UNITED
      STATES


SECURITIES
      AND EXCHANGE COMMISSION


Washington,
      D.C. 20549




FORM
      10-QSB/A





Amendment
      No. 3




QUARTERLY
      REPORT PURSUANT TO SECTION 13 OR 15(d) OF


THE
      SECURITIES EXCHANGE ACT OF 1934


For
      the
      quarterly period ending September 30, 2005




Commission
      File Number 0-21138




**ENER1,
      INC.**


(Exact
      name of registrant as specified in its charter)




**Florida**
            **59-2479377**State
                or other jurisdiction
              of
                incorporation or organization)
            (I.R.S.
                Employer Identification No.)








**500
      West Cypress Creek Road-Suite 100**


**Ft.
      Lauderdale, Florida 33309**


(Address
      of principal executive offices) (Zip Code)




**(954)
      556-4020**


(Registrant's
      telephone number, including area code)




(Former
      name, former address, and former fiscal year if changed since last
      report)




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 an accelerated filer (as defined in
      Rule
      12b-2 of the Exchange Act.) Yes [ ] No [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]




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




Class
              Common
                stock, par value
              $.01
                per share
            Outstanding
                as of
              December
                31, 2005
              347,455,751







Transitional
      Small Business Format (check one): Yes [  ] No [X]














**ENER1,
      INC. AND SUBSIDIARIES**


**Form
      10-QSB for the Quarter Ended September 30, 2005**




INDEX




PagePart
                  I. FINANCIAL INFORMATIONItem
                  1.  Financial StatementsConsolidated
                  Balance Sheet (unaudited) as ofSeptember
                  30, 2005and
                  December 31, 2004
              5Consolidated
                  Statements of Operations (unaudited)for
                  the three and nine months ended September 30, 2005 and
                  2004
              6Consolidated
                  Statements of Cash Flows (unaudited)for
                  the nine months ended September 30, 2005 and 2004
              7Notes
                  to Consolidated Financial Statements (unaudited)
              8Item
                  2.  Management's Discussion and Analysis of FinancialCondition
                  and Results of Operations
              28Item
                  3A.  Controls and Procedures
              31Part
                  II. OTHER INFORMATIONItem
                  1. Legal Proceedings
              32Item
                  5. Other
              32Item
                  6. Exhibits
              33Signatures
              34


2





**Explanatory
      Note**


The
      consolidated financial statements for the three and nine months ended September
      30, 2004 and 2005 and related disclosures included in this Amendment No. 3
      to
      Quarterly Report on Form 10-QSB have been restated.





During
      the fourth quarter of 2005, Ener1 determined that it was necessary to restate
      its previously issued financial statements for the three and nine months ended
      September 30, 2004 to reflect additional gains and losses related to the
      classification of and accounting for: (1) the conversion features of Ener1's
      senior secured convertible debentures due 2009 and the associated warrants,
      (2)
      the amortization expense associated with the discount recorded with respect
      to
      Ener1's senior secured convertible debentures due 2009 and financing costs
      incurred in connection with the issuance of this debt, (3) the  conversion
      features associated with the preferred stock issued by Ener1's subsidiary and
      the associated warrants and (4) warrants issued by Ener1 including the
      warrants issued to Ener1 Group, Inc. in September 2002 and warrants associated
      with Ener1's preferred stock.





On
      December 21, 2005, Ener1 filed a Current Report on Form 8-K with the Securities
      and Exchange Commission announcing its determination that its previously issued
      financial statements contained in its Annual Report on Form 10-KSB for the
      fiscal year ended December 31, 2004 and its Quarterly Reports on Form 10-QSB
      for
      the interim periods ended March 31 and June 30, 2005 will be restated. On
      January 5, 2006, Ener1 filed a Quarterly Report on Form 10-QSB for the three
      and
      nine months ended September 30, 2005 (the "September 2005 10-QSB") including
      restatements of Ener1's previously issued financial statements for the three
      and
      nine months ended September 30, 2004.





