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

                                    FORM 10-Q

|X|   Quarterly report pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934

               For the quarterly period ended March 29, 2006 or

|_|   Transition report pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934 for the transition period from ________ to _________.

                           Commission File No. 0-14311

                                EACO CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)

                 Florida                            No. 59-2597349
          State of Incorporation              Employer Identification No.

                           1500 NORTH LAKEVIEW AVENUE
                            ANAHEIM, CALIFORNIA 92807
                     Address of Principal Executive Offices

                    Registrant's Telephone No. (714) 876-2490

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

                                 Yes |X| No |_|

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one.)
                           Large Accelerated Filer |_|
                              Accelerated Filer    |_|
                            Non-accelerated Filer  |X|




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

                                 Yes |_| No |X|

  Title of each class              Number of shares outstanding

      Common Stock                         3,906,801
     $.01 par value                    As of May 9, 2006


                                       2




EACO Corporation
Condensed Consolidated Statements of Operations

(Unaudited)                                                 Quarters Ended
                                                      --------------------------
                                                       March 29,     March 30,
                                                         2006           2005
                                                      -----------   ------------
Revenues:
  Rental revenue                                      $   231,900   $    66,800
                                                      -----------   -----------
Total revenues                                            231,900        66,800
                                                      -----------   -----------

Cost and expenses:
  Depreciation and amortization                            73,400        53,100
  General and administrative expenses                     368,200       712,100
  Loss on disposition of equipment                         17,000        19,200
                                                      -----------   -----------
Total costs and expenses                                  458,600       784,400
                                                      -----------   -----------
     Loss from operations                                (226,700)     (717,600)

Investment loss                                          (165,300)           --
Interest and other income (expense)                       320,300       (12,700)
Interest expense                                         (121,100)     (382,600)
                                                      -----------   -----------
     Loss before income taxes                            (192,800)   (1,112,900)
Benefit (provision) for income taxes                       72,100            --
                                                      -----------   -----------
     Loss from continuing operations                     (120,700)   (1,112,900)
Discontinued operations:

     Income from
      discontinued operations                                  --     1,371,100
                                                      -----------   -----------
     Net income (loss)                                   (120,700)      258,200
Undeclared cumulative preferred
  stock dividend                                          (19,100)      (19,100)
                                                      -----------   -----------
Net income (loss) available
(attributable) to common shareholders                 ($  139,800)  $   239,100
                                                      ===========   ===========

Basic income (loss) per share
       Continuing operations                          ($     0.04)  ($     0.30)
       Discontinued operations                                 --          0.36
                                                      -----------   -----------
Net Income (loss)                                     ($     0.04)  $      0.06
                                                      ===========   ===========
Basic weighted average common
shares outstanding                                      3,906,800     3,790,000



                                       3



Diluted income (loss) per share

       Continuing operations                          ($     0.04)  ($     0.30)
       Discontinued operations                                 --          0.36
                                                      -----------   -----------
Net income (loss)                                     ($     0.04)  $      0.06
                                                      ===========   ===========

Diluted weighted average common
shares outstanding                                      3,906,800     3,790,000

See accompanying notes to condensed consolidated financial statements.


                                       4




EACO Corporation
Condensed Consolidated Balance Sheets




                                                                 March 29,     December 28,
                                                                   2006           2005
                                                                (Unaudited)
                                                                ------------   ------------
                                                                         
ASSETS
Current assets:
  Cash and cash equivalents                                     $  2,532,500   $  3,044,700
  Restricted cash - short-term                                     3,615,700      3,212,200
  Receivables                                                        121,000        117,400
  Inventories                                                              0            300
  Prepaid and other current assets                                   106,500         52,600
  Assets held for sale                                             1,995,100      1,146,100
                                                                ------------   ------------
         Total current assets                                      8,370,800      7,573,300

Restricted cash                                                      400,000        400,000
Investments, trading                                                 321,800        318,500
Certificate of deposit                                               369,500        369,500
Note receivable, net                                               3,569,900      3,738,300

Property and equipment:
     Land                                                          4,800,300      5,209,400
     Buildings and improvements                                    5,558,100      6,769,700
     Equipment                                                     1,590,200      3,025,700
                                                                ------------   ------------
                                                                  11,948,600     15,004,800
     Accumulated depreciation                                     (2,679,200)    (4,801,400)
                                                                ------------   ------------
            Net property and equipment                             9,269,400     10,203,400

Deferred tax asset                                                 1,838,800      1,766,700
Other assets, principally deferred charges,
    net of accumulated amortization                                  294,400        357,100
                                                                ------------   ------------
                                                                $ 24,434,600   $ 24,726,800
                                                                ============   ============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                           $      9,000   $     10,000
     Securities sold, not yet purchased                            3,615,700      3,212,200
     Accrued liabilities                                             103,100        281,500
     Current portion of workers compensation benefit liability       400,000        400,000
     Current portion of long-term debt                                90,800        136,900
     Liabilities associated with assets held for sale              1,933,600      1,057,100
                                                                ------------   ------------
         Total current liabilities                                 6,152,200      5,097,700

Deferred rent                                                        305,800        329,700
Deposit liability                                                     24,300         29,300
Workers compensation benefit liability                               461,500        773,600
Long-term debt                                                     2,594,300      3,466,400
Deferred tax liability                                             2,978,000      2,978,000
                                                                ------------   ------------
         Total liabilities                                        12,516,100     12,674,700

