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

                                    Form 10-Q

[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
SECURITIES EXCHANGE ACT OF 1934

                    For quarterly period ended June 30, 2006

[_]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
SECURITIES EXCHANGE ACT OF 1934

                    For the transition period from ____________ to _____________

                         Commission File Number: 0-11576

                           HARRIS & HARRIS GROUP, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

New York                                                13-3119827
--------------------------------------------------------------------------------
(State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)

111 West 57th Street, New York, New York                   10019
--------------------------------------------------------------------------------
(Address of Principal Executive Offices)                (Zip Code)

                                 (212) 582-0900
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

      Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

               Yes        [X]               No     [_]

      Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer or a non-accelerated filer (as defined in Rule 12b-2
of the Exchange Act).

Large Accelerated Filer [_]   Accelerated Filer [X]    Non-Accelerated Filer [_]

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

               Yes        [_]               No     [X]

      Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.

               Class                             Outstanding at August 9, 2006
--------------------------------------------------------------------------------
Common Stock, $0.01 par value per share                20,756,345 shares





                           Harris & Harris Group, Inc.
                            Form 10-Q, June 30, 2006

                                                                    Page Number
PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements................................. 1

Consolidated Statements of Assets and Liabilities......................... 2

Consolidated Statements of Operations..................................... 3

Consolidated Statements of Cash Flows..................................... 4

Consolidated Statements of Changes in Net Assets.......................... 5

Consolidated Schedule of Investments...................................... 6

Notes to Consolidated Financial Statements................................16

Financial Highlights......................................................24

Item 2.  Management's Discussion and Analysis of Financial Condition
and Results of Operations.................................................25

Background and Overview...................................................25

Results of Operations.....................................................27

Financial Condition.......................................................30

Liquidity.................................................................32

Capital Resources.........................................................32

Critical Accounting Policies..............................................33

Recent Developments - Portfolio Companies.................................34

Forward Looking Statements................................................35

Item 3.   Quantitative and Qualitative Disclosures About Market Risk......35

Item 4.   Controls and Procedures.........................................36

PART II.  OTHER INFORMATION

Item 1A.  Risk Factors....................................................37

Item 6.   Exhibits........................................................37

Signature.................................................................38

Exhibit Index.............................................................39





PART I.  FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

      The  information  furnished  in the  accompanying  consolidated  financial
statements  reflects  all  adjustments  that are, in the opinion of  management,
necessary for a fair statement of the results for the interim period presented.

      Harris & Harris Group,  Inc.(R) (the "Company,"  "us," "our" and "we"), is
an internally  managed venture capital company that has elected to be treated as
a business  development  company under the  Investment  Company Act of 1940 (the
"1940  Act").  Certain  information  and  disclosures  normally  included in the
consolidated   financial   statements  in  accordance  with  Generally  Accepted
Accounting  Principles have been condensed or omitted as permitted by Regulation
S-X and  Regulation  S-K. The  accompanying  consolidated  financial  statements
should be read in conjunction with the audited consolidated financial statements
and notes thereto for the year ended December 31, 2005,  contained in our Annual
Report on Form 10-K for the year ended December 31, 2005.

      On September 25, 1997, our Board of Directors  approved a proposal to seek
qualification  as a regulated  investment  company ("RIC") under Subchapter M of
the Internal  Revenue Code (the  "Code").  At that time,  we were taxable  under
Subchapter C of the Code (a "C  Corporation").  In order to qualify as a RIC, we
must,  in general (1)  annually,  derive at least 90 percent of our gross income
from dividends, interest, gains from the sale of securities and similar sources;
(2) quarterly,  meet certain investment  diversification  requirements;  and (3)
annually,  distribute  at least 90 percent  of our  investment  company  taxable
income as a  dividend.  In  addition to the  requirement  that we must  annually
distribute at least 90 percent of our investment  company taxable income, we may
either distribute or retain our taxable net capital gains from investments,  but
any net capital gains not  distributed  could be subject to corporate level tax.
Further,  we could be subject to a four percent excise tax to the extent we fail
to  distribute  at least 98  percent of our annual  investment  company  taxable
income and would be  subject  to income tax to the extent we fail to  distribute
100 percent of our investment company taxable income.

      Because  of  the  specialized  nature  of  our  investment  portfolio,  we
generally can satisfy the diversification requirements under Subchapter M of the
Code  only if we  receive  a  certification  from the  Securities  and  Exchange
Commission ("SEC") that we are "principally engaged in the furnishing of capital
to other  corporations  which are  principally  engaged  in the  development  or
exploitation  of  inventions,  technological  improvements,  new  processes,  or
products not previously generally available."

      On June 16, 2006, we received SEC certification for 2005, permitting us to
qualify for RIC treatment for 2005 (as we had for the years 1999 through  2004).
Although the SEC  certification  for 2005 was issued,  there can be no assurance
that we will qualify for or receive such  certification for subsequent years (to
the  extent  we need  additional  certification  as a result of  changes  in our
portfolio)  or that we will  actually  qualify for  Subchapter  M  treatment  in
subsequent years. In addition, under certain circumstances, even if we qualified
for Subchapter M treatment in a given year, we might take action in a subsequent
year  to  ensure  that  we  would  be  taxed  in  that  subsequent  year  as a C
Corporation, rather than as a RIC.


                                       1



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
--------------------------------------------------------------------------------



                                                               ASSETS
                                                               ------

                                                                                    June 30, 2006         December 31, 2005
                                                                                      (Unaudited)


                                                                                                     
Investments, at value (Cost:  $123,047,918 at 6/30/06,
     $134,026,747 at 12/31/05).............................................     $     116,990,093          $    129,438,197
Cash and cash equivalents..................................................                78,904                 1,213,289
Restricted funds...........................................................             1,942,840                 1,730,434
Receivable from portfolio company..........................................                     0                    75,000
Interest receivable........................................................               590,101                   248,563
Prepaid expenses...........................................................               293,709                     2,993
Other assets...............................................................               205,118                   229,644
                                                                                -----------------          ----------------
Total assets...............................................................     $     120,100,765          $    132,938,120
                                                                                =================          ================


                                                      LIABILITIES & NET ASSETS
                                                      ------------------------

Accounts payable and accrued liabilities...................................     $       3,344,448          $      3,174,183
Accrued profit sharing (Note 5)............................................               210,786                 2,107,858
Deferred rent..............................................................                24,727                    31,003
Current taxes payable......................................................             1,354,504                 1,514,967
Taxes payable on behalf of shareholders (Note 7)...........................                     0                 8,122,367
                                                                                -----------------          ----------------
Total liabilities..........................................................             4,934,465                14,950,378
                                                                                -----------------          ----------------


Net assets.................................................................     $     115,166,300          $    117,987,742
                                                                                =================          ================


Net assets are comprised of:
Preferred stock, $0.10 par value,
     2,000,000 shares authorized; none issued..............................     $               0          $              0
Common stock, $0.01 par value, 45,000,000 shares
     authorized at 6/30/06 and 30,000,000 at 12/31/05;
     22,585,085 issued at 6/30/06 and 12/31/05.............................               225,851                   225,851
Additional paid in capital (Notes 4 & 8)...................................           122,265,187               122,149,642
Accumulated net realized income............................................             2,314,191                 3,781,905
Accumulated unrealized depreciation of investments.........................            (6,233,398)               (4,764,125)
Treasury stock, at cost (1,828,740 shares at 6/30/06 and
     12/31/05).............................................................            (3,405,531)               (3,405,531)
                                                                                -----------------          ----------------

Net assets.................................................................     $     115,166,300          $    117,987,742
                                                                                =================          ================

Shares outstanding.........................................................            20,756,345                20,756,345
                                                                                =================          ================

Net asset value per outstanding share......................................     $            5.54          $           5.68
                                                                                =================          ================


        The accompanying notes are an integral part of these consolidated
                             financial statements.


                                       2



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                         Three Months Ended June 30              Six Months Ended June 30
                                                         --------------------------              ------------------------
                                                           2006               2005                2006               2005
                                                    ------------------  ----------------    ----------------  -----------------
Investment income:
   Interest from:
                                                                                                  
         Fixed-income securities .................  $          780,265  $        202,132    $      1,582,627  $         428,482
         Portfolio companies......................                   0           (48,390)                  0             (9,780)
         Miscellaneous income.....................               5,000             4,975               7,500              5,124
                                                     -----------------  ----------------    ----------------  -----------------
         Total investment income..................             785,265           158,717           1,590,127            423,826
                                                     -----------------  ----------------    ----------------  -----------------

Expenses:
   Salaries, benefits and stock-based
   Compensation (Note 4)..........................             804,151           614,610           1,590,512          1,182,300
   Administration and operations..................             406,092           487,144             728,541            809,106
   Profit-sharing provision (Note 5)..............                   0         2,012,465                   0          1,700,871
   Professional fees.............................               97,938           218,122             387,825            490,587
   Rent...........................................              57,381            51,180             118,619             99,861
   Directors' fees and expenses..................               94,900            55,082             180,802            140,741
   Depreciation...................................              16,128            16,073              32,896             31,342
   Custodian fees.................................               2,562             6,135              12,562             11,699
                                                    ------------------  ----------------    ----------------  -----------------
         Total expenses...........................           1,479,152         3,460,811           3,051,757          4,466,507
                                                    ------------------  ----------------    ----------------  -----------------

Net operating loss................................            (693,887)       (3,302,094)         (1,461,630)        (4,042,681)
                                                    ------------------  ----------------    ----------------  -----------------

Net realized gain (loss) from investments:
   Realized gain (loss) from investments..........               1,500        (1,386,741)             13,453         (2,427,785)
   Income tax expense (Note 7)....................               9,931               634              19,537              4,851
                                                    ------------------  ----------------    ----------------  -----------------
   Net realized loss from investments.............              (8,431)       (1,387,375)             (6,084)        (2,432,636)
                                                    ------------------  ----------------    ----------------  -----------------

Net (increase) decrease in unrealized
depreciation on investments:
   Change as a result of investment sales.........                   0         1,766,210                   0          2,956,491
   Change on investments held.....................            (580,679)        9,925,106          (1,469,273)         8,287,230
                                                    ------------------  ----------------    ----------------  -----------------
   Net (increase) decrease in unrealized
   depreciation on investments....................            (580,679)       11,691,316          (1,469,273)        11,243,721
                                                    ------------------  ----------------    ----------------  -----------------

Net realized and unrealized (loss)
gain from investments.............................            (589,110)       10,303,941          (1,475,357)         8,811,085
                                                    ------------------  ----------------    ----------------  -----------------

Net (decrease) increase in net assets
resulting from operations:
   Total..........................................  $       (1,282,997) $      7,001,847    $     (2,936,987) $       4,768,404
                                                    ==================  =================   ================  =================

   Per average basic and diluted
   outstanding share..............................  $            (0.06) $           0.41    $          (0.14) $            0.28
                                                    ==================  ================    ================  =================

   Average outstanding shares.....................          20,756,345        17,248,845          20,756,345         17,248,845
                                                    ==================  ================    ================  =================


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       3



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                               Six Months Ended            Six Months Ended
                                                                                  June 30, 2006               June 30, 2005
                                                                                                      
Cash flows from operating activities:
Net (decrease) increase in net assets resulting
    from operations..........................................................  $    (2,936,987)             $     4,768,404
Adjustments to reconcile net increase (decrease)
    in net assets resulting from operations to net cash
    (used in) provided by operating activities:
    Net realized and unrealized loss (gain) on investments................            1,455,820                 (8,815,936)
    Depreciation and amortization.........................................            (476,238)                      31,342
    Stock-based compensation expense......................................              115,545                           0

Changes in assets and liabilities:
    Payable to broker for unsettled trade.................................                                       18,297,158
    Restricted funds......................................................            (212,406)                    (25,214)
    Receivable from portfolio company.....................................               75,000                      10,000
    Funds in escrow.......................................................                    0                   (999,999)
    Interest receivable...................................................            (341,538)                    (11,318)
    Income tax receivable.................................................                    0                     (5,411)
    Prepaid expenses .....................................................            (290,716)                     310,136
    Other assets..........................................................                    0                       1,238
    Accounts payable and accrued liabilities..............................              170,265                   (130,258)
    Accrued profit sharing................................................          (1,897,072)                   1,700,871
    Deferred rent.........................................................              (6,276)                     (3,401)
    Current income tax liability..........................................          (8,282,830)                           0
                                                                             ------------------             ---------------

    Net cash (used in) provided by operating activities...................         (12,627,433)                  15,127,612
                                                                             ------------------             ---------------

Cash flows from investing activities:
    Net sale of short-term investments
        and marketable securities.........................................           29,644,461                   8,237,450
    Investment in private placements and loans............................         (18,165,017)                 (5,634,297)
    Proceeds from sale of investments.....................................               22,188                     661,458
    Purchase of fixed assets..............................................              (8,584)                    (30,666)
                                                                             ------------------             ---------------

    Net cash provided by investing activities.............................           11,493,048                   3,233,945
                                                                             ------------------             ---------------

Net increase (decrease) in cash and cash equivalents:
    Cash and cash equivalents at beginning of the period..................            1,213,289                     650,332
    Cash and cash equivalents at end of the period........................               78,904                  19,011,889
                                                                             ------------------             ---------------

    Net (decrease) increase in cash and cash equivalents..................   $      (1,134,385)             $    18,361,557
                                                                             ==================             ===============

Supplemental disclosures of cash flow information:
    Income taxes paid.....................................................   $        8,302,367             $         7,150


        The accompanying notes are an integral part of these consolidated
                             financial statements.