On
      March
      2, 2006, Ener1 determined that it was necessary to restate the financial
      statements included in the September 2005 10-QSB for the three and nine months
      ended September 30, 2004 and 2005 in order to reflect additional gains and
      losses related to the classification of and accounting for (1) options to
      purchase Ener1's common stock issued to a business partner in July 2003 and
      (2)
      warrants to purchase Ener1's common stock issued to Ener1's majority stockholder
      in November 2003. In accordance with Statement of Financial Accounting Standard
      No. 133, “Accounting for Derivative Instruments and Hedging Activities" and EITF
      00-19 "Accounting for Derivative Financial Instruments Indexed to and
      Potentially Settled in a Company's Own Stock," Ener1 determined that these
      options and warrants were derivatives because there was no explicit cap on
      the
      amount of shares that could be issued pursuant to the warrant and option
      agreements. On March 3, 2006, Ener1 filed Amendment No. 1 to the September
      2005
      10-QSB (the "Amended September 2005 10-QSB") which included restatements of
      Ener1's previously issued financial statements for the three and nine months
      ended September 30, 2005 that reflected the additional gains and losses
      described in this paragraph.





On
      March
      10, 2006, Ener1 determined that it was necessary to restate the financial
      statements included in the Amended September 2005 10-QSB for the three and
      nine
      months ended September 30, 2004 and 2005 in order to record deferred debentures
      costs and associated interest expense related to warrants issued to the
      placement agent for Ener1's senior secured convertible debentures due 2009
      issued in January 2004. The financial statements and other financial information
      included in this Amendment No. 2 to the September 2005 10-QSB have been restated
      accordingly. Ener1's
      shareholders should no longer rely on Ener1's previously filed financial
      statements for the three and nine months ended September 30, 2004 and 2005.
      These matters have been discussed by Ener1's authorized executive officers
      with
      the Company’s independent registered public accounting firm .





On
      May
      18, 2006, Ener1 concluded that it would be necessary to restate the financial
      statements for the three and nine months ended September 30, 2004 and 2005
      included in Amendment No. 2 to the September 2005 10-QSB to reflect (1) the
      reclassification of preferred stock as temporary equity and (2) corrected
      diluted earnings or loss per share, as further described below. Ener1's
      shareholders should no longer rely on the financial statements for the three
      and
      nine months ended September 30, 2004 and 2005 included in Amendment No. 2 to
      the
      September 2005 10-QSB. These matters have been discussed by Ener1's authorized
      executive officers with the Company’s independent registered public accounting
      firm .





The
      Company previously reported the Series A Preferred Stock issued by its
      subsidiary EnerDel, Inc., and the Series B Preferred Stock issued by the Company
      as long term liabilities at September 30, 2005 and December 31, 2005. The
      balance sheets at December 31, 2005 and September 30, 2005 included in this
      Quarterly Report on Form 10-QSB have been restated to classify the Series A
      Preferred Stock and Series B Preferred Stock as temporary equity.





3


The
      Company has restated the diluted net income (loss) per share for the three
      and
      nine months ended September 30, 2004, and restated the diluted weighted average
      shares outstanding the three and nine months ending September 30, 2005 and
      2004.
      The Company previously reported diluted earnings (loss) per share for the three
      and nine months ended September 30, 2005 of $(0.11) and $0.03 per share,
      respectively based upon weighted average shares of 347,456,000 and 4121,126,000,
      respectively. The Company previously reported diluted earnings per share for
      the
      three and nine months ended September 30, 2004 of $0.00 and $0.17 per share,
      respectively based upon weighted average shares of 412,256,000 and 417,624,000,
      respectively. Diluted earnings per share are calculated by dividing the
      Company’s net income for the applicable period by the number of shares of the
      Company's common stock outstanding on a fully diluted basis. The previously
      reported diluted earnings per share did not reflect adjustments required to
      be
      made to the numerator of the fraction used in this calculation, specifically,
      excluding from net income the gain on derivative liability reported for the
      applicable period. Making these adjustments to the calculation resulted in
      the
      determination that the Company's 2004 Debentures were dilutive securities and
      that the shares of Company common stock underlying the debentures should be
      considered outstanding for purposes of calculating diluted earnings per share
      for the nine months ending September 30, 2004. In addition, as a result of
      restated diluted losses per share, employee stock options were considered
      anti-dilutive and excluded from the calculation of diluted weighted average
      shares for the three months ending September 30, 2005 and 2004, and the nine
      months ending September 30, 2005. The restated diluted earnings (loss) per
      share
      for the three and nine months ended September 30, 2005 is $(0.11) and $(0.03)
      per share, respectively based upon restated weighted average shares of
      347,456,000 and 406,396,000, respectively. The restated diluted earnings per
      share for the three and nine months ended September 30, 2004 is $(0.01) and
      $0.03 per share, respectively based upon restated weighted average shares of
      406,924,000 and 432,298,000, respectively.





