EXHIBIT 99.1

FOR IMMEDIATE RELEASE Ethan Allen Interiors Inc.
  Investor Contact/Media Contact:  Peg Lupton
                                                          (203) 743-8234
       
   


ETHAN ALLEN ANNOUNCES FIRST QUARTER SALES AND EARNINGS

DANBURY, Conn., October 23, 2006 — Ethan Allen Interiors Inc. (“Ethan Allen” or the “Company”) (NYSE:ETH) today reported sales and earnings for the three months ended September 30, 2006.

Net delivered sales for the quarter ended September 30, 2006 amounted to $242.8 million as compared to $251.3 million in the prior year quarter. Net delivered sales for the Company’s Retail division increased 4.8% to $166.0 million, while Wholesale sales decreased 12.8% to $155.6 million during that same period. Comparable Ethan Allen design center delivered sales decreased 1.7% as compared to the prior year quarter.

The Company previously announced, on September 6, 2006, a plan to consolidate one of its case goods manufacturing facilities and convert one of its upholstery manufacturing facilities into a regional distribution center. As a result, the Company recorded a pre-tax restructuring and impairment charge of $13.9 million ($8.7 million, after-tax), or $0.27 per share, in the quarter ended September 30, 2006. In the prior year comparable period, the Company recorded a pre-tax restructuring and impairment charge totaling $4.2 million ($2.6 million, after-tax), or $0.08 per share, related to the conversion of another of its manufacturing facilities into a regional distribution center.

Including the aforementioned after-tax restructuring and impairment charges, earnings per share amounted to $0.26 on net income of $8.5 million for the quarter ended September 30, 2006 as compared to earnings per share and net income of $0.49 and $17.1 million, respectively, in the prior year comparable period. Excluding the impact of these restructuring and impairment charges, earnings per share amounted to $0.53 on net income of $17.2 million for the three months ended September 30, 2006, as compared to earnings per share and net income of $0.57 and $19.7 million, respectively, in the prior year comparable period.

During the quarter, the Company utilized $16.7 million of available cash from operations to repurchase 478,300 shares of its common stock in the open market. In July, the Company’s Board of Directors increased the then remaining share repurchase authorization to 2,500,000 shares. As of September 30, 2006, the Company had a remaining authorization to repurchase an additional 2,473,000 shares.

Farooq Kathwari, Chairman and CEO, commented: “We are pleased to report operating earnings, ex-restructuring, of 11.6% of sales despite a weak retail environment for home furnishings and challenging prior year comparisons which, together, resulted in a 3.4% decline in sales. During the quarter, we generated nearly $37 million in operating cash. During that same period, we utilized $17 million for stock repurchases and an additional $22 million for capital expenditures and acquisitions.”

Mr. Kathwari further stated: “We continue to make progress in our efforts to position Ethan Allen as an interior design service company by strengthening the professionalism of our associates, developing stylish products which enable us to provide one-stop design service, opening new design centers in key markets, and shortening the delivery time of our products to our clients. We believe these efforts, along with our marketing initiatives, provide us a great competitive advantage and opportunity to grow our business.”

Commenting on business trends, Mr. Kathwari continued: “As previously stated, we saw positive trends in September. However, as has been reported by many, the retail environment remains difficult. In addition, sales in the prior year quarter benefited from our initiative to reduce delivery times. While this initiative has been very positive for our clients, it has reduced our forward visibility and made comparisons to the prior year more challenging. As a result, we plan to provide a further update in the coming weeks in order to report whether we believe the trends experienced in September are sustainable throughout the second quarter.”

Ethan Allen Interiors Inc. is a leading manufacturer and retailer of quality home furnishings. The Company sells a full range of furniture products and decorative accessories through an exclusive network of 307 design centers in the United States and abroad, of which 141 are Company-owned. Ethan Allen has 9 manufacturing facilities, which include 2 sawmills, located throughout the United States.

The Company will conduct a Conference Call at 11:00 AM (Eastern) on Monday, October 23rd. The live webcast and replay are accessible via the Company’s website at www.ethanallen.com/investors.