                                       4



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
--------------------------------------------------------------------------------



                                                                             Six Months Ended                    Year Ended
                                                                                June 30, 2006             December 31, 2005
                                                                                  (Unaudited)

Changes in net assets from operations:

                                                                                                    
     Net operating loss............................................       $       (1,461,630)             $     (5,465,761)
     Net realized (loss) income on investments.....................                   (6,084)                   14,208,789
     Net (increase) in unrealized depreciation
         on investments as a result of sales.......................                        0                   (23,181,420)
     Net (increase) decrease in unrealized depreciation
         on investments held.......................................               (1,469,273)                   19,790,298
     Net change in deferred taxes..................................                        0                     1,364,470
                                                                          -------------------             ----------------


Net (decrease) increase  in net assets
     resulting from operations.....................................               (2,936,987)                    6,716,376
                                                                          -------------------             ----------------


Changes in net assets from capital
     stock transactions:

     Stock-based compensation......................................                  115,545                             0
     Proceeds from sale of stock...................................                        0                        35,075
     Additional paid in capital on common stock issued.............                        0                    36,491,492
                                                                          -------------------             ----------------


Net increase in net assets resulting from
     capital stock transactions....................................                  115,545                    36,526,567
                                                                          -------------------             ----------------


Net (decrease) increase in net assets..............................               (2,821,442)                   43,242,943
                                                                          -------------------             ----------------


Net assets:

     Beginning of the period.......................................              117,987,742                    74,744,799
                                                                          -------------------             -----------------

     End of the period.............................................       $      115,166,300              $    117,987,742
                                                                          ===================             =================


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       5



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------




                                                                               Method of      Shares/
                                                                           Valuation (3)    Principal         Value
                                                                           -------------    ---------         -----

                                                                                                 
Investments in Unaffiliated Companies (6)(7) - 15.7% of net assets

Private Placement Portfolio (Illiquid) - 15.7% of net assets

AlphaSimplex Group, LLC (2) -- Investment management company headed by
     Dr. Andrew W. Lo, holder of the Harris & Harris Group Chair at MIT
     Limited Liability Company Interest...........................................(B)          --         $     4,058
                                                                                                          -----------

Crystal IS, Inc. (1)(2)(5) -- Developing a technology to grow
     single-crystal boules of aluminum nitride for gallium nitride
     electronics
     Series A Convertible Preferred Stock.........................................(A)         274,100         199,983
     Secured Convertible Bridge Note (including interest).........................(A)         $68,568          69,382
                                                                                                         ------------
                                                                                                              269,365
                                                                                                         ------------

Exponential Business  Development  Company (1)(2) -- Venture capital partnership
     focused on early stage companies
     Limited Partnership Interest.................................................(B)          --                   0
                                                                                                         ------------

Molecular Imprints, Inc. (1)(2) -- Manufacturing nanoimprint lithography
     capital equipment
     Series B Convertible Preferred Stock.........................................(A)       1,333,333       2,000,000
     Series C Convertible Preferred Stock.........................................(A)       1,250,000       2,500,000
     Warrants at $2.00 expiring 12/31/11..........................................(B)         125,000               0
                                                                                                         ------------
                                                                                                            4,500,000
                                                                                                         ------------

Nanosys, Inc. (1)(2)(5) -- Developing zero and one-dimensional
     inorganic nanometer-scale materials for use in nanotechnology-
     enabled systems
     Series C Convertible Preferred Stock.........................................(C)         803,428       2,370,113
     Series D Convertible Preferred Stock.........................................(C)       1,016,950       3,000,003
                                                                                                         ------------
                                                                                                            5,370,116
                                                                                                         ------------

Nantero, Inc. (1)(2)(5) -- Developing a high-density, nonvolatile, random
     access memory chip, using nanotechnology
     Series A Convertible Preferred Stock.........................................(C)         345,070       1,046,908
     Series B Convertible Preferred Stock.........................................(C)         207,051         628,172
     Series C Convertible Preferred Stock.........................................(C)         188,315         571,329
                                                                                                         ------------
                                                                                                            2,246,409
                                                                                                         ------------


        The accompanying notes are an integral part of these consolidated
                             financial statements.


                                       6



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                               Method of           Shares/
                                                                           Valuation (3)         Principal         Value
                                                                           -------------         ---------         -----
                                                                                                       
Investments in Unaffiliated Companies (6)(7) - 15.7% of net assets (cont.)

Private Placement Portfolio (Illiquid) - 15.7% of net assets (cont.)


NeoPhotonics Corporation (1)(2) -- Developing and manufacturing
    planar optical devices and components
    Common Stock  ................................................................(C)              716,195     $    67,736
    Series 1 Convertible Preferred Stock..........................................(C)            1,831,256       1,831,256
    Series 2 Convertible Preferred Stock..........................................(C)              741,898         741,898
    Series 3 Convertible Preferred Stock..........................................(C)            2,750,000       2,750,000
    Warrants at $0.15 expiring 01/26/10...........................................(C)               16,364             164
    Warrants at $0.15 expiring 12/05/10...........................................(C)               14,063             140
                                                                                                              ------------
                                                                                                                 5,391,194
                                                                                                              ------------

Polatis, Inc. (1)(2)(5)(10) -- Developing optical networking components
     by merging materials, MEMS and electronics technologies
     Series A-1 Convertible Preferred Stock.......................................(B)               16,775          47,828
     Series A-2 Convertible Preferred Stock.......................................(B)               71,611         204,172
                                                                                                              ------------
                                                                                                                   252,000
                                                                                                              ------------



Total Unaffiliated Private Placement Portfolio (cost: $18,280,716)........................................     $18,033,142
                                                                                                               ===========

Total Investments in Unaffiliated Companies (cost: $18,280,716)...........................................     $18,033,142
                                                                                                               ===========


        The accompanying notes are an integral part of these consolidated
                             financial statements.


                                       7



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                                   Method of        Shares/
                                                                               Valuation (3)      Principal        Value
                                                                               -------------      ---------        -----
                                                                                                      
Investments in Non-Controlled Affiliated Companies (6)(8) - 25.5% of net assets

Private Placement Portfolio (Illiquid) - 25.5% of net assets

BridgeLux, Inc. (1)(2)(11) -- Manufacturing high-power light
     emitting diodes
     Series B Convertible Preferred Stock.........................................(A)             1,861,504    $    1,000,000
                                                                                                               --------------


Cambrios Technologies  Corporation (1)(2)(5) -- Developing commercially relevant
     materials by evolving  biomolecules to express  control over  nanostructure
     synthesis
     Series B Convertible Preferred Stock.........................................(A)             1,294,025         1,294,025
                                                                                                               --------------


Chlorogen, Inc. (1)(2)(5) -- Developing patented chloroplast technology
     to produce plant-made proteins
     Series A Convertible Preferred Stock.........................................(A)             4,478,038           785,000
     Series B Convertible Preferred Stock.........................................(A)             2,077,930           364,261
                                                                                                               --------------
                                                                                                                    1,149,261

CSwitch, Inc. (1)(2)(5) -- Developing next-generation, system-on-a-chip
     solutions for communications-based platforms
     Series A-1 Convertible Preferred Stock.......................................(C)             6,700,000         3,350,000
                                                                                                               --------------


D-Wave Systems, Inc. (1)(2)(4)(5)(13) -- Developing high-performance quantum
     computing systems
     Series B Convertible Preferred Stock.........................................(A)             2,000,000         1,793,722
     Warrants at $0.85 expiring 10/19/07..........................................(B)             1,800,000                 0
                                                                                                               --------------
                                                                                                                    1,793,722
                                                                                                               --------------

Innovalight, Inc. (1)(2)(4)(5) - Developing renewable energy products
     using silicon nanotechnology
     Series B Convertible Preferred Stock.........................................(A)            16,666,666         2,500,000
                                                                                                               --------------


Kereos, Inc. (1)(2)(5)  --  Developing molecular imaging agents
     and targeted therapeutics to image and treat cancer and
     cardiovascular disease
     Series B Convertible Preferred Stock.........................................(A)               349,092           960,000
                                                                                                               --------------


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       8



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                                   Method of        Shares/
                                                                               Valuation (3)      Principal        Value
                                                                               -------------      ---------        -----
                                                                                                        
Investments in Non-Controlled  Affiliated Companies (6)(8) - 25.5% of net assets
(cont.)

Private Placement Portfolio (Illiquid) - 25.5% of net assets (cont.)


Kovio, Inc. (1)(2)(5)  --  Developing semiconductor products
     using printed electronics and thin-film technologies
     Series C Convertible Preferred Stock.........................................(A)            2,500,000       $  3,000,000
                                                                                                                 ------------


Mersana Therapeutics, Inc. (1)(2)(5)(12) -- Developing advanced
    polymers for drug delivery
    Series A Convertible Preferred Stock..........................................(C)               68,452            136,904
    Series B Convertible Preferred Stock..........................................(C)              616,500          1,233,000
    Warrants at $2.00 expiring 10/21/10...........................................(B)               91,625                  0
                                                                                                               --------------
                                                                                                                    1,369,904

Metabolon, Inc. (1)(2)(4)(5) - Discovering biomarkers through
     the use of metabolomics
     Series B Convertible Preferred Stock.........................................(A)            2,173,913          2,500,000
                                                                                                               --------------


NanoGram Corporation (1)(2)(5) -- Developing a broad suite of intellectual
     property utilizing nanotechnology
     Series I Convertible Preferred Stock.........................................(C)               63,210             64,259
     Series II Convertible Preferred Stock........................................(C)            1,250,904          1,271,670
     Series III Convertible Preferred Stock.......................................(C)            1,242,144          1,262,764
                                                                                                               --------------
                                                                                                                    2,598,693
                                                                                                               --------------

Nanomix, Inc. (1)(2)(5) -- Producing nanoelectronic sensors that
    integrate carbon nanotube electronics with silicon microstructures
    Series C Convertible Preferred Stock..........................................(A)            9,779,181          2,500,000
                                                                                                               --------------


NanoOpto Corporation (1)(2)(5) -- Manufacturing  discrete and integrated optical
    communications  sub-components on a chip by utilizing nano manufacturing and
    nano coating technology
    Series A-1 Convertible Preferred Stock........................................(C)              267,857             32,490
    Series B Convertible Preferred Stock..........................................(C)            3,819,935          1,110,073
    Series C Convertible Preferred Stock..........................................(C)            1,932,789            842,503
    Series D Convertible Preferred Stock..........................................(C)            1,397,218            433,138
    Warrants at $0.4359 expiring 03/15/10.........................................(B)              193,279                  0
                                                                                                               --------------
                                                                                                                    2,418,204
                                                                                                               --------------


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       9



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                                   Method of        Shares/
                                                                               Valuation (3)      Principal        Value
                                                                               -------------      ---------        -----
                                                                                                        
Investments in Non-Controlled  Affiliated Companies (6)(8) - 25.5% of net assets
(cont.)

Private Placement Portfolio (Illiquid) - 25.5% of net assets (cont.)