Shareholders' equity:
     Preferred stock of $.01 par; authorized 10,000,000
         shares; outstanding 36,000 shares at
         March 29, 2006 and December 28, 2005 (liquidation
         value $900,000)                                                 400            400
     Common stock of $.01 par; authorized 8,000,000 shares;
         outstanding 3,906,801 shares at
         March 29, 2006 and December 28, 2005                         39,100         39,000
     Additional paid-in capital                                   10,932,600     10,932,300
     Retained Earnings                                               946,400      1,086,200
     Accumulated other comprehensive income                               --         (6,100)
                                                                ------------   ------------
            Total shareholders' equity                            11,918,500     12,052,100
                                                                ------------   ------------
                                                                $ 24,434,600   $ 24,726,800
                                                                ============   ============



  See accompanying notes to condensed consolidated financial statements.

                                       5



EACO Corporation
Condensed Consolidated Statements of Cash Flows
(Unaudited)                                                 Quarters Ended
                                                      --------------------------
                                                        March 29,     March 30,
                                                          2006          2005
                                                      ------------  ------------
Operating activities:
Net income (loss)                                     ($  120,700)  $   258,200
   Adjustments to reconcile net income (loss) to
    net cash provided by operating activities:
        Depreciation and amortization                      73,400       500,400
        Net losses on investments                         165,300            --
        Loss on disposition of equipment                   17,000        15,200
        Amortization of loan fees                          17,600        37,200
        Amortization of deferred gain                          --       (22,600)
        Amortization of deferred rent                     (23,900)        7,900
        Amortization of note receivable discount          (18,600)           --
        Decrease (increase) in:
             Receivables                                   (3,600)     (209,100)
             Deferred tax assets                          (72,100)           --
             Inventories                                      300       (24,500)
             Prepaids and other current assets            (53,900)      (89,300)
             Investments                                   93,500            --
             Other assets                                   7,900       (10,000)
        Increase (decrease) in:
             Accounts payable                               1,000       466,600
             Securities sold, not yet purchased           185,100            --
             Accrued liabilities                         (178,400)     (298,600)
             Deposit liability                             (5,000)          800
             Workers compensation benefit liability      (312,100)       17,200
                                                      -----------   -----------
Net cash provided by (used in) operating activities      (227,200)      649,400
                                                      -----------   -----------
Investing activities:
   Net purchases of investments                                --       (69,500)
   Restricted cash                                       (403,500)           --
   Capital expenditures                                        --      (521,500)
   Principal receipts on note receivable                  187,000            --
   Expenses from closing of restaurants                    (6,400)           --
                                                      -----------   -----------
Net cash used in investing activities                    (222,900)     (591,000)
                                                      -----------   -----------
Financing activities:
   Proceeds from sale-leaseback                                --     2,600,000
   Payments on long-term debt                             (38,600)   (1,251,400)
   Payment of sale-leaseback costs                             --      (160,000)
   Preferred stock dividend                               (19,100)      (19,100)
   Payment on capital lease                                (4,400)      (10,000)
                                                      -----------   -----------
Net cash provided by (used in) financing activities       (62,100)    1,159,500
                                                      -----------   -----------
Net increase (decrease) in cash and cash equivalents     (512,200)    1,217,900
Cash and cash equivalents - beginning of period         3,044,700       151,100
                                                      -----------   -----------
Cash and cash equivalents - end of period             $ 2,532,500   $ 1,369,000
                                                      ===========   ===========
Building acquired under capital lease                 $        --   $ 1,475,000
                                                      ===========   ===========
Supplemental disclosures of cash flow information:
    Cash paid during the quarter for interest         $    84,900   $   431,000
                                                      ===========   ===========


See accompanying notes to condensed consolidated financial statements.


                                       6




                                EACO CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 March 29, 2006

                                   (Unaudited)


Note 1.  Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America and the interim financial  information  instructions to
Form 10-Q,  and do not include all the  information  and  footnotes  required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  considered  necessary for a fair  presentation of the results for the
interim  periods have been  included.  Operating  results for the quarter  ended
March  29,  2006  are not  necessarily  indicative  of the  results  that may be
expected for the fiscal year ending  January 3, 2007.  For further  information,
refer to the financial statements and footnotes included in the Company's Annual
Report on Form 10-K for the fiscal year ended December 28, 2005.

The  condensed  consolidated  financial  statements  include the accounts of the
Company and its wholly-owned  subsidiary.  All significant intercompany profits,
transactions and balances have been eliminated.

Note 2.  Discontinued Operations

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 144,
"Accounting  for the  Impairment or Disposal of Long-Lived  Assets," the Company
accounts for the results of operations of a component of an entity that has been
disposed  or that  meets all of the "held for sale"  criteria,  as  discontinued
operations,  if the component's operations and cash flows have been (or will be)
eliminated from the ongoing operations of the entity as a result of the disposal
transaction and the Company will not have any significant continuing involvement
in the operations of the component after the disposal transaction. The "held for
sale"  classification  requires having the appropriate  approvals by management,
Board of Directors and shareholders,  as applicable, and meeting other criteria.
When all of these  criteria are met, the  component is then  classified as "held
for sale" and its operations are reported as discontinued operations.