The
      financial statements and other financial information included in this Amendment
      No. 3 to the September 30, 2005 10-QSB have been restated accordingly.





In
      order
      to preserve the nature and character of the disclosures set forth in this
      Quarterly Report as originally filed, no attempt has been made in this amendment
      to modify or update the disclosures in the original Quarterly Report except
      Ener1 has included the foregoing restatements in Part I, Item 1, Ener1 has
      made
      conforming changes to Management's Discussion and Analysis of Results of
      Operations and Financial Condition in Part 1, Item 2 to reflect these
      restatements and Ener1 has updated the disclosure in Part 1, Item 3 in order
      to
      reflect the impact the need for these restatements has had on its evaluation
      of
      the effectiveness of its disclosure controls and procedures as of September
      30,
      2005.





4


**Part
      I** **.
      FINANCIAL INFORMATION**


Item
      1. - Financial Statements


ENER1,
      INC. AND
      SUBSIDIARIES


CONSOLIDATED
      BALANCE SHEET


(Unaudited)


(In
      thousands except share data)





**September
                  30,**
              
              **December
                  31,****2005**
              
              **2004****(Restated)**
              
              **(Restated)****ASSETS**Current
                  assetsCash
                  and equivalents
              
              $
              7,012
              
              $
              14,091Prepaid
                  expenses and other current assets
              
              
              544
              
              
              190Due
                  from related parties
              
              
              204
              
              
              119Total
                  current assets
              
              
              7,760
              
              
              14,400Property
                  and equipment, net
              
              
              2,944
              
              
              13,390Investment
                  in EnerStruct, Inc.
              
              
              899
              
              
              1,185Deferred
                  debenture costs, net of amortizationof
                  $1,748 and $905
              
              
              4,082
              
              
              3,621Other
              
              
              255
              
              
              443Total
                  assets
              
              $
              15,940
              
              $
              33,039**LIABILITIES
                  AND STOCKHOLDERS' DEFICIT**Current
                  liabilitiesCurrent
                  portion of installment loan
              
              $
              24
              
              
              23Accounts
                  payable and accrued expenses
              
              
              1,598
              
              
              2,301Liabilities
                  of discontinued operations
              
              
              307
              
              
              307Derivative
                  liability on conversion features of securities
              
              
              76,185
              
              
              111,450Total
                  current liabilities
              
              
              78,114
              
              
              114,081Long-term
                  portion of installment loan
              
              
              73
              
              
              91$19,700
                  convertible debentures, net of discount of $12,802 and
                  $15,756
              
              
              6,898
              
              
              3,944$14,225
                  convertible debentures, net of discount of $10,531 and
                  $0
              
              
              3,694
              
              
              -Total
                  liabilities
              
              
              88,779
              
              
              118,116Minority
                  interest
              
              
              -
              
              
              3,951Commitments
                  and contingenciesRedeemable
                  convertible preferred stock:EnerDel,
                  Inc. Series A Preferred, $.01 par value, 500,000 shares
                  authorized,8,000
                  shares issued and outstanding
              
              
              3,790
              
              
              2,569Series
                  B Preferred, $.01 par value, 180,000 shares
                  authorized,152,500
                  shares issued and outstanding
              
              
              12,065
              
              
              10,105**STOCKHOLDERS'
                  DEFICIT**Common
                  Stock, $.01 par value, 750,000,000 shares authorized347,455,751
                  issued and outstanding
              
              
              3,475
              
              
              3,475Paid
                  in capital
              
              
              75,401
              
              
              76,030Accumulated
                  deficit
              
              
              (167,570
              )
              
              (181,207
              )Total
                  stockholders' deficit
              
              
              (88,694
              )
              
              (101,702
              )Total
                  liabilities and stockholders' deficit
              
              $
              15,940
              
              $
              33,039


See
      accompanying notes to financial statements.