Nextreme Thermal Solutions, Inc. (1)(2)(5) -- Developing thin-film
    thermoelectric devices
    Series A Convertible Preferred Stock..........................................(A)             1,000,000    $    1,000,000
                                                                                                               --------------


Questech Corporation (1)(2) -- Manufacturing and marketing
     proprietary metal and stone decorative tiles
     Common Stock.................................................................(B)               646,954           781,520
     Warrants at $1.50 expiring 08/03/06..........................................(B)                 8,500                 0
     Warrants at $1.50 expiring 11/21/07..........................................(B)                 3,750                 0
     Warrants at $1.50 expiring 11/19/08..........................................(B)                 5,000                 0
     Warrants at $1.50 expiring 11/19/09..........................................(B)                 5,000                 0
                                                                                                              ---------------
                                                                                                                      781,520
                                                                                                              ---------------

Solazyme, Inc. (1)(2)(5) -- Developing energy-harvesting
     machinery of photosynthetic microbes to produce industrial
     and pharmaceutical molecules
     Series A Convertible Preferred Stock.........................................(C)               988,204           385,400
                                                                                                              ---------------


Starfire Systems, Inc. (1)(2)(5) --Producing ceramic-forming polymers
     Common Stock.................................................................(A)               375,000           150,000
     Series A-1 Convertible Preferred Stock.......................................(C)               600,000           600,000
                                                                                                              ---------------
                                                                                                                      750,000
                                                                                                              ---------------

Zia Laser, Inc. (1)(2)(5) -- Developing quantum dot semiconductor lasers
     Series C Convertible Preferred Stock.........................................(B)             1,500,000                 0
                                                                                                              ---------------

Total Non-Controlled Private Placement Portfolio (cost: $34,033,245)......................................... $    29,350,729
                                                                                                              ===============

Total Investments in Non-Controlled Affiliated Companies (cost: $34,033,245)................................. $    29,350,729
                                                                                                              ===============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       10



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                                   Method of        Shares/
                                                                               Valuation (3)      Principal        Value
                                                                               -------------      ---------        -----
                                                                                                         
Investments in Controlled Affiliated Companies (6)(9) - 3.1% of net assets

Private Placement Portfolio (Illiquid) - 3.1% of net assets


Evolved Nanomaterial Sciences, Inc. (1)(2)(4)(5) -- Developing
     nanotechnology-enhanced approaches for the resolution of
     chiral molecules
     Series A Convertible Preferred Stock.........................................(A)             5,870,021       $  2,800,000
                                                                                                                  ------------


SiOnyx, Inc. (1)(2)(4)(5) -- Developing silicon-based
     optoelectronic products enabled by its proprietary, "Black Silicon"
     Series A Convertible Preferred Stock.........................................(A)             2,334,994            750,000
                                                                                                                  ------------


Total Controlled Private Placement Portfolio (cost: $3,550,000).................................................  $  3,550,000
                                                                                                                  ============

Total Investments in Controlled Affiliated Companies (cost: $3,550,000).........................................  $  3,550,000
                                                                                                                  ============


U.S. Government and Agency Securities - 57.4% of net assets

     U.S. Treasury Bills -- due date 08/31/06 ....................................  (J)          10,415,000       $ 10,334,284
     U.S. Treasury Notes -- due date 11/30/07, coupon 4.25%.......................  (H)           6,500,000          6,414,200
     U.S. Treasury Notes -- due date 02/15/08, coupon 3.375%......................  (H)           9,000,000          8,747,550
     U.S. Treasury Notes -- due date 05/15/08, coupon 3.75%.......................  (H)           9,000,000          8,772,570
     U.S. Treasury Notes -- due date 09/15/08, coupon 3.125%......................  (H)           5,000,000          4,791,000
     U.S. Treasury Notes -- due date 01/15/09, coupon 3.25%.......................  (H)           3,000,000          2,866,650
     U.S. Treasury Notes -- due date 02/15/09, coupon 4.50%.......................  (H)           5,100,000          5,019,318
     U.S. Treasury Notes -- due date 04/15/09, coupon 3.125%......................  (H)           3,000,000          2,845,560
     U.S. Treasury Notes -- due date 07/15/09, coupon 3.625%......................  (H)           3,000,000          2,874,720
     U.S. Treasury Notes -- due date 10/15/09, coupon 3.375%......................  (H)           3,000,000          2,843,910
     U.S. Treasury Notes -- due date 01/15/10, coupon 3.625%......................  (H)           3,000,000          2,856,330
     U.S. Treasury Notes -- due date 04/15/10, coupon 4.00%.......................  (H)           3,000,000          2,886,570
     U.S. Treasury Notes -- due date 07/15/10, coupon 3.875%......................  (H)           3,000,000          2,867,940
     U.S. Treasury Notes -- due date 10/15/10, coupon 4.25%.......................  (H)           2,000,000          1,935,620


Total Investments in U.S. Government and Agency
     Securities (cost: $67,183,957).............................................................................  $ 66,056,222
                                                                                                                  ------------

Total Investments (cost: $123,047,918)..........................................................................  $116,990,093
                                                                                                                  ============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       11



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2006
                                   (Unaudited)
--------------------------------------------------------------------------------

Notes to Consolidated Schedule of Investments

(1)   Represents a non-income  producing security.  Equity investments that have
      not  paid  dividends  within  the  last 12  months  are  considered  to be
      non-income producing.

(2)   Legal restrictions on sale of investment.

(3)   See Footnote to Schedule of Investments for a description of the Valuation
      Procedures.

(4)   Initial investment was made during 2006.

(5)   These  investments are development  stage companies.  A development  stage
      company is defined as a company that is devoting  substantially all of its
      efforts  to  establishing  a new  business,  and  either  it has  not  yet
      commenced  its planned  principal  operations,  or it has  commenced  such
      operations but has not realized significant revenue from them.

(6)   Investments in unaffiliated  companies  consist of investments in which we
      own less than five percent of the voting shares of the portfolio  company.
      Investments in non-controlled  affiliated companies consist of investments
      in which we own five  percent or more,  but less than 25  percent,  of the
      voting shares of the portfolio  company or where we hold one or more seats
      on the portfolio  company's Board of Directors.  Investments in controlled
      affiliated  companies consist of investments in which we own 25 percent or
      more of the voting shares of the portfolio company.

(7)   The  aggregate  cost for federal  income tax  purposes of  investments  in
      unaffiliated companies is $18,280,716.  The gross unrealized  appreciation
      based  on the tax cost for  these  securities  is  $1,732,194.  The  gross
      unrealized  depreciation  based on the tax cost for  these  securities  is
      $1,979,768.

(8)   The  aggregate  cost for federal  income tax  purposes of  investments  in
      non-controlled  affiliated companies is $34,033,245.  The gross unrealized
      appreciation  based on the tax cost for these securities is $356,709.  The
      gross unrealized  depreciation  based on the tax cost for these securities
      is $5,039,225.

(9)   The  aggregate  cost for federal  income tax  purposes of  investments  in
      controlled  affiliated  companies  is  $3,550,000.  The  gross  unrealized
      appreciation  based on the tax cost for these  securities is $0. The gross
      unrealized depreciation based on the tax cost for these securities is $0.

(10)  Continuum  Photonics,  Inc.,  merged with Polatis,  Ltd., to form Polatis,
      Inc.

(11)  BridgeLux, Inc., was previously named eLite Optoelectronics, Inc.

(12)  Mersana Therapeutics, Inc., was previously named Nanopharma Corp.

(13)  D-Wave  Systems,  Inc.,  is located  and is doing  business  primarily  in
      Canada.

               The accompanying notes are an integral part of this
                             consolidated schedule.


                                       12



--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                FOOTNOTE TO CONSOLIDATED SCHEDULE OF INVESTMENTS
                                   (Unaudited)
--------------------------------------------------------------------------------


VALUATION PROCEDURES

         Our  investments  can be  classified  into five  broad  categories  for
valuation purposes:

                  1)    Equity-Related Securities;

                  2)    Investments  in  Intellectual  Property  or  Patents  or
                        Research  and   Development  in  Technology  or  Product
                        Development;

                  3)    Long-Term   Fixed-Income   Securities;

                  4)    Short-Term Fixed-Income Investments; and

                  5)    All Other Investments.

         The 1940 Act  requires  periodic  valuation of each  investment  in our
portfolio to determine  our net asset  value.  Under the 1940 Act,  unrestricted
securities  with readily  available  market  quotations  are to be valued at the
current  market  value;  all other  assets  must be  valued  at "fair  value" as
determined in good faith by or under the direction of the Board of Directors.

         Our Board of  Directors  is  responsible  for (1)  determining  overall
valuation guidelines and (2) ensuring that our investments are valued within the
prescribed guidelines.

         Our Valuation  Committee,  comprised of three or more independent Board
members,  is responsible for reviewing and approving the valuation of our assets
within the  guidelines  established  by the Board of  Directors.  The  Valuation
Committee receives information and recommendations from management.

         Fair value is generally  defined as the amount that an investment could
be sold for in an orderly  disposition  over a reasonable  time.  Generally,  to
increase objectivity in valuing our assets,  external measures of value, such as
public  markets or third-party  transactions,  are utilized  whenever  possible.
Valuation is not based on long-term  work-out value,  nor immediate  liquidation
value,  nor incremental  value for potential  changes that may take place in the
future.

         The  values  assigned  to these  investments  are  based  on  available
information and do not necessarily  represent  amounts that might  ultimately be
realized,  as such amounts depend on future  circumstances and cannot reasonably
be determined until the individual investments are actually liquidated or become
readily marketable.

         Our  valuation  policy  with  respect  to  the  five  broad  investment
categories is as follows:


                                       13



EQUITY-RELATED SECURITIES

         Equity-related securities are valued using one or more of the following
basic methods of valuation:

         A. Cost: The cost method is based on our original cost.  This method is
         --------
generally used in the early stages of a company's  development until significant
positive  or  negative  events  occur  subsequent  to the  date of the  original
investment that dictate a change to another valuation  method.  Some examples of
these events are: (1) a major recapitalization;  (2) a major refinancing;  (3) a
significant third-party transaction;  (4) the development of a meaningful public
market for a company's  common stock;  and (5) significant  positive or negative
changes in a company's business.

         B. Analytical  Method: The analytical method is generally used to value
         ----------------------
an investment  position when there is no established public or private market in
the  company's  securities  or when  the  factual  information  available  to us
dictates that an investment  should no longer be valued under either the cost or
private  market  method.  This  valuation  method is  inherently  imprecise  and
ultimately  the result of reconciling  the judgments of our Valuation  Committee
members, based on the data available to them. The resulting valuation,  although
stated as a precise  number,  is necessarily  within a range of values that vary
depending  upon  the  significance  attributed  to  the  various  factors  being
considered.  Some of the factors considered may include the financial  condition
and operating results of the company, the long-term potential of the business of
the  company,  the values of similar  securities  issued by companies in similar
businesses,  the proportion of the company's securities we own and the nature of
any rights to  require  the  company to  register  restricted  securities  under
applicable securities laws.

         C. Private  Market:  The private  market method uses actual,  executed,
         -------------------
historical  transactions in a company's  securities by responsible third parties
as a basis  for  valuation.  The  private  market  method  may also  use,  where
applicable,  unconditional  firm offers by responsible  third parties as a basis
for valuation.

         D. Public  Market:  The public  market  method is used when there is an
         ------------------
established public market for the class of a company's  securities held by us or
into  which  our  securities  are  convertible.   Securities  for  which  market
quotations are readily available, and which are not subject to substantial legal
or contractual and transfer restrictions,  are carried at market value as of the
time of valuation. Market value for securities traded on securities exchanges or
on the Nasdaq  National  Market is the last  reported  sales price on the day of
valuation. For other securities traded in the over-the-counter market and listed
securities for which no sale was reported on that day,  market value is the mean
of the  closing  bid  price  and asked  price on that  day.  This  method is the
preferred  method of valuation when there is an established  public market for a
company's  securities,  as that market  provides  the most  objective  basis for
valuation.  If, for any reason, the Valuation  Committee  determines that market
quotations  are not  reliable,  such  securities  shall  be fair  valued  by the
Valuation Committee in accordance with these valuation  procedures.  We discount
market value for securities that are subject to significant legal or contractual
transfer restrictions.


INVESTMENTS  IN  INTELLECTUAL  PROPERTY,  PATENTS,  RESEARCH AND  DEVELOPMENT IN
TECHNOLOGY OR PRODUCT DEVELOPMENT

         Such  investments  are carried at fair value using the following  basic
methods of valuation:

         E. Cost: The cost method is based on our original cost.  This method is
         --------
generally used in the early stages of commercializing or developing intellectual
property  or  patents or  research  and  development  in  technology  or product
development until significant positive or adverse events occur subsequent to the
date of the  original  investment  that  dictate a change to  another  valuation
method.


                                       14



         F.  Analytical  Method:  The  analytical  method  is used to  value  an
         -----------------------
investment after analysis of the best available  outside  information  where the
factual information available to us dictates that an investment should no longer
be valued under either the cost or private market method.  This valuation method
is inherently  imprecise and ultimately the result of reconciling  the judgments
of our Valuation Committee members. The resulting valuation,  although stated as
a precise  number,  is necessarily  within a range of values that vary depending
upon the significance  attributed to the various factors being considered.  Some
of the factors  considered may include the results of research and  development,
product development progress,  commercial prospects,  term of patent,  projected
markets, and other subjective factors.

         G. Private  Market:  The private market method uses actual  third-party
         -------------------
investments  in the  same or  substantially  similar  intellectual  property  or
patents or research and  development  in technology or product  development as a
basis  for  valuation,   using  actual  executed   historical   transactions  by
responsible  third  parties.  The  private  market  method  may also use,  where
applicable,  unconditional  firm offers by responsible  third parties as a basis
for valuation.

LONG-TERM FIXED INCOME SECURITIES

         H. Readily  Marketable:  Long-term  fixed-income  securities  for which
         -----------------------
market  quotations  are readily  available are carried at market value as of the
time of valuation using the most recent bid quotations when available.

         I. Not Readily Marketable:  Long-term fixed-income securities for which
         --------------------------
market  quotations  are not  readily  available  are  carried  at fair  value as
determined  in good faith by the  Valuation  Committee on the basis of available
data,  which may include credit  quality,  and interest rate analysis as well as
quotations  from  broker-dealers  or, where such  quotations  are not available,
prices from independent  pricing services that the Board believes are reasonably
reliable and based on reasonable price discovery  procedures and data from other
sources.