                                       7


On June 30, 2005 (the first day of the  Company's  third  quarter of 2005),  the
Company completed the sale of substantially all of its operating  restaurants to
Banner Buffets,  LLC ("Banner" or "the Buyer").  The sale of sixteen  restaurant
businesses,  premises,  equipment and other assets used in restaurant operations
was made pursuant to an asset purchase  agreement dated February 22, 2005. Prior
to this transaction,  no material  relationship  existed between the Company and
Banner.  The total purchase price was approximately  $29,950,000,  consisting of
$25,950,000 in cash at closing and a promissory  note for  $4,000,000.  The note
accrues interest at 8.0% payable monthly and is secured by restaurant  equipment
valued at less than $1 million. The Buyer also assumed obligations under capital
leases of approximately $4.5 million.

Due to the Asset Sale,  the Company has exited the  restaurant  business and the
results of the sixteen  restaurants  sold have been  segregated  from continuing
operations in the Condensed  Consolidated  Statements of Operations and reported
as  discontinued  operations.  The  Company has  restricted  cash of $400,000 in
escrow  set aside for the  potential  payment  of broker  commissions  which are
currently subject to litigation.  See Note 9 - Legal  Proceedings.  The ultimate
amount of gain  recognized on the asset sale may be reduced based on the outcome
of such litigation.

During the quarter ended March 29, 2006, the Company decided to and entered into
a 30-day escrow to sell one of its real estate holdings, a restaurant located in
Tampa,  Florida.  The sale was  completed  on April 28,  2006.  See Note 12. The
assets and  liabilities  associated  with this property have been  classified as
held for sale in the accompanying financial statements.


                                       8




For the quarter  ended March 30,  2005,  operating  results of the  discontinued
operations are summarized below:

                                                      Quarter Ended
                                                      March 30, 2005
                                                   ---------------------
Revenues                                               $10,075,400
Costs and expenses                                      (8,637,800)
Interest and other income                                    2,100
Interest expense                                           (68,600)
                                                       -----------
Income before income taxes                               1,371,100
Income tax benefit (expense)                                   ---
                                                       -----------
Income (loss) from discontinued
  operations, net of income taxes                        1,371,100
                                                       ===========

Assets and liabilities of discontinued operations are as follows:

                                            March 29,            December 28,
                                              2006                  2005
                                         ---------------       ---------------
Assets
  Current assets                            $      ---           $    19,000
  Property and equipment, net                1,995,100             1,127,100
                                           -----------           -----------
  Total assets held for sale                $1,995,100           $ 1,146,100
                                           -----------           -----------
Liabilities
  Current liabilities                      $    21,700           $    20,300
  Deferred rent                                 87,000                87,000
  Long-term debt                               879,600                   ---
  Obligations under capital lease              945,300               949,800
                                           -----------           -----------
  Total liabilities associated
  with assets held for sale                $ 1,933,600           $ 1,057,100
                                           -----------           -----------

The assets held for sale and  associated  liabilities  included in the unaudited
balance  sheet as of March 29, 2006 relate to one  restaurant  which the Company
decided to sell in the first  quarter of 2006 and  another  restaurant  that was
included in the sale to Banner,  where the Company's landlord did not consent to
the assignment of the Company's lease; accordingly,  the Company still maintains
the assets and  liabilities of the restaurant and Banner operates the restaurant
under a management agreement.  With respect to this restaurant,  the Company and
Banner  agreed to  continue  to  pursue  assignment  of the lease and  Banner is
obligated to buy the assets subject to the lease  pursuant to a purchase  option
under the terms of the lease, between September and November 2006.


                                       9


Note 3.  Income Taxes

Income taxes are  calculated  using the liability  method  specified by SFAS No.
109,  "Accounting for Income Taxes".  Valuation  allowances are provided against
deferred tax assets if it is considered "more likely than not" that some portion
or the entire deferred tax asset will not be realized.  As of December 28, 2005,
a valuation  allowance of $694,200 was provided  against the balance of deferred
tax assets.

Management  continuously  evaluates  the  deferred  tax  valuation  allowance to
determine what portion of the deferred tax asset, if any, may be realized in the
future.  Management's  evaluation includes,  among other things, such factors as
the history of operating results, a substantial history of operations upon which
to base a forecast and known  transactions  that will  generate  enough  taxable
income to realize the deferred tax assets.

The components of deferred taxes at March 29, 2006 are summarized below:

                                                              March 29, 2006
                                                              --------------
Deferred tax assets:
Net operating loss                                              $1,075,800
Federal and state tax credits                                      694,200
Accruals not currently deductible                                  548,300
Excess of book over tax depreciation                               214,700
                                                                ----------
                                                                 2,533,000
Valuation allowance                                               (694,200)
                                                                ----------
Total deferred tax assets                                        1,838,800
                                                                ----------
Deferred tax liabilities:
Unrealized gain (loss)on investment                              2,978,000
                                                                ----------
Net deferred tax liability                                      $1,139,200
                                                                ==========


Note 4.  Earnings (Loss) Per Share

The following  table  provides  details of the  calculation of basic and diluted
income (loss) per common share:


                                       10



                                                        March 29,     March 30,
                                                          2006           2005
                                                      -----------   ------------
EPS from continuing operations - basic:
  Income (loss) from continuing operations            $  (120,700)  $   258,200
  Less:  preferred stock dividends                        (19,100)      (19,100)
                                                      -----------   -----------
  Income (loss) from continuing operations
    for basic EPS computation                         $  (139,800)  $   239,100
                                                      ===========   ===========

Weighted average shares outstanding for
  basic EPS computation                                 3,906,800     3,813,000
                                                      ===========   ===========
Earnings (loss) per common share from
  continuing operations - basic                       $     (0.04)  $      0.06
                                                      ===========   ===========

