EXHIBIT 99.2

Ethan Allen Interiors Inc.
GAAP Reconciliation
Three Months Ended September 30, 2006 and 2005
(in thousands, except per share amounts)

Three Months Ended
September 30
2006
2005
Net Income / Earnings Per Share            
Net income   $ 8,452   $ 17,130  
Add: restructuring and impairment charge, net of  
  related tax effect    8,709    2,612  


Net income (excluding restructuring and impairment
  charge)
   $ 17,161   $ 19,742  


Earnings per basic share   $ 0.27   $ 0.50  


Earnings per basic share (excluding restructuring
  and impairment charge)
   $ 0.54   $ 0.58  


Basic weighted average shares outstanding    31,815    33,921  

Earnings per diluted share
   $ 0.26   $ 0.49  


Earnings per diluted share (excluding restructuring
  and impairment charge)
   $ 0.53   $ 0.57  


Diluted weighted average shares outstanding    32,631    34,628  


Consolidated Operating Income / Operating Margin
  
Operating income   $ 14,230   $ 28,194  
Add: restructuring and impairment charge    13,936    4,241  


Operating income (excluding restructuring and
  impairment charge)
   $ 28,166   $ 32,435  



Net sales
   $ 242,823   $ 251,314  


Operating margin    5.9 %  11.2 %


Operating margin (excluding restructuring and
  impairment charge)
    11.6 %  12.9 %


Wholesale Operating Income / Operating Margin  
Wholesale operating income   $ 11,424   $ 29,815  
Add: restructuring and impairment charge    13,936    4,241  


Wholesale operating income (excluding restructuring
  and impairment charge)
   $ 25,360   $ 34,056  


Wholesale net sales   $ 155,641   $ 178,426  


Wholesale operating margin    7.3 %  16.7 %


Wholesale operating margin (excluding restructuring
  and impairment charge)
    16.3 %  19.1 %


EBITDA  
Net income   $ 8,452   $ 17,130  
Add: interest expense    2,845    247  
Add: income tax expense    5,072    10,678  
Add: depreciation and amortization    5,604    5,320  


EBITDA   $ 21,973   $ 33,375  


Net sales   $ 242,823   $ 251,314  


EBITDA as % of net sales    9.0 %  13.3 %



EBITDA
   $ 21,973   $ 33,375  
Add: restructuring and impairment charge    13,936    4,241  


EBITDA (excluding restructuring and impairment charge)   $ 35,909   $ 37,616  


Net sales   $ 242,823   $ 251,314  


EBITDA as % of net sales    14.8 %  15.0 %