SHORT-TERM FIXED-INCOME INVESTMENTS

         J. Short-Term Fixed-Income Investments are valued in the same manner as
         --------------------------------------
long-term  fixed income  securities  until the remaining  maturity is 60 days or
less,  after which time such securities may be valued at amortized cost if there
is no concern over payment at maturity.


ALL OTHER INVESTMENTS

         K. All Other  Investments  are reported at fair value as  determined in
         -------------------------
good faith by the Valuation Committee.

         For all other  investments,  the  reported  values  shall  reflect  the
Valuation Committee's judgment of fair values as of the valuation date using the
outlined basic methods of valuation or any other method of valuation  within the
prescribed  guidelines that the Valuation Committee  determines after review and
analysis is more appropriate for the particular kind of investment.  They do not
necessarily  represent  an amount of money that would be  realized  if we had to
sell  such  assets  in an  immediate  liquidation.  Thus,  valuations  as of any
particular date are not necessarily indicative of amounts that we may ultimately
realize as a result of future  sales or other  dispositions  of  investments  we
hold.


                                       15



--------------------------------------------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
--------------------------------------------------------------------------------

NOTE 1.  THE COMPANY
--------------------

         Harris & Harris Group, Inc. (the "Company," "us," "our" and "we"), is a
venture  capital  company  operating as a business  development  company ("BDC")
under  the  Investment  Company  Act of 1940  ("1940  Act").  We  operate  as an
internally managed company whereby our officers and employees, under the general
supervision of our Board of Directors, conduct our operations.

         We  elected  to  become a BDC on July 26,  1995,  after  receiving  the
necessary governmental approvals. From September 30, 1992, until the election of
BDC status,  we operated as a  closed-end,  non-diversified  investment  company
under the 1940 Act. Upon commencement of operations as an investment company, we
revalued  all of our assets and  liabilities  in  accordance  with the 1940 Act.
Prior to September  30, 1992, we were  registered  and filed under the reporting
requirements of the Securities and Exchange Act of 1934 as an operating  company
and, while an operating company, operated directly and through subsidiaries.

         Harris & Harris Enterprises,  Inc.SM ("Enterprises"),  is a 100 percent
wholly  owned  subsidiary  of the  Company.  Enterprises  is a partner in Harris
Partners  I,  L.P.SM  and  is  taxed  under  Subchapter  C of  the  Code  (a  "C
Corporation").  Harris  Partners I, L.P, is a limited  partnership  and owns our
interest in  AlphaSimplex  Group,  LLC. The partners of Harris Partners I, L.P.,
are  Enterprises  (sole general  partner) and Harris & Harris Group,  Inc. (sole
limited partner).

         We  filed  for the 1999 tax  year to  elect  treatment  as a  regulated
investment  company ("RIC") under  Subchapter M of the Internal  Revenue Code of
1986 (the  "Code")  and  qualified  for the same  treatment  for the years  2000
through 2005.  However,  there can be no assurance that we will qualify as a RIC
for 2006 or subsequent years. In addition, under certain circumstances,  even if
we qualified  for  Subchapter M treatment for a given year, we might take action
in a subsequent year to ensure that we would be taxed in that subsequent year as
a C  Corporation,  rather than as a RIC. As a RIC, we must,  among other things,
distribute at least 90 percent of our investment  company taxable income and may
either distribute or retain our realized net capital gains on investments.


NOTE 2.  INTERIM FINANCIAL STATEMENTS
-------------------------------------

         Our interim financial  statements have been prepared in accordance with
the instructions to Form 10-Q and Article 10 of Regulation S-X and in conformity
with generally accepted  accounting  principles  applicable to interim financial
information.  Accordingly,  they do not include all  information and disclosures
necessary for a presentation  of our financial  position,  results of operations
and cash flows in conformity with generally  accepted  accounting  principles in
the United  States of America.  In the opinion of  management,  these  financial
statements  reflect  all  adjustments,   consisting  only  of  normal  recurring
accruals,  necessary for a fair presentation of our financial position,  results
of operations and cash flows for such periods. The results of operations for any
interim period are not necessarily  indicative of the results for the full year.
These  financial  statements  should be read in  conjunction  with the financial
statements and notes thereto contained in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2005.


                                       16



NOTE 3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
---------------------------------------------------

         The following is a summary of significant  accounting policies followed
in the preparation of the consolidated financial statements:

         Principles of Consolidation. The consolidated financial statements have
been prepared in accordance with accounting principles generally accepted in the
United  States of America for  investment  companies and include the accounts of
the Company and its wholly  owned  subsidiaries.  All  significant  intercompany
accounts and transactions have been eliminated in consolidation.

         Use  of  Estimates.  The  preparation  of  the  consolidated  financial
statements in conformity with accounting  principles  generally  accepted in the
United States of America  requires  management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and contingent assets
and  liabilities  as of June 30, 2006,  and December 31, 2005,  and the reported
amounts of  revenues  and  expenses  for the six months  ended June 30, 2006 and
2005. The most significant estimates relate to the fair valuations of certain of
our investments. Actual results could differ from these estimates.

         Cash and Cash  Equivalents.  Cash and cash  equivalents  include  money
market instruments with maturities of less than three months.

         Portfolio Investment  Valuations.  Investments are stated at "value" as
defined in the 1940 Act and in the applicable  regulations of the Securities and
Exchange  Commission.  Value, as defined in Section 2(a)(41) of the 1940 Act, is
(i) the  market  price for those  securities  for  which a market  quotation  is
readily  available  and (ii) the fair value as  determined  in good faith by, or
under the  direction  of,  the Board of  Directors  for all other  assets.  (See
"Valuation   Procedures"   in  the   "Footnote  to   Consolidated   Schedule  of
Investments.")  At June 30,  2006,  our  financial  statements  include  private
venture capital  investments valued at $50,933,871 the fair values of which were
determined in good faith by, or under the direction,  of the Board of Directors.
Upon  sale of  investments,  the  values  that are  ultimately  realized  may be
different from what is presently estimated. The difference could be material.

         Foreign Currency Translation. The accounting records of the Company are
maintained in U.S.  dollars.  All assets and liabilities  denominated in foreign
currencies  are  translated  into U.S.  dollars based on the rate of exchange of
such currencies against U.S. dollars on the date of valuation. At June 30, 2006,
included  in the  unrealized  gain on  investments  was $43,175  resulting  from
foreign currency translation.

         Securities  Transactions.  Securities transactions are accounted for on
the date the securities are purchased or sold (trade date);  dividend  income is
recorded on the ex-dividend date; and interest income is accrued as earned.  The
Company ceases accruing interest when securities are determined to be non-income
producing and writes off any  previously  accrued  interest.  Realized gains and
losses on investment  transactions are determined by specific identification for
financial reporting and tax reporting.


                                       17



         Income Taxes.  Prior to January 1, 1999, we recorded income taxes using
the  liability  method,  in  accordance  with the  provisions  of  Statement  of
Financial  Accounting Standards No. 109.  Accordingly,  deferred tax liabilities
had been  established  to reflect  temporary  differences  between the financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax  bases;  the most  significant  such  difference  related to our
unrealized appreciation on investments.

         We pay  federal,  state and local  income taxes on behalf of our wholly
owned subsidiary,  Harris & Harris Enterprises,  which is a C corporation.  (See
"Note 7. Income Taxes.")

         Restricted  Funds. The Company maintains a rabbi trust for the purposes
of  accumulating  funds  to  satisfy  the  obligations  incurred  by us for  the
Supplemental  Executive  Retirement Plan ("SERP") under the employment agreement
with Charles E. Harris.

         Property and  Equipment.  Property and equipment are included in "Other
Assets" and are carried at cost, less accumulated depreciation.  Depreciation is
provided using the  straight-line  method over the estimated useful lives of the
premises and equipment.


NOTE 4.  STOCK-BASED COMPENSATION
---------------------------------

          On March 23,  2006,  the Board of  Directors  of the Company  voted to
terminate  the Employee  Profit  Sharing Plan and  establish the Harris & Harris
Group,  Inc.  2006  Equity  Incentive  Plan  (the  "Stock  Plan"),   subject  to
shareholder  approval.  This  proposal  was  approved  at the May 4, 2006 Annual
Meeting of  Shareholders.  The Stock Plan provides for the grant of equity-based
awards of  restricted  stock  and  stock  options  to our  directors,  officers,
employees,  advisors  and  consultants  who  are  selected  by our  Compensation
Committee for  participation in the plan and subject to compliance with the 1940
Act.

         On July  11,  2006,  the  Company  filed  an  application  with the SEC
regarding  certain  provisions  of the Stock  Plan.  In the  event  that the SEC
provides  exemptive  relief,  the  Compensation  Committee  may,  in the future,
authorize awards under the Stock Plan to certain former officers of the Company,
non-employee directors of the Company,  authorize grants of restricted stock and
adjust the exercise price of options to reflect taxes paid for deemed dividends.

         A maximum of 20 percent of our total  shares of our common stock issued
and  outstanding,  calculated on a fully diluted basis, are available for awards
under the Stock  Plan.  Under the Stock  Plan,  no more than 25  percent  of the
shares of stock reserved for the grant of the awards under the Stock Plan may be
restricted  stock  awards at any time during the term of the Stock Plan.  If any
shares of restricted stock are awarded,  such awards will reduce on a percentage
basis the total number of shares of stock for which  options may be awarded.  If
the Company does not receive  exemptive  relief from the SEC to issue restricted
stock, all shares granted under the Stock Plan may be subject to stock options.

         If the Company does receive such exemptive relief and issues 25 percent
of the shares of stock  reserved  for grant  under the Stock Plan as  restricted
stock, no more than 75 percent of the shares granted under the Stock Plan may be
subject to stock options.  No more than 1,000,000 shares of our common stock may
be made subject to awards under the Stock Plan to any individual in any year.


                                       18



         On June 26, 2006, the Compensation  Committee of the Board of Directors
of the Company approved  individual stock option awards for certain officers and
employees  of the  Company.  Both  non-qualified  stock  options  ("NQSOs")  and
incentive  stock options  ("ISOs") were awarded under the Stock Plan.  The terms
and conditions of the stock options granted were determined by the  Compensation
Committee and set forth in award  agreements  between the Company and each award
recipient.  A total of 3,958,283 stock options were granted with vesting periods
ranging from six months to nine years,  with an exercise  price of $10.11.  Upon
exercise, the shares will be issued from our previously authorized shares.

         The  Company  accounts  for the  Stock  Plan  in  accordance  with  the
provisions of SFAS No.  123(R),  "Share-Based  Payment,"  which requires that we
determine the fair value of all share-based payments to employees, including the
fair value of grants of employee stock  options,  and record these amounts as an
expense  in  the  Statement  of  Operations  over  the  vesting  period  with  a
corresponding  increase to our additional paid-in capital. At June 30, 2006, the
increase to our operating  expenses was offset by the increase to our additional
paid-in   capital,   resulting  in  no  net  impact  to  our  net  asset  value.
Additionally,  the Company does not record the tax benefits  associated with the
expensing of stock options because the Company intends to qualify as a RIC under
Subchapter M of the Code and as such, the Company cannot use all of its existing
operating expenses for tax purposes.

         The fair value of each stock  option  award is estimated on the date of
grant using the  Black-Scholes  option  pricing  model.  The stock  options were
awarded in five different grant types,  each with different  contractual  terms.
The assumptions  used in the  calculation of fair value using the  Black-Scholes
model for each contract term were as follows:



                                        Number      Expected    Expected     Expected     Risk-free       Fair
                                      of Options      Term     Volatility    Dividend      Interest       Value
     Type of Award          Term       Granted       in Yrs      Factor        Yield        Rates       Per Share
     -------------          ----       -------       ------      ------        -----        -----       ---------
                                                                                     
Non-qualified stock
options                     1 Year      1,001,017     0.75        37.4%         0%          5.16%         $1.48
Non-qualified stock
options                    2 Years        815,000    1.625        45.2%         0%          5.12%         $2.63
Non-qualified stock
options                    3 Years        659,460     2.42        55.7%         0%          5.09%         $3.81
Non-qualified stock
options                   10 Years        690,000     5.75        75.6%         0%          5.08%         $6.94
Incentive stock options   10 Years        792,806     7.03        75.6%         0%          5.08%         $7.46

                                     ------------
         Total                          3,958,283
                                     ============


          An option's  expected term is the estimated  period  between the grant
date and the exercise date of the option. As the expected term period increases,
the fair  value of the  option  and,  thus,  the  compensation  cost  will  also
increase.  The expected term assumption is generally calculated using historical
stock option exercise data. The Company does not have  historical  exercise data
to develop such an assumption.  In cases where  companies do not have historical
data and where the options meet certain criteria,  SEC Staff Accounting Bulletin
107 ("SAB 107")  provides the use of a  simplified  expected  term  calculation.
Accordingly,  the  Company  calculated  the  expected  terms  using  the SAB 107
simplified method.