EPS from continuing operations - diluted:
  Income (loss) from continuing operations            $  (120,700)  $   258,200
  Less: preferred stock dividends,                        (19,100)      (19,100)
                                                      -----------   -----------
  Income (loss) from continuing operations
    for diluted EPS computation                       $  (139,800)  $   239,100
                                                      ===========   ===========
Weighted average shares outstanding for
  diluted EPS computation                               3,906,800     3,813,000
                                                      ===========   ===========
Earnings (loss) per common share from
  continuing operations - diluted                     $     (0.04)  $      0.06
                                                      ===========   ===========



Due  to the  Company's  net  losses  for  the  quarter  ended  March  29,  2006,
potentially  dilutive securities totaling 1,000,500 shares for the quarter ended
March 29, 2006 were  antidilutive and have been excluded from the computation of
diluted earnings per share for that period.

Note 5.  Note Receivable

The note  receivable  arose from the prior  year sale to  Banner,  has a current
outstanding  balance of $3,813,000  and is carried net of  unamortized  discount
totaling  $243,100.  See Note 2. The note bears interest at 8.0%.  Interest-only
payments on the note are due until June 30, 2007, when principal  payments begin
as detailed below. The note matures on June 30, 2009, and is  collateralized  by
restaurant equipment valued at less than $1 million.

In  consideration  of the note not being fully  collateralized,  management  has
determined  that the note receivable was issued at a below market interest rate,
and  estimated  that market  conditions  in effect at the date of the sale would
have  resulted in an estimated  market  interest  rate of 12% for the  unsecured
portion of the note.  Accordingly,  all future  payments due under the note have
been  discounted  to the date of the note,  resulting in the  recognition  of an
unamortized  discount of $299,100,  which is being recognized as interest income
over the life of the note.  For the three months ended March 29, 2006,  interest
income  recognized  on the Banner note was  $100,300,  including  $18,700 of the
unamortized   discount   recognized  as  interest  income.  The  amount  of  the
unamortized discount at March 29, 2006 was $243,100.


                                       11



During the quarter ended March 29, 2006,  the Company  received a $187,000 early
payment which reduced the scheduled 2007 payment to $1,313,000.

Principal contractual maturities on the note receivable are as follows:

         Year           Maturities
         ----           ----------
         2007           $1,313,000
         2008            1,500,000
         2009            1,000,000
                        ----------
                        $3,813,000
                        ==========

Note 6.  Other Assets

Other assets consist  principally of deferred charges,  which are amortized on a
straight-line  basis.  Deferred charges and related  amortization periods are as
follows: financing costs - term of the related loan.

The gross  carrying  amount of the  deferred  financing  costs was $71,900 as of
March 29,  2006 and  December  28,  2005.  Accumulated  amortization  related to
deferred  financing  costs was  $27,600  and  $26,700  as of March 29,  2006 and
December 28, 2005,  respectively.  Amortization expense was $900 and $37,200 for
the quarters  ended March 29, 2006 and March 30, 2005.  The decrease in 2006 was
due to the reduction of the gross  carrying cost  resulting from the Asset Sale.
Amortization expense for each of the next five years is expected to be $3,500.

Note 7.  Investments

Investments  consist of securities  held for sale and  securities  sold, not yet
purchased.  Prior to and as of December 28,  2005,  the Company  classified  its
existing  marketable  equity securities as available for sale in accordance with
the provisions of Statement of Financial  Accounting Standards ("SFAS") No. 115,
"Accounting for Certain Investments in Debt and Equity  Securities."  Subsequent
to December 28, 2005, the Company changed its pattern of investing to purchasing
investments  for the  purpose  of  trading  them  often  with the  objective  of
generating profits on short-term differences in price. The change in the pattern
indicated  above  triggered  a change  in the  classification  of the  Company's
investments,  from the  "available-for-sale"  category  to  "trading"  effective
December 29, 2005. Pursuant to SFAS No. 115, the transfer of investments between
categories  of  investments  shall be accounted for at fair value at the date of
the transfer and the  unrealized  holding  gain or loss shall be  recognized  in
earnings. Consequently, the unrealized loss of $6,100 at year-end was recognized
in results of operations effective December 29, 2005.



                                       12



A primary investment  strategy used by the Company in 2005 and 2006 consisted of
short-selling of securities, which results in obligations to purchase securities
at a later date. As of March 29, 2006, the Company's total  obligation for these
securities  sold,  not yet purchased was  $3,615,700,  compared to $3,212,200 at
December 28, 2005. The Company recognized net losses on securities sold, not yet
purchased of $32,000 and $0 in the  quarters  ended March 29, 2006 and March 28,
2005, respectively.

Note 8.  Reclassifications

Certain items in the prior interim  financial  statements have been reclassified
to conform to the 2006 presentation.

Note 9.  Legal Matters

In  connection  with the sale to Banner in fiscal  2005, a broker has demanded a
commission  payment of $3.5  million.  The  Company  has filed suit  against the
broker in an effort to expedite a resolution of the claim. The Company agreed to
place $400,000 in escrow in connection with the lawsuit. In addition,  in August
2005,  the Company was sued by another  broker who claims that a  commission  of
$749,000 is payable to him as a result of the sale  transaction.  The Company is
vigorously  defending  both of these  claims.  Due to the fact  that  management
cannot  predict the outcome or the possible  payments  awarded under these legal
proceedings,  no charge to earnings has been made in the accompanying  financial
statements.