EXHIBIT 99.1

This press release should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended June 30, 2006 and other reports filed with the Securities and Exchange Commission. This press release and related discussions contain forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect management’s current expectations concerning future events and results of the Company, and are subject to various assumptions, risks and uncertainties. Accordingly, actual future events or results could differ materially from those contemplated by the forward-looking statements. The Company assumes no obligation to update or provide revision to any forward-looking statement at any time for any reason.

######

EXHIBIT 99.1

Ethan Allen Interiors Inc.
Selected Financial Information
Unaudited

(In millions)

Selected Consolidated Financial Data:

  Three Months Ended
  9/30/06
9/30/05
Net Sales     $    242 .8 $    251 .3
Gross Margin       52 .0%  50 .4%
Operating Margin    5 .9%  11 .2%
Operating Margin (ex restructuring &
impairment charges)
    11 .6%  12 .9%
Net Income   $    8 .5 $    17 .1
Net Income (ex restructuring &
impairment charges)
   $    17 .2 $    19 .7

Operating Cash Flow
   $    36 .9 $    45 .6
Capital Expenditures   $    15 .7 $    4 .8
Treasury Stock Repurchases
(settlement date basis)
   $    17 .7 $    36 .8

EBITDA
   $    22 .0 $    33 .4
EBITDA as % of Net Sales    9 .0%  13 .3%
EBITDA (ex restructuring &
impairment charges)
   $    35 .9 $    37 .6
EBITDA as % of Net Sales (ex
restructuring & impairment charges)
    14 .8%  15 .0%


Selected Financial Data by Business Segment:

Three Months Ended
Retail
9/30/06
9/30/05
Net Sales     $    166 .0 $    158 .4
Operating Margin     1 .7%  1 .1%


  Three Months Ended
Wholesale
9/30/06
9/30/05
Net Sales     $ 155 .6 $ 178 .4
Operating Margin       7 .3%   16 .7%
Operating Margin (ex restructuring &
impairment charges)
      16 .3%   19 .1%

EXHIBIT 99.1

Ethan Allen Interiors Inc.
Condensed Consolidated Statements of Operations
Unaudited

(In thousands, except per share amounts)

Three Months
Ended September 30,
  2006
2005
Net sales     $ 242,823   $ 251,314  
Cost of sales    116,494    124,774  


       Gross Profit    126,329    126,540  
 
Operating Expenses:  
    Selling    55,038    53,440  
    General and administrative    43,125    40,665  
    Restructuring and impairment charge    13,936    4,241  


      Total operating expenses    112,099    98,346  


       Operating Income    14,230    28,194  
 
Interest and other miscellaneous income     2,232    42  
Interest and other related financing costs    2,938    428  


    Income before income tax expense    13,524    27,808  
Income tax expense    5,072    10,678  


       Net Income   $ 8,452   $ 17,130  



Basic earnings per share:
  
Net income per share   $ 0.27   $ 0.50  


Basic weighted average shares outstanding    31,815    33,921  

Diluted earnings per share:
  
Net income per share   $ 0.26   $ 0.49  


Diluted weighted average shares outstanding    32,631    34,628  

EXHIBIT 99.1

Ethan Allen Interiors Inc.
Condensed Consolidated Balance Sheets

(In thousands)

September 30,
2006
June 30,
2006
(unaudited)

Assets            

Current Assets:
  

     Cash and cash equivalents
   $ 163,636   $ 173,801  

     Accounts receivable, net
    20,824    22,179  

     Inventories
    180,011    189,650  

     Prepaid expenses and other current assets
    38,864    38,126  


        Total current assets    403,335    423,756  

Property, plant, and equipment, net
    298,917    294,170  

Intangible assets, net
    88,259    87,899  

Other assets
    5,971    6,416  


        Total Assets   $ 796,482   $ 812,241  


Liabilities and Shareholders' Equity  

Current Liabilities:
  

     Current maturities of long-term debt

        and capital lease obligations
   $ 39   $ 39  

     Customer deposits
    52,578    53,203  

     Accounts payable
    25,076    28,549  

     Accrued expenses and other current liabilities
    67,981    63,927  


        Total current liabilities    145,674    145,718  

Long-term debt
    202,778    202,748  

Other long-term liabilities
    12,182    12,151  

Deferred income taxes
    31,908    34,182  


        Total liabilities    392,542    394,799  

Shareholders' equity
    403,940    417,442  


        Total Liabilities and Shareholders' Equity   $ 796,482   $ 812,241