                                       19



         Expected volatility is the measure of how the stock's price is expected
to  fluctuate  over a period of time.  An  increase in the  expected  volatility
assumption yields a higher fair value of the stock option.  Expected  volatility
factors for the stock options were based on the historical  fluctuations  in the
Company's stock price over the term of the option, adjusted for stock splits and
dividends.

         The expected  dividend  yield  assumption is  traditionally  calculated
based on a company's  historical  dividend  yield.  An increase to the  expected
dividend  yield  results in a decrease in the fair value of option and resulting
compensation  cost.  Although  the  Company has  declared  deemed  dividends  in
previous  years,  most  recently  in 2005,  the amounts and timing of any future
dividends cannot be reasonably estimated. Therefore, for purposes of calculating
fair value, the Company has assumed an expected dividend yield of 0 percent.

         The risk-free  interest rate  assumptions are based on the annual yield
on the measurement date of a zero-coupon U.S Treasury bond the maturity of which
equals the option's  expected term.  Higher assumed  interest rates yield higher
fair values.

         The  amount  of  stock-based  compensation  expense  recognized  in the
Consolidated  Statements  of Operations is based on the fair value of the awards
the  Company  expects  to  vest,   recognized  over  the  vesting  period  on  a
straight-line  basis for each award,  and adjusted for actual  forfeitures  that
occur before vesting.  The forfeiture rate is estimated at the time of grant and
revised,  if necessary,  in  subsequent  periods if the actual  forfeiture  rate
differs from the estimated rate.

         For the three months and six months  ended June 30,  2006,  the Company
recognized  $115,545 of compensation  expense in the Consolidated  Statements of
Operations.  As of  June  30,  2006,  there  was  approximately  $15,467,946  of
unrecognized  compensation  cost related to unvested stock option  awards.  This
cost  is  expected  to  be  recognized   over  a   weighted-average   period  of
approximately 1.9 years.

         At June 30,  2006,  the  calculation  of the net decrease in net assets
resulting  from  operations  per share  excludes the stock options  because such
options were anti-dilutive. The options may be dilutive in future periods in the
event  that  there is a  significant  increase  in the  average  stock  price or
significant decreases in the amount of unrecognized compensation cost.


                                       20



         A summary of the changes in outstanding stock options is as follows:



                                                                                    Weighted
                                                       Weighted      Weighted        Average
                                                        Average       Average       Remaining     Aggregate
                                                       Exercise     Grant Date     Contractual    Intrinsic
                                           Shares        Price      Fair Value     Term (Yrs)       Value


                                                                                   
Options outstanding at April 1, 2006          -

Granted                                   3,958,283    $    10.11

Exercised                                     -

Forfeited or expired                          -

                                         ----------
Options outstanding at June 30, 2006      3,958,283    $    10.11      $4.25           4.9        $3,681,203
                                         ==========


Options exercisable                           -
                                         ==========

Available for grant                         192,986
                                         ==========



         The aggregate  intrinsic  value in the table above is calculated as the
difference  between  the  Company's  closing  stock  price of $11.04 on the last
trading day of the second quarter of 2006 and the exercise price,  multiplied by
the number of in-the-money  options. This represents the total pre-tax intrinsic
value that would have been received by the option holders had all option holders
fully vested and exercised their awards on June 30, 2006.

       Unless earlier terminated by our Board of Directors,  the Stock Plan will
expire on May 4,  2016.  The  expiration  of the  Stock  Plan will not by itself
adversely  affect  the  rights  of  plan  participants  under  awards  that  are
outstanding  at the time the Stock  Plan  expires.  Our Board of  Directors  may
terminate, modify or suspend the plan at any time, provided that no modification
of the plan will be effective unless and until any required shareholder approval
has been obtained. The Compensation Committee may terminate, modify or amend any
outstanding award under the Stock Plan at any time, provided that in such event,
the award holder may exercise any vested  options prior to such  termination  of
the Stock Plan or award.


NOTE 5.  EMPLOYEE PROFIT SHARING PLAN
-------------------------------------

         Prior to the  adoption of the Stock  Plan,  the  Company  operated  the
Amended and Restated Harris & Harris Group,  Inc. Employee  Profit-Sharing  Plan
(the "2002 Plan"). Effective May 4, 2006, the 2002 Plan was terminated.

         The 2002 Plan (and its predecessor)  provided for profit sharing by our
officers and employees equal to 20 percent of our  "qualifying  income" for that
plan year.

         As  soon  as  practicable  following  the  year-end,  the  Compensation
Committee determined whether, and if so how much,  qualifying income existed for
a plan  year.  Ninety  percent  of the  amount  determined  by the  Compensation
Committee was then paid out to Plan  participants  pursuant to the  distribution
percentages  set forth in the 2002 Plan.  The  remaining 10 percent was paid out
after we filed our federal tax return for that plan year.


                                       21



         Each quarter,  we performed a calculation  to determine the accrual for
profit-sharing.  We calculated 20 percent of qualifying  income (i.e.,  realized
income)  pursuant  to the terms of the 2002  Plan and  estimated  the  amount of
additional  qualifying  income,  if any,  that would result from selling all the
portfolio  investments  that  were  valued  above  cost  (i.e.,  that were in an
unrealized  appreciation  position).  Although the accrual would  fluctuate as a
result of changes in qualifying  income and changes in unrealized  appreciation,
payments were made only to the extent that qualifying  income  existed.  At June
30,  2006,  and  December  31,  2005,  we  accrued   $210,786  and   $2,107,858,
respectively,  for profit sharing as a result of net realized gains. On March 1,
2006,  the Company paid  $1,897,072 to plan  participants  (employees and former
employees),  which  represented 90 percent of the total estimated profit sharing
payment for 2005.  The  balance of $210,786 is expected to be paid in  September
2006.

         As discussed in Note 4, subject to receiving  exemptive relief from the
SEC,  the  Company  may permit  certain  former  officers  of the  Company to be
participants of the Stock Plan. Alternatively,  the SEC may provide relief which
would  permit  us to pay out the  remainder,  if any,  of the  former  officers'
grandfathered participations under the terminated 2002 Plan.


NOTE 6.  DISTRIBUTABLE EARNINGS
-------------------------------

         As of December 31, 2005, and June 30, 2006, there were no distributable
earnings.  The  difference  between the book basis and tax basis  components  of
distributable earnings is primarily  nondeductible deferred compensation and net
operating losses.


NOTE 7.  INCOME TAXES
---------------------

         Provided that a proper  election is made, a  corporation  taxable under
Subchapter  C of the Code or a C  Corporation  that  elects to  qualify as a RIC
continues to be taxable as a C Corporation on any gains realized within 10 years
of its qualification as a RIC (the "Inclusion Period") from sales of assets that
were held by the  corporation  on the  effective  date of the RIC  election  ("C
Corporation  Assets"),  to the  extent of any gain built into the assets on such
date ("Built-In  Gain"). If the corporation fails to make a proper election,  it
is taxable on its Built-In Gain as of the effective date of its RIC election. We
had  Built-In  Gains  at the  time of our  qualification  as a RIC and  made the
election to be taxed on any Built-In Gain realized during the Inclusion Period.

         During 2005, we sold our investment in NeuroMetrix,  Inc., realized the
Built-In Gains, and utilized all of our loss carryforwards.

         At June 30, 2006 and December 31, 2005, we had no deferred tax asset or
liability.

         To the  extent  that we  retain  capital  gains  and  declare  a deemed
dividend to shareholders,  the dividend is taxable to the shareholders. We would
pay tax on behalf of shareholders,  at the corporate rate, on the  distribution,
and the  shareholders  would  receive a tax credit equal to their  proportionate
share of the tax paid. We took advantage of this rule for 2005.  Included in net
realized income from  investments for the year ended December 31, 2005, were net
realized gains before taxes of $23,862,037,  which consisted  primarily of a net
realized long term capital gain on the sale of our  investment  in  Neurometrix,
Inc.,  offset by  realized  net long term  capital  losses on the sales of Agile
Materials & Technologies, Inc., Experion Systems, Inc., Nanotechnologies,  Inc.,
and Optiva,  Inc. We applied  $140,751 of our  capital  loss  carryforwards  and
$501,640 of our pre-1999 loss carryforwards on Built-In Gains to these gains.


                                       22



         In December 2005, we declared a deemed dividend on net taxable realized
long-term  capital gains of $23,206,763.  The Company  recorded a tax payable on
its  Consolidated  Statements of Assets and  Liabilities of $8,122,367 for taxes
payable on behalf of its shareholders.  This distribution of $8,122,367 was also
recorded as an income tax expense on the  Consolidated  Statements of Operations
for the year ended  December  31, 2005.  Shareholders  of record at December 31,
2005, received a tax credit of $0.39131971 per share. The balance of $15,084,396
was retained by the Company.  The Company paid  $8,122,367 of taxes on behalf of
its shareholders on January 30, 2006.

         We pay  federal,  state and local  taxes on behalf of our wholly  owned
subsidiary,  Harris  &  Harris  Enterprises,   Inc.,  which  is  taxed  as  a  C
Corporation.  For the three months ended June 30, 2006, and 2005, our income tax
expense  for  Harris  &  Harris   Enterprises,   Inc.,   was  $9,931  and  $634,
respectively.  For the six months ended June 30, 2006,  and 2005, our income tax
expense was $19,537 and $4,851, respectively.

         Continued  qualification  as a  RIC  requires  us  to  satisfy  certain
investment  asset  diversification  requirements in future years. Our ability to
satisfy  those  requirements  may not be  controllable  by us.  There  can be no
assurance that we will qualify as a RIC in subsequent years.


NOTE 8.  CAPITAL TRANSACTIONS
-----------------------------

         In 1998,  the Board of Directors  approved  that  effective  January 1,
1998,  50 percent of all  Directors'  fees be used to purchase  our common stock
from us. However,  effective March 1, 1999, the Board of Directors approved that
Directors may purchase our common stock in the open market, rather than from us.

         Since 1998, we have  repurchased a total of 1,859,047 of our shares for
a total of $3,496,388,  including  commissions and expenses, at an average price
of $1.88 per share.  These treasury shares were reduced by the purchases made by
the Directors.  On July 23, 2002, because of our strategic decision to invest in
tiny  technology,  the  Board of  Directors  reaffirmed  its  commitment  not to
authorize the purchase of additional shares of stock in the foreseeable future.

         In September of 2005, we completed the sale of an additional  3,507,500
shares for gross proceeds of  $37,091,813;  net proceeds of the offering,  after
offering costs of $565,246,  were  $36,526,567.  We intend to use, and have been
using,  the net  proceeds  of the  offering  to  make  new  investments  in tiny
technology  as well as follow-on  investments  in our existing  venture  capital
investments, and for working capital.

NOTE 9.  SUBSEQUENT EVENTS
--------------------------

      On August 2, 2006, we exercised  our warrants to purchase  8,500 shares of
Questech Corporation. The total investment was $12,750.

      On August 8, 2006, we made a $102,848 follow-on  investment in a privately
held tiny technology portfolio company.


                                       23


--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                              FINANCIAL HIGHLIGHTS
                                   (Unaudited)
--------------------------------------------------------------------------------


                                                   Three Months Ended June 30             Six Months Ended June 30
                                                 ----------------------------------    ---------------------------------
                                                      2006                2005              2006              2005
                                                 --------------       -------------    --------------     --------------
                                                                                              
Per Share Operating Performance
Net asset value per share, beginning
of period......................................   $        5.60       $        4.20    $        5.68      $        4.33

     Net operating (loss)*.....................           (0.03)              (0.19)           (0.07)             (0.23)
     Net realized (loss) on investments*.......           (0.00)              (0.08)           (0.00)             (0.14)
     Net (increase) decrease in unrealized
        depreciation as a result of sales* ....           (0.00)                               (0.00)
     Net (increase) decrease in unrealized
        depreciation on investments held*......           (0.03)               0.68            (0.07)             0. 65
                                                  --------------      -------------    --------------     -------------
     Total from investment operations*.........           (0.06)               0.41            (0.14)              0.28
                                                  --------------      -------------    --------------     -------------

     Net decrease as a result of deemed
        dividend shareholder tax credit........               0                   0                0                  0
     Total distributions ......................               0                   0                0                  0
                                                  -------------    ----------------    -------------      -------------

     Net increase as a result of
        stock offering.........................               0                   0                0                  0
                                                  -------------    ----------------    -------------      -------------
     Total increase from capital
        stock transactions.....................               0                   0                0                  0
                                                  -------------    ----------------    -------------      -------------

Net asset value per share, end
     of period.................................   $        5.54    $           4.61    $        5.54      $       4. 61
                                                  =============    ================    =============      =============
Stock price per share, end
     of period.................................   $       11.04    $          11.91    $       11.04      $       11.91
Total return based on stock price (1)..........          (20.86)%              (1.1)%         (20.58)%            (27.3)%

Supplemental Data:

Net assets, end of period......................   $ 115,166,300        $ 79,513,203    $ 115,166,300      $  79,513,203

Ratio of expenses to average
     net assets (1)............................             1.3%                4.6%             2.6%               5.9%

Ratio of net operating income (loss) to
     average net assets (1)....................           (0.60)%              (4.3)%           (1.3)%             (5.3)%

Cash dividends paid per share..................   $           0        $          0    $           0      $           0

Deemed dividend per share......................   $           0        $          0    $           0      $           0

Number of shares outstanding,
     end of period.............................      20,756,345          17,248,845       20,756,345         17,248,845


*Based on Average Shares Outstanding
(1) Not annualized

          The accompanying notes are an integral part of this schedule.