                                       13



Note 10.  Stock Based Compensation

Prior to December 31, 2005, the Company  accounted for stock-based  compensation
utilizing the intrinsic value method under  Accounting  Principles  Board No. 25
(APB 25),  "Accounting for Stock Issued to Employees".  The Company's  long-term
incentive plan provides for the granting stock options and restricted stock. The
exercise price of each option equals the market price of the Company's  stock on
the date of grant.  Options  vest in  one-quarter  increments  over a  four-year
period starting on the date of grant. An option's  maximum term is 10 years. See
Note 10 "Common  Shareholders'  Equity" in the  Company's  Annual Report for the
year ended December 28, 2005 for additional  information regarding the Company's
stock options.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation   -  Transition  and   Disclosure".   Pursuant  to  the  disclosure
requirements   of  SFAS  148,   the   following   table   provides  an  expanded
reconciliation for the quarter ended March 30, 2005:

                                                                   Quarter Ended
                                                                  March 30, 2005
                                                                  --------------
Net earnings (loss), as reported                                      $ 258,200
  Stock based compensation expense
    included in net income,
    net of tax                                                             --
  Deduct: Total stock-based
  compensation expense
  determined under fair value,
  net of tax                                                               --
                                                                      ---------
Pro forma net earnings (loss)                                         $ 258,200

Undeclared cumulative preferred
  stock dividend                                                        (19,100)
                                                                      ---------
                                                                      $ 239,100
Earnings (loss) per share - basic
  and diluted as reported                                             $    0.06
  Pro forma                                                           $    0.06


Effective January 1, 2006, the Company adopted the provision of SFAS No. 123(R),
"Share-Based  Payments."  SFAS No. 123(R)  requires  employee  stock options and
rights to purchase  shares under stock  participation  plans to be accounted for
under the fair value method and requires the use of an option  pricing model for
estimating  fair value.  Accordingly,  share-based  compensation  is measured at
grant  date,  based  on the fair  value of the  award.  The  Company  previously
accounted  for  awards  granted  under  its  equity  incentive  plans  under the
intrinsic value method prescribed by Accounting Principles Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees," and related interpretations,
and  provided the required  pro forma  disclosures  prescribed  by SFAS No. 123,
"Accounting for Stock-Based  Compensation," as amended. The adoption of SFAS No.
123(R) did not have a material effect on the Company's financial statements.



                                       14


Note 11.  Preferred Stock

The Company has  outstanding  36,000  shares of Series A Cumulative  Convertible
Preferred  Stock with a dividend  rate of 8.5%.  In the quarter  ended March 29,
2006,  the Board of Directors  declared  and the Company  paid  dividends in the
amount of $19,100.  The balance of undeclared  cumulative preferred dividends at
March 29, 2006 was $19,100.

Note 12.  Subsequent Events

On April 28,  2006,  the  Company  completed  the sale of one if its real estate
holdings in Tampa,  Florida,  which is  classified as held for sale in the March
29, 2006 balance sheet,  for $750,000 in cash  consideration.  Proceeds from the
sale were used to pay $880,000 of associated indebtedness.

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

Critical Accounting Policy and Use of Estimates

The Company's  accounting  policy for the  recognition  of impairment  losses on
long-lived  assets is considered  critical.  The  Company's  policy is to review
long-lived  assets for impairment  whenever  events or changes in  circumstances
indicate that the carrying  amount of an asset may not be  recoverable.  For the
purpose of the impairment review,  assets are tested on an individual basis. The
recoverability  of the assets is measured by a comparison of the carrying  value
of each asset to future net cash flows  expected to be generated by such assets.
If such assets are  considered  impaired,  the  impairment  to be  recognized is
measured  by the amount by which the  carrying  value of the assets  exceeds the
fair value of the assets.



                                       15


Prior to and as of December  28,  2005,  the  Company  classified  its  existing
marketable  equity  securities  as  available  for sale in  accordance  with the
provisions  of  Statement of Financial  Accounting  Standards  ("SFAS") No. 115,
"Accounting for Certain Investments in Debt and Equity  Securities."  Subsequent
to year-end,  the Company changed its pattern to purchasing  investments for the
purpose  of  trading  them often with the  objective  of  generating  profits on
short-term  differences  in price.  The change in the  pattern  indicated  above
triggered a change in the  classification  of  Company's  investments,  from the
"available-for-sale"  category  to  "trading".  Pursuant  to SFAS No.  115,  the
transfer of investments  between categories shall be accounted for at fair value
at the date of the  transfer and the  unrealized  holding gain or loss of $6,100
was recognized in earnings effective December 29, 2005.

The preparation of EACO Corporation's consolidated financial statements requires
the  Company  to make  estimates,  assumptions  and  judgments  that  affect the
Company's  assets,   liabilities,   revenues  and  expenses  and  disclosure  of
contingent  assets and  liabilities.  The  Company  bases  these  estimates  and
assumptions on historical data and trends,  current fact patterns,  expectations
and other sources of information it believes are reasonable.  Actual results may
differ from these estimates under different  conditions.  For a full description
of the Company's critical  accounting  policy,  see Management's  Discussion and
Analysis of Financial  Condition and Results of Operations in the Company's 2005
Annual Report on Form 10-K.