5





ENER1,
      INC. AND
      SUBSIDIARIES


CONSOLIDATED
      STATEMENTS OF OPERATIONS


(In
      thousands except per share data)


(unaudited)


**Three
                  Months Ended**
              
              **Nine
                  Months Ended****September
                  30,**
              
              **September
                  30,****2005**
              
              **2004**
              
              **2005**
              
              **2004****(Restated)**
              
              **(Restated)**
              
              **(Restated)**
              
              **(Restated)**Net
                  sales
              
              $
              25
              
              $
              -
              
              $
              60
              
              $
              41Operating
                  expensesCost
                  of sales
              
              
              -
              
              
              -
              
              
              -
              
              
              10Manufacturing
                  pre-production costs
              
              
              -
              
              
              532
              
              
              2,132
              
              
              1,048General
                  and administrative
              
              
              2,500
              
              
              1,278
              
              
              7,565
              
              
              5,138Research
                  and development
              
              
              1,194
              
              
              576
              
              
              17,936
              
              
              1,753Total
                  operating expenses
              
              
              3,694
              
              
              2,386
              
              
              27,633
              
              
              7,949Net
                  Loss from operations
              
              
              (3,669
              )
              
              (2,386
              )
              
              (27,573
              )
              
              (7,908
              )Other
                  income and (expense)Interest
              
              
              (3,026
              )
              
              (2,004
              )
              
              (8,295
              )
              
              (5,239
              )Equity
                  in loss of EnerStruct, Inc.
              
              
              (59
              )
              
              (139
              )
              
              (286
              )
              
              (426
              )Other
              
              
              83
              
              
              77
              
              
              223
              
              
              150Gain
                  (loss) on embedded derivative liability
              
              
              (29,513
              )
              
              6,467
              
              
              45,958
              
              
              84,167Total
                  other income (expense)
              
              
              (32,515
              )
              
              4,401
              
              
              37,600
              
              
              78,652Income
                  (loss) before income taxes
              
              
              (36,184
              )
              
              2,015
              
              
              10,027
              
              
              70,744Income
                  taxes
              
              
              -
              
              
              -
              
              
              -
              
              
              -Net
                  income (loss) before minority interestand
                  discontinued operations
              
              
              (36,184
              )
              
              2,015
              
              
              10,027
              
              
              70,744Minority
                  interest
              
              
              -
              
              
              -
              
              
              3,760
              
              
              -Net
                  income (loss) from continuing operations
              
              
              (36,184
              )
              
              2,015
              
              
              13,787
              
              
              70,744Loss
                  from discontinued operations
              
              
              -
              
              
              (5
              )
              
              -
              
              
              (7
              )Net
                  income (loss)
              
              
              (36,184
              )
              
              2,010
              
              
              13,787
              
              
              70,737Preferred
                  stock dividends
              
              
              (1,024
              )
              
              -
              
              
              (2,855
              )
              
              -Net
                  income (loss) attributableto
                  common shareholders
              
              $
              (37,208
              )
              $
              2,010
              
              $
              10,932
              
              $
              70,737Net
                  income (loss) per share, basicContinuing
                  operations
              
              $
              (0.11
              )
              $
              0.01
              
              $
              0.03
              
              $
              0.20Discontinued
                  operations
              
              $
              -
              
              $
              -
              
              $
              -
              
              $
              -Net
                  income (loss) per share, dilutedContinuing
                  operations
              
              $
              (0.11
              )
              $
              (0.01
              )
              $
              (0.03
              )
              $
              0.03Discontinued
                  operations
              
              $
              -
              
              $
              -
              
              $
              -
              
              $
              -Weighted
                  average shares outstanding:Weighted
                  average shares outstanding - Basic
              
              
              347,456
              
              
              347,276
              
              
              347,456
              
              
              346,966Weighted
                  average shares outstanding - Diluted
              
              
              347,456
              
              
              406,924
              
              
              406,396
              
              
              432,298





See
      accompanying notes to financial statements.