                                       24



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

          The   information   contained  in  this  section  should  be  read  in
conjunction with the unaudited June 30, 2006,  Consolidated Financial Statements
and the  Company's  2005 audited  Consolidated  Financial  Statements  and notes
thereto.


Background and Overview

         We incorporated under the laws of the state of New York in August 1981.
In 1983,  we completed  an initial  public  offering  and  invested  $406,936 in
Otisville  BioTech,  Inc., which also completed an initial public offering later
that year. In 1984, Charles E. Harris purchased a controlling interest in us and
became the control  person in  Otisville.  We then divested our other assets and
became a financial  services  company,  with the  investment in Otisville as the
initial focus of our business  activity.  We hired new management for Otisville,
and Otisville acquired new technology targeting the development of a human blood
substitute.

         By 1988,  we operated two insurance  brokerages  and a trust company as
wholly-owned  subsidiaries.  In 1989,  Otisville  changed  its name to  Alliance
Pharmaceutical  Corporation,  and by 1990, we had completed selling our $406,936
investment in Alliance for total proceeds of $3,923,559.

         In 1992, we sold our insurance brokerage and trust company subsidiaries
to their  respective  managements and registered as an investment  company under
the 1940 Act, commencing operations as a closed-end,  non-diversified investment
company. In 1995, we elected to become a business development company subject to
the  provisions  of Sections 55 through 65 of the 1940 Act. In 1994, we made our
first tiny technology investment. From August 2001 through June 30, 2006, all 30
of our initial investments have been in tiny technology.

         Throughout  our  corporate  history,  we have made early stage  venture
capital  investments  in a variety  of  industries.  We define  venture  capital
investments  as  investments  in  start-up  firms  and  small   businesses  with
exceptional  growth  potential.  We have invested a  substantial  portion of our
assets in venture capital investments of private,  development stage or start-up
companies.  These private  businesses tend to be thinly  capitalized,  unproven,
small  companies  that lack  management  depth,  have  little or no  history  of
operations  and  are  developing  unproven  technologies.   At  June  30,  2006,
$50,933,871,  or 44.3  percent,  of our net  assets at fair value  consisted  of
private  venture  capital  investments,   net  of  unrealized   depreciation  of
$4,930,090.  At December  31, 2005,  $33,187,333,  or 28.1  percent,  of our net
assets at fair value consisted of private venture  capital  investments,  net of
unrealized depreciation of $4,519,009.

         Since our  investment  in Otisville  in 1983 through June 30, 2006,  we
have made a total of 72 venture  capital  investments,  including  four  private
placement  investments in securities of publicly traded companies.  We have sold
44 of these 72  investments,  realizing  total proceeds of  $143,614,382  on our
invested  capital  of  $51,144,319.   Eighteen  of  these  44  investments  were
profitable. As measured from first dollar in to last dollar out, the average and
median holding periods for these 44 investments  were 3.63 years and 3.18 years,
respectively.  As measured by the 149 separate rounds of investment within these
44  investments,  the average and median  holding  periods for the 149  separate
rounds of investment were 2.85 years and 2.53 years,  respectively.  At June 30,
2006, we valued the 28 venture capital investments remaining in our portfolio at
$50,933,871,  or  44.3  percent  of our net  assets,  including  net  unrealized
depreciation of $4,930,090.  At June 30, 2006, from first dollar in, the average
and median holding  periods for these 28 venture capital  investments  were 2.85
years and 1.93 years,  respectively.  As  measured by the 68 separate  rounds of
investment  within these 28 investments,  the average and median holding periods
for the 68  separate  rounds  of  investment  were 2.40  years  and 1.69  years,
respectively.


                                       25



         We value our  private  venture  capital  investments  each  quarter  as
determined in good faith by our Valuation Committee,  a committee of independent
directors, within guidelines established by our Board of Directors in accordance
with the 1940 Act.  (See  "Footnote  to  Consolidated  Schedule of  Investments"
contained in "Consolidated Financial Statements.")

         We have discretion in the investment of our capital. However, we invest
primarily in illiquid equity securities of private companies.  Generally,  these
investments  take the form of preferred  stock,  are subject to  restrictions on
resale and have no established  trading  market.  Our principal  objective is to
achieve long-term capital appreciation.  Therefore, a significant portion of our
investment  portfolio  provides  little or no income in the form of dividends or
interest. We earn interest income from fixed-income  securities,  including U.S.
government and agency  securities.  The amount of interest income we earn varies
with the average balance of our fixed-income  portfolio and the average yield on
this portfolio.  Interest income is secondary to capital gains and losses in our
results of operations.

         We present the financial results of our operations utilizing accounting
principles generally accepted in the United States for investment companies.  On
this basis, the principal measure of our financial performance during any period
is the net  increase/(decrease)  in our net assets  resulting from our operating
activities, which is the sum of the following three elements:

         Net Operating Income / (Loss) - the difference  between our income from
interest, dividends and fees and our operating expenses.

         Net Realized  Income / (Loss) on Investments - the  difference  between
the net proceeds of sales of portfolio  securities  and their stated cost,  plus
income from interests in limited liability companies.

         Net Increase / (Decrease) in Unrealized Appreciation or Depreciation on
Investments  - the  net  unrealized  change  in  the  value  of  our  investment
portfolio.

         Owing to the  structure and  objectives  of our business,  we generally
expect to experience net operating losses and seek to generate  increases in our
net assets from  operations  through the long-term  appreciation  of our venture
capital  investments.  We have relied,  and continue to rely,  on proceeds  from
sales of investments,  rather than on investment income, to defray a significant
portion of our  operating  expenses.  Because such sales are  unpredictable,  we
attempt to maintain  adequate working capital to provide for fiscal periods when
there are no such sales.


                                       26



Results of Operations

Three months ended June 30, 2006, as compared to the three months ended June 30,
2005

         In the three months  ended June 30, 2006,  we had a net decrease in net
assets  resulting from operations of $1,282,997.  In the three months ended June
30,  2005,  we had a net increase in net assets  resulting  from  operations  of
$7,001,847.

Investment Income and Expenses:

         We had net operating  losses of $693,887 and  $3,302,094  for the three
months ended June 30, 2006,  and June 30, 2005,  respectively.  The variation in
these  results  is  primarily  owing to the  changes  in  investment  income and
operating expenses. During the three months ended June 30, 2006, and 2005, total
investment  income was $785,265  and  $158,717,  respectively.  During the three
months ended June 30, 2006, and 2005,  total operating  expenses were $1,479,152
and $3,460,811, respectively.

         During the three months ended June 30, 2006,  as compared with the same
period in 2005, investment income increased owing to an increase in our holdings
of U.S.  government and agency  securities and an increase in interest rates. At
June 30, 2006, our holdings of such securities were $66,056,222 as compared with
$36,374,618 at June 30, 2005.

          The decrease in operating expenses for the three months ended June 30,
2006, as compared with the three months ended June 30, 2005, was primarily owing
to decreases in administrative and operations  expenses,  profit sharing expense
and professional fees, offset by increases in salaries, benefits and stock-based
compensation  expense  and  directors'  fees and  expenses.  Administration  and
operations expense decreased by $81,052, or 16.6 percent,  primarily as a result
of the decrease in our director's & officer's  liability  insurance  expense and
decreases in the cost of proxy-related  expenses.  Profit sharing expense was $0
for the second  quarter of 2006, as compared  with  $2,012,465 at June 30, 2005,
owing  primarily  to an  increase  in  the  market  value  of  our  holdings  of
NeuroMetrix,  Inc.,  in 2005 and the  termination  of the  profit  sharing  plan
effective May 4, 2006. Professional fees decreased by $120,184, or 55.1 percent,
for the three  months  ended June 30,  2006,  as  compared to the same period in
2005. Professional fees were higher for the three months ended June 30, 2005, as
compared  with  June 30,  2006,  primarily  as the  result of  consulting  costs
incurred for a temporary Senior Controller.  Salaries,  benefits and stock-based
compensation  expense increased by $189,541,  or 30.8 percent,  through June 30,
2006,  as compared  with June 30, 2005, as a result of an increase in the number
of  full-time  employees as well as the  adoption of the Equity  Incentive  Plan
during the second  quarter of 2006.  The  increase  in  salaries,  benefits  and
stock-based compensation expense reflects expenses associated with ten full-time
employees  and one  part-time  employee  during the second  quarter of 2006,  as
compared  with nine  full-time  employees  during  the  second  quarter of 2005.
Salaries,  benefits  and  stock-based  compensation  also  includes  $115,545 of
expense  associated with the Equity Incentive Plan. While our operating expenses
increased  by  $115,545,  this was  offset by a  corresponding  increase  to our
additional  paid-in capital,  resulting in no net impact to net asset value. The
stock-based  compensation  expense is expected  to increase in future  quarters.
Directors' fees and expenses increased by $39,818,  or 72.3 percent, as a result
of  additional  meetings  held in the  second  quarter  of 2006  related  to the
adoption of the 2006 Equity Incentive Plan.


                                       27



Realized Income and Losses on Investments:

         During the three months  ended June 30, 2006,  we realized net gains on
investments of $1,500.  During the three months ended June 30, 2005, we realized
net losses on investments of $1,386,741.

         During the three months  ended June 30, 2006,  we realized net gains of
$1,500, consisting of income from our investment in AlphaSimplex Group, LLC.

         During the three months ended June 30, 2005,  we realized net losses of
$1,386,741,  consisting  primarily  of the  realized  loss  from the sale of our
investment in Nanotechnologies,  Inc., of $1,091,209 and the loss on the sale of
the assets underlying our investment in Optiva Inc., of $294,245.

Net Unrealized Appreciation and Depreciation on Investments:

         During  the  three  months  ended  June  30,   2006,   net   unrealized
depreciation on total investments  increased by $580,680,  or 10.6 percent, from
net unrealized  depreciation  of $5,477,145 at March 31, 2006, to net unrealized
depreciation  of $6,057,825 at June 30, 2006.  Net  unrealized  appreciation  on
total investments increased by $11,691,316,  or 710.7 percent,  during the three
months ended June 30, 2005,  from net unrealized  depreciation  of $1,645,024 at
March 31, 2005, to net unrealized appreciation of $10,046,292 at June 30, 2005.

         During  the  three  months  ended  June  30,   2006,   net   unrealized
depreciation  on our venture  capital  investments  increased by $219,536,  from
$4,710,554 to $4,930,090,  owing primarily to a decrease in the valuation of our
investment  in  NeoPhotonics  Corporation  of  $319,643  and an  increase in the
valuation of Questech  Corporation of $56,934. We also had an unrealized gain on
our investment in D-Wave  Systems,  Inc., of $43,175,  which is  attributable to
foreign  currency  translation  gains.   Unrealized  depreciation  on  our  U.S.
government and agency securities portfolio increased by $361,144,  from $766,591
at March 31, 2006, to $1,127,735 at June 30, 2006.

         During  the  three  months  ended  June  30,   2005,   net   unrealized
appreciation on our venture capital investments  increased by $11,551,546,  from
net unrealized  depreciation  of $1,184,084 at March 31, 2005, to net unrealized
appreciation of $10,367,462 at June 30, 2005,  primarily owing to an increase in
the  valuation  of  our  investment  in   NeuroMetrix,   Inc.,  of  $11,921,734,
realization  of the losses on the sale of our  investment  in  Nanotechnologies,
Inc.,  of $1,091,209  and the sale of the assets  underlying  our  investment in
Optiva,  Inc.,  of $675,000.  In addition,  decreases in the  valuations  of Zia
Laser, Inc.,  Nanopharma Corp. and NanoOpto Corporation decreased our unrealized
appreciation by $750,000, $563,097 and $571,283, respectively.


Six months  ended June 30,  2006,  as compared to the six months  ended June 30,
2005

         In the six months  ended June 30,  2006,  we had a net  decrease in net
assets resulting from operations of $2,936,987. In the six months ended June 30,
2005,  we  had a net  increase  in  net  assets  resulting  from  operations  of
$4,768,404.


                                       28



Investment Income and Expenses:

         We had net operating  losses of $1,461,630  and  $4,042,681 for the six
months ended June 30, 2006, and June 30, 2005, respectively.