Results of Operations

Quarter Ended March 29, 2006 versus March 30, 2005

     The Company  experienced  an increase of 247% in rental  revenue during the
first  quarter  of 2006  compared  to the  first  quarter  of  2005,  due to the
acquisition of rental property in Sylmar,  California  during the fourth quarter
of 2005.

     Depreciation  and  amortization   expenses   increased  38.2%  due  to  the
acquisition  of the Sylmar,  California  property.  General  and  administrative
expenses, such as payroll, payroll related costs and insurance,  decreased 48.3%
due to the winding down of the restaurant operations the Company was involved in
during the first quarter of 2005.

     Interest  and  other  income  increased  to  $320,300  due to the  interest
received on the $4,000,000  note  receivable  from Banner and a settlement  made
with a tenant from one of the  Company's  properties  that  vacated the premises
prior to the completion of their lease term.


                                       16



     Interest  expense  decreased to $121,100 in the first  quarter of 2006 from
$382,600  in the same  quarter  of 2005,  due to the  payoff of  long-term  debt
obligations during 2005 and 2006.

     The  effective  income tax rate for the first three months of 2006 and 2005
was 37.5% and 0.0%, respectively.

     The  Company  invests  a  portion  of  its  available  cash  in  marketable
securities.  The  Company  maintains  an  investment  account  to  effect  these
transactions.  Investments  are made based on a combination of  fundamental  and
technical  analysis  primarily  using a  value-based  investment  approach.  The
holding  period  for  investments  usually  ranges  from 30  days to 24  months.
Management  also  purchases   marketable   securities   using  margin  debt.  In
determining  whether to engage in transactions on margin, the Company's Chairman
evaluates the risk of the proposed  transaction and the relative returns offered
thereby.  If the market value of securities  purchased on margin were to decline
below certain levels,  the Company would be required to use additional cash from
its  operating  account to fund a margin  call in its  investment  account.  The
Company's  Chairman  reviews the status of the  investment  account on a regular
basis  and  analyzes  such  margin  positions  and  adjusts  purchase  and  sale
transactions  as  necessary  to ensure  such margin  calls are not  likely.  The
results for the first quarter of 2006 included  realized losses from the sale of
marketable  securities of $2,000 and unrealized losses of $163,300.  The Company
did not have any  investment  in  marketable  securities in the first quarter of
fiscal 2005.

      As previously reported, all significant restaurant operations were sold on
June 30, 2005.  All income and expense items related to those  restaurants  were
reclassified  as income from  discontinued  operations  for the first quarter of
2005.

     The net loss was  $120,700  in the first  quarter of 2006,  compared to net
income of $258,200 in the first quarter of 2005.  Loss per share for the quarter
was 4 cents in 2006 compared to earnings per share of 6 cents in 2005.


                                       17



Liquidity and Capital Resources

     Substantially all of the Company's revenues are derived from rental income.
Therefore,  the Company does not carry  significant  receivables  or inventories
and, other than repayment of debt,  working capital  requirements for continuing
operations are not significant.

      On June 30, 2005,  the Company  completed the sale of all of its operating
restaurants  (the "Asset  Sale").  The total  purchase  price was  approximately
$29,950,000,  consisting  of  $25,950,000  in cash  and a  promissory  note  for
$4,000,000.  The  note  requires  monthly  interest  payments  at a rate of 8.0%
through June 30,  2007,  when the first  principal  payment of $1.5 was due. The
Company  received  $187,000 of the $1.5 million dollar payment early on March 9,
2006  lowering the amount due on June 30, 2007 to  $1,313,000.  The Company paid
off approximately  $12,413,000 in loans due to GE Capital with the proceeds from
the Asset Sale in 2005.  In addition  to the cash  proceeds,  the Buyer  assumed
$4,509,000 in capital lease obligations.

      As of March 29, 2006,  the Company had total cash and cash  equivalents of
$6,148,200.  Of this total,  $6,055,300  was invested in brokerage  money market
accounts.  However,  $3,615,700 of the brokerage accounts cash resulted from the
sale of securities sold, not yet purchased ("short sales"), which is included as
a liability on the Company's balance sheet at March 29, 2006.  Accordingly,  the
Company will require this cash to cover the short sales liability, and therefore
the  $3,615,700  is not  available  for the  Company's  use and is classified as
restricted.  The balance of the cash in the brokerage  accounts is available for
use by the Company.

     The  Company  engaged  an  investment  banking  firm  in  October  2005  to
investigate  potential   acquisitions  of  operating  businesses  or  investment
opportunities.  The  engagement  was for a limited  period of time and has since
expired.  There are currently no pending  acquisitions and there is no assurance
that one will be completed.

      The  Company  purchased  a  property  in  November  2005 (the  "California
Property")  for $8.3  million.  The  transaction  was  structured as a like-kind
exchange  ("LKE")  transaction  under Section 1031 of the Internal Revenue Code,
which  resulted  in the  deferral  of an  estimated  $1 million in income  taxes
payable from the Asset Sale. The Company assumed a loan on the property for $1.8
million with a variable  interest rate equal to prime. The property includes one
industrial  tenant with rental income of approximately  $240,000 per year. As of
April 30, 2006 one of the  tenants  vacated the  premises at the  expiration  of
their lease term. As anticipated  before  purchase of the property,  the Company
believes  it can  replace  the tenant at a rental  rate  higher  than the former
tenant.  The Company  has hired a broker to lease this  property at a lease rate
higher than the prior lease required.


