 5,128   $ 6,043   $ 1,307   $ 1,675  
  Maintenance and services    4,966    5,133    1,659    1,671  




   
     10,094    11,176    2,966    3,346  




Operating expenses:  
  Cost of revenues    1,872    2,576    609    832  
  Research and development, net    2,868    1,757    952    572  
  Selling and marketing    6,919    6,849    2,133    2,280  
  General and administrative    2,331    1,629    776    499  
  Liquidation damages related to January private placement    -    200    -    120  




   
Total operating expenses    13,990    13,011    4,470    4,303  




   
Operating loss    (3,896 )  (1,835 )  (1,504 )  (957 )
   
Financial expenses, net    (642 )  (588 )  (250 )  (208 )
Other income    -    8    2    18  




   
Loss before income taxes    (4,538 )  (2,415 )  (1,752 )  (1,147 )
Taxes on income    (99 )  (38 )  (36 )  (13 )




   
Loss from continued operations    (4,637 )  (2,453 )  (1,788 )  (1,160 )
Discontinued operations:  
  Loss on disposal of business    -    (380 )  -    (3 )




   
Net loss   $ (4,637 ) $ (2,833 ) $ (1,788 ) $ (1,163 )




   
Basic and diluted net loss per share from continued operations   $ (0.26 ) $ (0.15 ) $ (0.10 ) $ (0.07 )




   
Basic and diluted net loss per share from discontinued  
  operations, net of income taxes   $ (0.00 ) $ (0.02 ) $ (0.00 ) $ (0.00 )




   
Basic and diluted net loss per share   $ (0.26 ) $ (0.17 ) $ (0.10 ) $ (0.07 )




   
Weighted average number of shares used in computing basic and  
  diluted net loss per share    18,041    16,832    18,411    17,137  







CONSOLIDATED STATEMENTS OF OPERATIONS

U.S. dollars in thousands, except share and per share data

Nine months ended
September 30,

Three months ended
September 30,

2006
2005
2006
2005
Unaudited
Unaudited
 
(*)   The above items are inclusive of the following                    
        equity-based compensation expenses resulting under  
        SFAS 123(R):  
       Equity-based compensation expense included in "Research  
       and development"    154    -    51    -  
       Equity-based compensation expense included in "Selling  
        and marketing"    180    -    52    -  
       Equity-based compensation expense included in "General  
        and administrative"    371    -    125    -  




   
    $ 705   $ -   $ 228   $ -  




   
       Net basic and diluted equity-based compensation expense,  
       per share:   $ 0.04 $ -   $ 0.01 $ -  





The effect of stock-based compensation: The Company adopted the provisions of Statement of Financial Accounting Standards No. 123(R), “Share-Based Payment” on January 1, 2006 using the modified–prospective transition method.