         During the first six months of 2006,  as compared  with the same period
in 2005,  investment  income increased from $423,826 to $1,590,127,  owing to an
increase  in our  holdings  of U.S.  government  and  agency  securities  and an
increase in interest  rates.  At June 30, 2006, our holdings of such  securities
were $66,056,222, as compared with $36,374,618 at June 30, 2005.

         Operating  expenses were  $3,051,757  and $4,466,507 for the six months
ended June 30, 2006, and June 30, 2005, respectively.  The decrease in operating
expenses for the six months  ended June 30, 2006,  as compared to the six months
ended June 30, 2005,  was  primarily  owing to decreases in  administrative  and
operations  expenses,  profit sharing expense and professional  fees,  offset by
increases  in  salaries,  benefits  and  stock-based  compensation  expense  and
directors' fees and expenses. Administrative and operations expense decreased by
$80,565, or 9.9 percent, primarily as a result of a decrease in our director's &
officer's  liability  insurance  and  decreases  in the  cost  of  proxy-related
expenses.  Profit sharing expense was $0 for the six months ended June 30, 2006,
as compared  with  $1,700,871  through  June 30,  2005,  owing  primarily  to an
increase in the market value of our holdings in  NeuroMetrix,  Inc., in 2005 and
to  the   termination  of  the  profit  sharing  plan  effective  May  4,  2006.
Professional  fees  decreased by $102,762,  or 20.9 percent,  for the six months
ended June 30, 2006, as compared to the same period in 2005.  Professional  fees
were higher for the six months  ended June 30, 2005,  as compared  with June 30,
2006,  primarily as a result of consulting costs incurred for a temporary Senior
Controller  and other  additional  Sarbanes-Oxley  compliance  costs incurred in
2005.  Salaries,  benefits and  stock-based  compensation  expense  increased by
$408,212, or 34.5 percent,  through June 30, 2006, as compared to June 30, 2005,
as a result of an increase in the number of  full-time  employees as well as the
adoption of the Equity  Incentive  Plan during the second  quarter of 2006.  The
increase in salaries,  benefits and stock-based  compensation  expense  reflects
expenses  associated  with ten full-time  employees  and one part-time  employee
during the second  quarter of 2006,  as compared with nine  full-time  employees
during  the  second  quarter  of  2005.   Salaries,   benefits  and  stock-based
compensation  also  includes  $115,545  of  expense  associated  with the Equity
Incentive  Plan.  Directors'  fees and expenses  increased  by $40,061,  or 28.5
percent, as a result of additional meetings held in 2006 related to the adoption
of the 2006 Equity Incentive Plan.

Realized Income and Losses on Investments:

         During the six months  ended June 30,  2006,  we realized  net gains on
investments  of $13,453.  During the six months ended June 30, 2005, we realized
net losses on investments of $2,427,785.

          During the six months  ended June 30,  2006,  we realized net gains of
$13,453,  consisting  primarily of proceeds  received  from the  liquidation  of
Optiva,  Inc.,  offset by net losses  realized on our investment in AlphaSimplex
Group,  LLC.  During 2005,  we deemed the  securities  we held in Optiva,  Inc.,
worthless and recorded the proceeds received and due to us on the liquidation of
our bridge  notes,  realizing a loss of  $1,619,245.  At December 31,  2005,  we
recorded a $75,000  receivable for estimated  proceeds from the final payment on
the Optiva,  Inc.,  bridge notes.  During the first quarter of 2006, we received
payment of $95,688 from these bridge  notes,  resulting in the realized  gain of
$20,688 on Optiva,  Inc. These gains were offset by net losses of $10,757 on our
investment in AlphaSimplex Group, LLC.


                                       29



         During the six months  ended June 30, 2005,  we realized  losses on the
sale of  investments,  including  $1,358,286 for Agile Materials & Technologies,
Inc.,  and  $1,091,209  for  Nanotechnologies,  Inc. We also  realized a loss of
$294,245 from the sale of the assets  underlying our investment in Optiva,  Inc.
These realized losses were partially  offset by the realized gain of $255,486 on
a sale of our investment in NanoGram Devices Corporation.

Net Unrealized Appreciation and Depreciation on Investments:

         During the six months ended June 30, 2006, net unrealized  depreciation
on total investments increased by $1,469,275, or 32 percent, from net unrealized
depreciation of $4,588,550 at December 31, 2005, to net unrealized  depreciation
of $6,057,825 at June 30, 2006.  During the six months ended June 30, 2005,  net
unrealized appreciation on total investments increased by $11,243,721,  or 939.0
percent, from net unrealized depreciation of $1,197,429 at December 31, 2004, to
net unrealized appreciation of $10,046,292 at June 30, 2005.

         During the six months ended June 30, 2006, net unrealized  depreciation
on our venture  capital  investments  increased by $411,081,  from $4,519,009 to
$4,930,090,  owing primarily to decreases in the valuation of our investments in
NeoPhotonics  Corporation of $319,643,  and Zia Laser, Inc., of $187,500, and an
increase in the  valuation of Questech  Corporation  of $56,934.  We also had an
increase owing to foreign  currency  translation of $43,175 on our investment in
D-Wave Systems,  Inc. Unrealized  depreciation on our U.S. government and agency
securities  portfolio increased from $69,541 at December 31, 2005, to $1,127,735
at June 30, 2006.

         During the six months ended June 30,  2005,  we recorded a net increase
of $11,242,108 in unrealized  appreciation of our venture  capital  investments,
primarily as a result of an increase in unrealized  appreciation of NeuroMetrix,
Inc., of $9,671,705. In addition,  unrealized appreciation increased as a result
of the  realization of losses on the sale of our  investments in Agile Materials
and Technologies, Inc., of $1,364,081,  Nanotechnologies,  Inc., of $917,410 and
the sale of the assets  underlying our investment in Optiva,  Inc., of $675,000.
Changes in valuation  resulted in increased  appreciation  on our  investment in
Nantero,  Inc., of $813,771 and decreased appreciation on our investments in Zia
Laser, Inc., of $750,000 and Nanopharma Corporation of $563,097.


Financial Condition

Six Months ended June 30, 2006

         At June 30, 2006, our total assets and net assets were $120,100,765 and
$115,166,300, compared with $132,938,120 and $117,987,742 at December 31, 2005.

         At June 30, 2006, net asset value per share was $5.54, as compared with
$5.68 at December 31, 2005. Our shares outstanding remained unchanged during the
six months ended June 30, 2006.


                                       30



         Significant developments in the six months ended June 30, 2006, were an
increase in the value of our venture  capital  investments of $17,746,538  and a
decrease in the value of our investment in U.S. government and agency securities
of $30,194,642.  The increase in the value of our venture  capital  investments,
from $33,187,333 at December 31, 2005, to $50,933,871 at June 30, 2006, resulted
primarily from five new and six follow-on investments, partially offset by a net
decrease  of  $411,081  in  the  net  value  of  our  previous  venture  capital
investments.  The  decrease  in the  value of our  U.S.  government  and  agency
securities,  from  $96,250,864  at December 31, 2005, to $66,056,222 at June 30,
2006,  is  primarily  owing  to  the  use  of  funds  for  investments  totaling
$18,165,017, tax payments of $8,302,367,  profit sharing payments of $1,897,072,
an increase in  unrealized  losses of  $1,058,194  and payment of net  operating
expenses.

         The  following  table is a summary of  additions  to our  portfolio  of
venture capital investments during the six months ended June 30, 2006:


      New Investments                                        Amount
      ---------------                                     ----------
      D-Wave Systems, Inc.                                $1,750,547
      Evolved Nanomaterial Sciences, Inc.                 $2,800,000
      Innovalight, Inc.                                   $2,500,000
      Metabolon, Inc.                                     $2,500,000
      SiOnyx, Inc.                                        $  750,000

      Follow-on Investments
      ---------------------
      Crystal IS, Inc.                                    $   68,568
      CSwitch Corporation                                 $2,850,000
      NanoGram Corporation                                $1,262,764
      NanoOpto Corporation                                $  433,138
      NeoPhotonics Corporation                            $2,750,000
      Nextreme                                            $  500,000
                                                          ----------

      Total                                               $18,165,017
                                                          ===========


          The following  tables  summarize the fair values of our  portfolios of
venture  capital  investments  and U.S.  government  and agency  securities,  as
compared with their cost, at June 30, 2006, and December 31, 2005:



                                                        June 30, 2006            December 31, 2005
                                                        -------------            -----------------
                                                                          
         Venture capital investments,
              at cost                                   $  55,863,961              $37,706,342
         Net unrealized depreciation (1)                    4,930,090                4,519,009
                                                        -------------              -----------
         Venture capital investments,
              at fair value                             $  50,933,871              $33,187,333
                                                        =============              ===========


                                                        June 30, 2006            December 31, 2005
                                                        -------------            -----------------
         U.S. government and agency
              securities, at cost                       $  67,183,957              $96,320,405
         Net unrealized depreciation(1)                     1,127,735                   69,541
                                                        -------------              -----------
         U.S. government and agency
              securities, at fair value                 $  66,056,222              $96,250,864
                                                        =============              ===========



                                       31



1)At June 30,  2006,  and  December 31,  2005,  the net  accumulated  unrealized
depreciation  on  investments,  including  deferred  taxes,  was  $6,233,398 and
$4,764,125, respectively.


         The  following  table  summarizes  the fair  value  composition  of our
venture capital investment portfolio at June 30, 2006, and December 31, 2005.



                                                       June 30, 2006           December 31, 2005
                                                       -------------           -----------------
                                                                          
         Category

         Tiny Technology                                   99.99%                     99.9%
         Other Venture Capital Investments                  0.01%                      0.1%
                                                           ------                    ------
         Total Venture Capital Investments                 100.0%                    100.0%
                                                           ======                    ======



Liquidity

         Our  primary  sources of  liquidity  are cash,  receivables  and freely
marketable securities, net of short-term indebtedness.  Our secondary sources of
liquidity are restricted securities of companies that are publicly traded.

         At June 30,  2006,  and  December  31,  2005,  our  total  net  primary
liquidity  was  $66,735,193  and  $97,797,219,  respectively,  and our secondary
liquidity was $0 and $0, respectively.

         The decrease in our primary  liquidity  from December 31, 2005, to June
30, 2006, is primarily owing to the use of funds for investments, profit sharing
and tax payments, as well as net operating expenses.


Capital Resources

          In 2004, we registered with the Securities and Exchange Commission for
the sale of up to  7,000,000  shares of our common  stock from time to time.  In
July 2004, we sold 3,450,000  common shares for gross  proceeds of  $36,501,000;
net  proceeds  of  the  offering,   after  offering  costs  of  $372,825,   were
$36,128,175.  In  September  2005,  we completed  the sale of  3,507,500  common
shares,  for total gross proceeds of $37,091,813.  Net proceeds,  after offering
costs of $565,246, were $36,526,567.  We intend to use, and have been using, the
net proceeds of the offerings to make new investments in tiny technology as well
as follow-on  investments in our existing venture capital  investments,  and for
working capital.  Through June 30, 2006, we have used $43,152,938 from these two
offerings for these purposes.


                                       32



Critical Accounting Policies

         The Company's  significant  accounting policies are described in Note 3
to the Consolidated Financial Statements and in the Footnote to the Consolidated
Schedule of Investments.  Critical  accounting  policies are those that are both
important  to the  presentation  of  our  financial  condition  and  results  of
operations  and those  that  require  management's  most  difficult,  complex or
subjective  judgments.  The Company considers the following  accounting policies
and related estimates to be critical:

Stock-Based Compensation

         Determining the appropriate  fair-value  model and calculating the fair
value of share-based awards at the date of grant requires  judgment.  We use the
Black-Scholes  option pricing model to estimate the fair value of employee stock
options  consistent with the provisions of SFAS No. 123(R).  Management uses the
Black-Scholes option pricing model because of the lack of historical option data
which is required for use in other, more complex models.  Other models may yield
fair  values  that are  significantly  different  than those  calculated  by the
Black-Scholes option pricing model.

         Option pricing models,  including the Black-Scholes  model, require the
use of subjective input  assumptions,  including expected  volatility,  expected
life,  expected  dividend  rate, and expected  risk-free rate of return.  In the
Black-Scholes  model,  variations  in the expected  volatility  or expected term
assumptions  have a  significant  impact on fair  value.  As the  volatility  or
expected  term  assumptions  increase,  the  fair  value  of  the  stock  option
increases.  In the Black-Scholes  model, the expected dividend rate and expected
risk-free  rate of return  are not as  significant  to the  calculation  of fair
value. A higher assumed dividend rate yields a lower fair value,  whereas higher
assumed interest rates yield higher fair values for stock options.

         We use the  simplified  calculation  of expected life  described in the
SEC's  Staff  Accounting  Bulletin  107,  because  of  the  lack  of  historical
information  about option exercise  patterns.  Future exercise behavior could be
materially different than that which is assumed by the model.