                                       18


     At March 29, 2006, the Company had working  capital of $2,130,500  compared
to $2,386,600 at December 28, 2005. The decrease was due to workers compensation
claims paid during the first quarter of 2006. Cash used in operating  activities
was  $211,300  in the  first  quarter  of  2006  compared  to cash  provided  by
operations  of $649,400 in the first  quarter of 2005,  primarily due to the net
loss in the  first  quarter  of 2006  compared  to the net  income  in the first
quarter of 2005.

     The Company had no capital  expenditures  in the first quarter of 2006. The
Company is not budgeting for any capital expenditures for 2006 except for tenant
acquisition and improvement costs associated with the California property.

     In June 2004,  the Company sold 145,833 shares of its Common Stock directly
to Bisco  Industries,  Inc. Profit Sharing and Savings Plan for a total purchase
price of $175,000 cash. In September 2004, the Company sold 36,000 shares of the
Company's newly authorized Series A Cumulative  Convertible Preferred Stock at a
price of $25 per  share,  for a total  purchase  price  of  $900,000  cash.  The
Preferred Stock was sold to the Company's Chairman. Dividends are paid quarterly
when declared by the Company's  Board of Directors.  The Company paid a declared
dividend of $19,100 during the first quarter of 2006. Undeclared dividends as of
March 29, 2006 were $19,100.

     The Company is required to pledge collateral for its workers'  compensation
self  insurance  liability with the Florida Self Insurers  Guaranty  Association
("FSIGA").  The Company  increased  this  collateral by $69,500 during the first
quarter of 2005,  and now has a total of $1.37 million  pledged  collateral.  Of
this  amount,  Bisco  Industries,  Inc.  ("Bisco")  provides  $1 million of this
collateral.  EACO  Corporation's  Chairman of the Board of  Directors  and Chief
Executive Officer, Glen Ceiley, is the President of Bisco.


                                       19


     After the Asset Sale, the Company terminated its self-insurance program. No
further claims were incurred  after June 29, 2005.  The Company's  liability for
Workers'  Compensation is expected to decrease and the Company should be able to
reduce its required collateral deposits accordingly.

     The Company has entered into a loan agreement with GE Capital and assumed a
loan with Citizen's Bank pertaining to the California Property.  As of March 29,
2006, the  outstanding  balance due under the Company's loan with GE Capital was
$901,300 and with Citizen's Bank was $1,788,600.  The weighted  average interest
rate for these loans is 7.8% for the quarter ended March 29, 2006.

     The GE Capital loan agreements contain various restrictions on fixed charge
coverage ratios,  determined both on aggregate and individual restaurant levels.
As of December 28, 2005, the Company was not in compliance  with one of the debt
covenants. The Company obtained a waiver of the debt covenant from GE Capital.

     The  preceding  discussion  of  liquidity  and capital  resources  contains
certain forward-looking statements.  Forward-looking statements involve a number
of risks and  uncertainties,  and in addition to the factors  discussed  herein,
among the other factors that could cause actual results to differ materially are
the following: failure of facts to conform to necessary management estimates and
assumptions;  the willingness of GE Capital,  Citizen's Bank or other lenders to
extend  financing  commitments;  repairs or similar  expenditures  required  for
existing  properties  due to weather or acts of God;  the  Company's  success in
selling  properties listed for sale; the economic  conditions in the new markets
into which the Company expands, if any; business  conditions,  such as inflation
or a recession,  and growth in the general  economy;  and other risks identified
from time to time in the  Company's  SEC reports,  registration  statements  and
public announcements.

Recent Developments

     Effective April 30, 2006, one of the two tenants at the California property
vacated the  premises  at the end of their  lease term.  The Company is actively
pursuing a replacement  tenant and has hired a broker to assist in that pursuit.
The  Company is  confident  that a tenant  can be found at a monthly  lease rate
higher then that paid by the previous tenant.


                                       20


     Effective  April 1, 2006,  the  Company's  corporate  office was moved from
Neptune Beach, Florida to Anaheim, California. The Company is leasing space from
Bisco  Industries,  Inc., the wholly owned company of the Company's  Chairman of
the Board of Directors and Chief Executive Officer, Glen Ceiley. The Company can
be contacted by writing to Eaco Corporation,  1500 N. Lakeview Ave., Anaheim, CA
92807.

Item 3.  Qualitative and Quantitative Disclosure about Market Risk

     There have been no significant  changes in the Company's exposure to market
risk during the first fiscal  quarter of 2006.  For  discussion of the Company's
exposure  to  market  risk,  refer  to Item  7A,  Quantitative  and  Qualitative
Disclosures about Market Risk,  contained in the Company's Annual Report on Form
10-K for the fiscal  year  ended  December  28,  2005 is herby  incorporated  by
reference.

Item 4.  Controls and Procedures

     (a) Evaluation of disclosure  controls and procedures.  As required by Rule
13a-15 under the Securities Exchange Act of 1934 (the "Exchange Act"), as of the
end of the period covered by this report,  the Company carried out an evaluation
of the  effectiveness  of the design and operation of the  Company's  disclosure
controls and  procedures.  This evaluation was carried out under the supervision
and with the  participation  of the  Company's  management,  including the Chief
Executive  Officer.  Based upon that  evaluation,  the Company's Chief Executive
Officer has concluded that the Company's  disclosure controls and procedures are
effective  in alerting  them to material  information  regarding  the  Company's
financial  statement and disclosure  obligation in order to allow the Company to
meet its reporting requirements under the Exchange Act in a timely manner.