6





ENER1, INC. AND
      SUBSIDIARIES


CONSOLIDATED
      STATEMENTS OF CASH FLOWS


(Unaudited)


(In
      thousands)





**Nine
                  Months Ended****September
                  30,****2005**
              
              **2004****(Restated)**
              
              **(Restated)**Net
                  income
              
              $
              13,787
              
              $
              70,737Adjustments
                  to reconcile net loss to cash used by operating
                  activities:Gain
                  on embedded derivative liability
              
              
              (45,958
              )
              
              (84,167
              )Research
                  and development costs
              
              
              10,527
              
              
              -Minority
                  interest
              
              
              (3,760
              )
              
              -Accretion
                  of discount on debentures
              
              
              4,202
              
              
              2,959Non
                  cash interest expense related to financing costs
              
              
              842
              
              
              980Depreciation
              
              
              473
              
              
              172Compensation
                  expense for stock options
              
              
              815
              
              
              925Equity
                  in loss from investment in Enerstruct
              
              
              286
              
              
              426Changes
                  in current assets and liabilities
              
              
              (1,104
              )
              
              (1,175
              )Changes
                  in assets and liabilities held for disposal
              
              
              -
              
              
              (5
              )Net
                  cash used in operating activities
              
              
              (19,890
              )
              
              (9,148
              )Investing
                  Activities:Capital
                  expenditures
              
              
              (556
              )
              
              (1,322
              )Investment
                  in Splinex
              
              
              -
              
              
              (150
              )Net
                  cash used in investing activities
              
              
              (556
              )
              
              (1,472
              )Financing
                  Activities:Proceeds
                  from issuance of senior secured debenture, net of costs
              
              
              13,134
              
              
              18,527Proceeds
                  from sale of preferred stock
              
              
              250
              
              
              -Repayment
                  of related party notes
              
              
              -
              
              
              (1,041
              )Repayment
                  of guaranteed related party debt
              
              
              -
              
              
              (2,200
              )Repayment
                  of mortgage note payable
              
              
              -
              
              
              (704
              )Repayment
                  of bank loan
              
              
              -
              
              
              (1,600
              )Repayment
                  of bank installment loan
              
              
              (17
              )
              
              (8
              )Proceeds
                  from employee stock options exercised
              
              
              -
              
              
              22Proceeds
                  from exercise of warrants
              
              
              -
              
              
              1,050Net
                  cash provided by financing activities
              
              
              13,367
              
              
              14,046Net
                  increase (decrease) in cash and equivalents
              
              
              (7,079
              )
              
              3,426Cash
                  and cash equivalents beginning balance
              
              
              14,091
              
              
              200Cash
                  and cash equivalents ending balance
              
              $
              7,012
              
              $
              3,626





See
      accompanying notes to financial statements.


7





**ENER1,
      INC.** **AND SUBSIDIARIES**


**NOTES
      TO CONSOLIDATED FINANCIAL STATEMENTS**








1. BASIS
      OF PRESENTATION





The
      accompanying unaudited consolidated financial statements for Ener1, Inc. have
      been prepared in accordance with accounting principles generally accepted in
      the
      United States for interim financial information and with the instructions to
      Form 10-QSB for quarterly reports under Section 13 or 15 (d) of the Securities
      Exchange Act of 1934. Accordingly, they do not include all of the information
      and footnotes required by accounting principles generally accepted in the United
      States for complete financial statements. In the opinion of management, all
      adjustments considered necessary for a fair presentation have been included
      and
      such adjustments are of a normal recurring nature. Operating results for the
      three and nine months ended September 30, 2005 are not necessarily indicative
      of
      the results that may be expected for the year ending December 31, 2005. Notes
      to
      the financial statements which would substantially duplicate the disclosure
      contained in the audited financial statements for the year ended December 31,
      2004 as reported in Ener1's Annual Report on Form 10-KSB have been
      omitted.