         Expected  volatility  is based on the  historical  fluctuations  in the
Company's  stock.  The Company's  stock has  historically  been volatile,  which
increases the fair value.

         SFAS No.  123(R)  requires  us to develop an  estimate of the number of
share-based awards which will be forfeited owing to employee turnover. Quarterly
changes  in the  estimated  forfeiture  rate can have a  significant  effect  on
reported share-based  compensation,  as the effect of adjusting the rate for all
expense  amortization  after  June 30,  2006,  is  recognized  in the period the
forfeiture  estimate  is  changed.  If the actual  forfeiture  rate proves to be
higher than the estimated  forfeiture  rate,  then an adjustment will be made to
increase the estimated  forfeiture rate, which would result in a decrease to the
expense  recognized in the financial  statements.  If the actual forfeiture rate
proves to be lower than the estimated  forfeiture  rate, then an adjustment will
be made to decrease  the  estimated  forfeiture  rate,  which would result in an
increase to the expense recognized in the financial statements. Such adjustments
would affect our operating  expenses and additional  paid-in capital,  but would
have no effect on our net asset value.


                                       33



Valuation of Portfolio Investments

         As a business  development  company,  we invest in illiquid  securities
including debt and equity securities of private companies. These investments are
generally  subject to  restrictions  on resale and generally have no established
trading market.  We value  substantially  all of our equity  investments at fair
value as  determined  in good faith by our  valuation  committee  on a quarterly
basis. The valuation committee,  comprised of three or more non-interested Board
members,  reviews and  approves  the  valuation  of our  investments  within the
valuation  procedures  established  by the  Board of  Directors.  Fair  value is
generally  defined  as the  amount  that an  investment  could be sold for in an
orderly disposition over a reasonable time.  Generally,  to increase objectivity
in valuing our assets,  external  measures of value,  such as public  markets or
third party transactions, are utilized whenever possible. Valuation is not based
on long term work-out value,  nor immediate  liquidation  value, nor incremental
value for  potential  changes  that may take place in the  future.  Upon sale of
investments,  the values that are ultimately realized may be different from what
is presently estimated. This difference could be material.

Pension and Post-Retirement Benefit Plan Assumptions

         The Company provides a Retirement Healthcare Benefit Plan for employees
who meet certain eligibility requirements. Several statistical and other factors
that attempt to anticipate future events are used in calculating the expense and
liability  values related to our  post-retirement  benefit plans.  These factors
include  assumptions  we make about the discount  rate,  the rate of increase in
healthcare costs, and mortality, among others.

         The  discount  rate  reflects  the  current  rate  at  which  the  post
retirement  benefit  liabilities  could be effectively  settled  considering the
timing of expected payments for plan  participants.  In estimating this rate, we
consider rates of return on high quality  fixed-income  investments  included in
published bond indexes.  We consider the Moody's Aa Corporate Bond Index and the
Citigroup  Pension  Liability  Index  in the  determination  of the  appropriate
discount rate assumptions.  The weighted average rate we utilized to measure our
post  retirement  benefit  obligation as of December 31, 2005, and calculate our
2006  expense was 5.5  percent,  which is a decrease  from 5.75  percent used in
determining the 2005 expense.


Recent Developments -- Portfolio Companies

         On August 2, 2006, we exercised  our warrants to purchase  8,500 shares
of Questech Corporation. The total investment was $12,750.

         On  August  8,  2006,  we made a  $102,848  follow-on  investment  in a
privately held tiny technology portfolio company.

Forward-Looking Statements

         The  information  contained  herein  contains  certain  forward-looking
statements.  These statements include the plans and objectives of management for
future operations and financial objectives, portfolio growth and availability of
funds.   These   forward-looking   statements   are  subject  to  the   inherent
uncertainties in predicting future results and conditions.  Certain factors that
could  cause  actual  results and  conditions  to differ  materially  from those
projected  in these  forward-looking  statements  are set  forth  herein.  Other
factors  that could  cause  actual  results  to differ  materially  include  the
uncertainties  of  economic,  competitive  and  market  conditions,  and  future
business  decisions,  all of  which  are  difficult  or  impossible  to  predict
accurately  and many of which are beyond our  control.  Although we believe that
the assumptions  underlying the  forward-looking  statements included herein are
reasonable,  any of the assumptions  could be inaccurate and therefore there can
be no assurance that the forward-looking  statements included or incorporated by
reference  herein will prove to be accurate.  Therefore,  the  inclusion of such
information should not be regarded as a representation by us or any other person
that our plans will be achieved.


                                       34



Item 3.   Quantitative and Qualitative Disclosures About Market Risk

          Our  business  activities  contain  elements of risk.  We consider the
principal types of market risk to be valuation risk and the risk associated with
fluctuations  in  interest  rates.  Although  we are  risk-seeking  rather  than
risk-averse  in our  investments,  we  consider  the  management  of  risk to be
essential to our business.

          Value,  as  defined in Section  2(a)(41)  of the 1940 Act,  is (i) the
market  price  for those  securities  for which a market  quotation  is  readily
available  and (ii)  fair  value as  determined  in good  faith by, or under the
direction of, the Board of Directors for all other assets.  (See the  "Valuation
Procedures" in the "Footnote to Consolidated Schedule of Investments"  contained
in "Item 1. Consolidated Financial Statements.")

          Neither  our  investments  nor  an  investment  in us is  intended  to
constitute a balanced investment program.

          We have  invested  a  substantial  portion  of our  assets in  private
development  stage or start-up  companies.  These private  businesses tend to be
based on new technology and to be thinly capitalized,  unproven, small companies
that  lack  management  depth  and have not  attained  profitability  or have no
history  of  operations.  Because  of the  speculative  nature and the lack of a
public market for these investments, there is significantly greater risk of loss
than is the case with traditional investment securities.  We expect that some of
our venture capital  investments will be a complete loss or will be unprofitable
and that some will appear to be likely to become  successful  but never  realize
their  potential.  Even when our private  equity  investments  complete  initial
public offerings  (IPOs),  we are normally  subject to lock-up  agreements for a
period of time, and  thereafter,  the market for the unseasoned  publicly traded
securities may be relatively illiquid.

          Because there is typically no public  market for the equity  interests
of many of the small privately held companies in which we invest,  the valuation
of the equity  interests in that portion of our  portfolio is determined in good
faith by our Board of Directors in accordance with our Valuation Procedures.  In
the absence of a readily ascertainable market value, the determined value of our
portfolio  of equity  interests  may differ  significantly  from the values that
would be placed on the  portfolio  if a ready  market for the  equity  interests
existed. Any changes in valuation are recorded in our consolidated statements of
operations  as  "Net  increase   (decrease)   in  unrealized   appreciation   on
investments."

         We also invest in short-term money market  instruments,  and both short
and  long-term  U.S.  government  and agency  securities.  To the extent that we
invest in short and long-term U.S. government and agency securities,  changes in
interest  rates may result in changes  in the value of these  obligations  which
would  result in an increase or  decrease of our net asset  value.  The level of
interest  rate risk  exposure at any given  point in time  depends on the market
environment,  the  expectations  of future price and market  movements,  and the
quantity and duration of both the short and long-term U.S. government and agency
securities held by the Company,  and it will vary from period to period.  If the
average  interest  rate on U. S.  government  and agency  securities at June 30,
2006,  were to increase by 25, 75 and 150 basis  points,  the  weighted  average
value of  these  securities  held by us at June  30,  2006,  would  decrease  by
approximately  $362,122,  $1,086,366 and $2,172,733,  respectively,  and our net
asset value would decrease correspondingly.


                                       35



         Most of our investments are denominated in U.S.  dollars.  We currently
have one investment  denominated in Canadian dollars.  We are exposed to foreign
currency risk related to potential  changes in foreign currency  exchange rates.
The potential loss in fair value on this investment  resulting from a 10 percent
adverse change in quoted foreign currency exchange rates is $179,372 at June 30,
2006.

         In  addition,  in the  future,  we may from  time to time opt to borrow
money to make  investments  in the  future.  Our net  investment  income will be
dependent upon the difference  between the rate at which we borrow funds and the
rate at which we invest such funds. As a result,  there can be no assurance that
a significant  change in market interest rates will not have a material  adverse
effect on our net  investment  income in the event we choose to borrow funds for
investing purposes.


Item 4.  Controls and Procedures

         (a)  Disclosure  Controls and  Procedures.  As of the end of the period
covered by this report, the Company's management, under the supervision and with
the  participation of our chief executive  officer and chief financial  officer,
conducted an evaluation of the  effectiveness of the design and operation of our
disclosure  controls  and  procedures  (as  required  by  Rules  13a-15  of  the
Securities  Exchange  Act of 1934 (the "1934  Act")).  Disclosure  controls  and
procedures means controls and other procedures of an issuer that are designed to
ensure that  information  required to be  disclosed by the issuer in the reports
that it files or submits under the 1934 Act is recorded,  processed,  summarized
and reported,  within time periods  specified in the SEC's rules and forms,  and
that  such   information  is  accumulated  and   communicated  to  the  issuer's
management,  as  appropriate,  to  allow  timely  decisions  regarding  required
disclosures.  As of June 30, 2006,  based upon this evaluation of our disclosure
controls and procedures, our chief executive officer and chief financial officer
concluded that our disclosure controls and procedures were effective.

         (b) Changes in Internal  Control Over Financial  Reporting.  There have
been no changes in our internal  control over financial  reporting that occurred
during  the  second  quarter  of 2006 to which  this  report  relates  that have
materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.


                                       36



PART II.  OTHER INFORMATION

Item 1A.  Risk Factors

          Investing in our shares of common  stock  involves  significant  risks
relating to our business and investment objective. You should carefully consider
the risks and  uncertainties  described  below and those described in our Annual
Report on Form 10-K for the year ended  December 31,  2005,  before you purchase
any of our shares of common stock. The risks described below and those described
in our  Annual  Report on Form 10-K are not the only risks  facing our  Company.
Additional  risks  and  uncertainties  not  currently  known  to us or  that  we
currently deem  immaterial  also may materially  adversely  affect our business,
financial condition and/or operating results.

Investment in foreign securities could result in additional risks.

         The Company may invest in foreign  securities.  Investing in securities
of foreign  issuers may subject us to risks not usually  associated  with owning
securities  of U.S.  issuers.  These risks can include  fluctuations  in foreign
currencies,  foreign currency exchange controls,  social, political and economic
instability,  differences in securities regulation and trading, expropriation or
nationalization of assets, and foreign taxation issues. In addition,  changes in
government administrations or economic or monetary policies in the United States
or abroad could result in  appreciation  or  depreciation  of our securities and
could  favorably  or  unfavorably  affect  our  operations.  It may also be more
difficult to obtain and enforce a judgment against a foreign issuer. Any foreign
investments made by us must be made in compliance with U.S. and foreign currency
restrictions  and  tax  laws  restricting  the  amounts  and  types  of  foreign
investments.

         Although most of our investments are denominated in U.S.  dollars,  our
investments  that are denominated in a foreign  currency are subject to the risk
that the value of a  particular  currency  may  change in  relation  to the U.S.
dollar,  in which we maintain  financial  statements and  valuations.  Among the
factors  that may  affect  currency  values  are  trade  balances,  the level of
short-term  interest rates,  differences in relative values of similar assets in
different  currencies,   long-term  opportunities  for  investment  and  capital
appreciation, and political developments.


Item 6.   Exhibits

   3.1*        Certificate of Amendment of the Certificate of Incorporation of
               Harris & Harris Group, Inc.

   10*         Amendment No. 4 to Deferred Compensation Agreement.

   31.1*       Certification of CEO pursuant to Section 302 of the
               Sarbanes-Oxley Act of 2002.

   31.2*       Certification of CFO pursuant to Section 302 of the
               Sarbanes-Oxley Act of 2002.

   32*         Certification  of CEO and CFO  pursuant  to 18  U.S.C.
               Section  1350,  as adopted  pursuant to Section 906 of
               the Sarbanes-Oxley Act of 2002.

*filed herewith


                                       37



                                   SIGNATURES


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


                                       Harris & Harris Group, Inc.




                                       /s/ Douglas W. Jamison
                                       ----------------------------------
                                       By:  Douglas W. Jamison, President
                                            and Chief Financial Officer





                                       /s/ Patricia N. Egan
                                       ----------------------------------
                                       By:  Patricia N. Egan
                                            Chief Accounting Officer
                                            and Vice President




Date: August 9, 2006


                                       38



                                  EXHIBIT INDEX


Exhibit No.     Description
-----------     -----------


3.1             Certificate of Amendment of the Certificate of Incorporation of
                Harris & Harris Group, Inc.

10              Amendment No. 4 to Deferred Compensation Agreement.

31.1            Certification of CEO pursuant to Section 302 of the
                Sarbanes-Oxley Act of 2002.

31.2            Certification of CFO pursuant to Section 302 of the
                Sarbanes-Oxley Act of 2002.

32              Certification of CEO and CFO pursuant to 18 U.S.C. Section 1350,
                as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
                of 2002.

                                       39