     (b)  Changes in  internal  control.  There have been no changes in internal
controls  over  financial  reporting  that  have  materially  affected,   or  is
reasonably   likely  to  materially  affect  internal  controls  over  financial
reporting  subsequent to the date of their evaluation,  including any corrective
actions with regard to significant  deficiencies  and material  weaknesses other
than as noted below:

Effective April 2006, the accounting  functions for the Company are performed by
Bisco's  accounting  personnel and independent  contract  workers  pursuant to a
lease and  facilities  agreement.  Bisco is an  affiliated  company owned by the
Company's Chairman and Chief Executive Officer.



                                       21



PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings
          There are no material  pending legal  proceedings to which the Company
          is a party or to which  any of our  properties  are  subject;  nor are
          there  material   proceedings   known  to  be   contemplated   by  any
          governmental  authority;  nor are there material  proceedings known to
          the Company,  pending or contemplated,  in which any of our directors,
          officers,  affiliates  or  any  principal  security  holders,  or  any
          associate  of any of the  foregoing,  is a  party  or has an  interest
          adverse to us, except as set forth below.  In connection with the sale
          to Banner, a broker has demanded a commission payment of $3.5 million.
          The  Company  filed suit  against the broker on July 11, 2005 in Duval
          County  Circuit  Court in an effort to  expedite a  resolution  of the
          claim.  The Company  agreed to place  $400,000 in escrow in connection
          with the lawsuit. In addition, in August 2005, the Company was sued in
          Miami-Dade  County  Circuit Court by another  broker who claims that a
          commission  of  $749,000  is payable to him as a result of the sale to
          Banner.  The Company plans to vigorously  defend both of these claims.
          Due to the fact that  management  cannot  predict  the  outcome or the
          possible payments awarded under these legal proceedings,  no charge to
          earnings has been made in the quarterly financial statements.

Item 1A   Risk Factors
          No material changes.

Item 2.   Unregistered Sales of Equity Securities and Use of   Proceeds
          None.

Item 3.   Defaults upon Senior Securities
          None.

Item 4.   Submission of Matters to a Vote of Security Holders
          None.


                                       22


Item 5.   Other Information
          None.

Item 6.   Exhibits
          (a)  The following  exhibits are filed as part of the report on Form
               10-Q.

No.     Exhibit

3.01    Articles of Incorporation of Family Steak Houses of
        Florida, Inc. (Exhibit 3.01 to the Company's
        Registration Statement on Form S-1, Registration No. 33-
        1887, is incorporated herein by reference.)

3.02    Bylaws of Family Steak Houses of Florida, Inc. (Exhibit
        3.02 to the Company's Registration Statement on Form 2-
        1, Registration No. 33-1887, is incorporated herein by
        reference.)

3.03    Articles of Amendment to the Articles of Incorporation
        of Family Steak Houses of Florida, Inc. (Exhibit 3.03 to
        the Company's Registration Statement on Form S-1,
        Registration No. 33-1887, is incorporated herein by
        reference.)

3.04    Articles of Amendment to the Articles of Incorporation
        of Family Steak Houses of Florida, Inc. (Exhibit 3.04 to
        the Company's Registration Statement on Form S-1,
        Registration No. 33-1887, is incorporated herein by
        reference.)

3.05    Amended and  Restated  Bylaws of Family  Steak  Houses of Florida,  Inc.
        (Exhibit 4 to the Company's Form 8-A, filed with the Commission on March
        19, 1997, is incorporated herein by reference.)

3.06    Articles of Amendment to the Articles of  Incorporation  of Family Steak
        Houses of Florida,  Inc. (Exhibit 3 to the Company's Form 8-A filed with
        the Commission on March 19, 1997, is incorporated herein by reference.)

3.07      Articles of Amendment to the Articles of Incorporation of Family Steak
          Houses of Florida,  Inc.  (Exhibit 3.08 to the Company's Annual Report
          on Form  10-K  filed  with  the  Commission  on  March  31,  1998,  is
          incorporated herein by reference.)


                                       23


3.08      Amendment to Bylaws of Family Steak Houses of Florida,  Inc.  (Exhibit
          3.08 to the  Company's  Annual  Report  on Form  10-K  filed  with the
          Commission on March 15, 2000 is incorporated herein by reference.)

3.09      Articles of Amendment to the Articles of Incorporation of Family Steak
          Houses of Florida,  Inc.  (Exhibit 3.09 to the Company's Annual Report
          on  Form  10-K  filed  with  the  Commission  on  March  29,  2004  is
          incorporated herein by reference.)

3.10    Articles of Amendment to the Articles of Incorporation
        of Family Steak Houses of Florida, Inc., changing the name of the
          corporation  to  EACO  Corporation.  (Exhibit  3.10  to the  Company's
          Quarterly  Report on Form 10-Q filed with the  Commission on September
          3, 2004, is incorporated herein by reference.)

31.01   Chief Executive Officer Certification pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

32.01   Chief Executive Officer Certification pursuant to Section 906 of the
          Sarbanes-Oxley Act of 2002.

                                   SIGNATURES

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


                       EACO CORPORATION
                       (Registrant)


                       /s/ Glen Ceiley
                       ----------------------------------
Date:  May 19, 2006    Glen Ceiley
                       Chief Executive Officer
                       (Principal Executive Officer &
                        Principal Financial Officer)


                                       24