2. STOCK-BASED
      COMPENSATION





Ener1
      accounts for stock-based compensation under the intrinsic value method. Under
      this method, Ener1 recognizes no compensation expense in connection with the
      grant of employee stock options when the number of underlying shares is known
      and the exercise price of the option is greater than or equal to the fair market
      value of the underlying stock on the date of grant. The following table
      illustrates the pro forma effect on net loss and net loss per share as if Ener1
      had applied the fair value provisions of FASB Statement No. 123, Accounting
      for
      Stock-Based Compensation, to stock-based employee compensation (dollars in
      thousands):


**Three
                  Months Ended**
              
              **Nine
                  Months Ended****September
                  30,**
              
              **September
                  30,****2005**
              
              **2004**
              
              **2005**
              
              **2004****(Restated)**
              
              **(Restated)**
              
              **(Restated)**
              
              **(Restated)**Net
                  income (loss)
              
              $
              (36,184
              )
              $
              2,010
              
              $
              13,787
              
              $
              70,737Add
                  stock-based compensationdetermined
                  under intrinsicvalue-based
                  method
              
              
              265
              
              
              197
              
              
              794
              
              
              517Less
                  stock-based compensationdetermined
                  under fair value-based
                  method
              
              
              (856
              )
              
              (798
              )
              
              (2,707
              )
              
              (1,685
              )Net
                  income (loss) pro forma
              
              
              (36,775
              )
              
              1,409
              
              
              11,874
              
              
              69,569Preferred
                  stock dividends
              
              
              (1,024
              )
              
              -
              
              
              (2,855
              )
              
              -Net
                  income (loss) attributableto
                  common shareholders
              
              $
              (37,799
              )
              $
              1,409
              
              $
              9,019
              
              $
              69,569Net
                  income (loss) per share, basicContinuing
                  operations
              
              $
              (0.11
              )
              $
              -
              
              $
              0.03
              
              $
              0.20Net
                  income (loss) per share, dilutedContinuing
                  operations
              
              $
              (0.11
              )
              $
              (0.01
              )
              $
              (0.04
              )
              $
              0.03








The
      weighted average fair value of the stock options granted during fiscal 2005 and
      2004 was $.42 and $.62, respectively. Variables used in the Black-Scholes
      option-pricing model include (1) 3.5%
      risk-free interest rate, (2) expected option life is the actual remaining life
      of the options as of each year end, (3) expected volatility was 100%, and (4)
      no
      dividends are expected to be paid.




8


3. GOING
      CONCERN




The
      accompanying consolidated financial statements have been prepared on a going
      concern basis, which contemplates the realization of assets and the satisfaction
      of liabilities in the normal course of business. Ener1 has experienced net
      operating losses since 1997 and negative cash flows from operations since 1999,
      and had an accumulated deficit of $167 million as of September 30, 2005. It
      is
      likely that Ener1's operations will continue to incur negative cash flows
      through September 30, 2006 and additional financing will be required to fund
      Ener1's planned operations through that time. If additional financing is not
      obtained, such a condition, among others, will give rise to substantial doubt
      about Ener1's ability to continue as a going concern for a reasonable period
      of
      time. The consolidated financial statements do not include any adjustments
      relating to the recoverability and classification of recorded asset amounts
      or
      the amounts and classifications of liabilities that might be necessary should
      Ener1 not be able to continue as a going concern.





4. 
      SEGMENT REPORTING





Ener1
      is
      organized based upon the following segments: EnerDel, EnerFuel, NanoEner, Ener1
      Battery, Ener1 Technologies and Digital Media Technologies Division/EnerLook
      (which is classified as discontinued operations). EnerDel develops and markets
      lithium batteries and certain battery components. EnerFuel develops and markets
      fuel cell systems, components and related services. NanoEner develops
      nanotechnology related manufacturing processes and materials. Ener1 Battery
      provides facilities to EnerDel and owns Ener1 Ukraine. Ener1 Technologies,
      Inc.
      had no activities during either of the three and nine month periods ended
      September 30, 2005.





**Three
                  Months Ended**
              
              **Nine
                  Months Ended****September
                  30,**
              
              **September
                  30,****2005**
              
              **2004**
              
              **2005**
              
              **2004****(Restated)**
              
              **(Restated)**
              
              **(Restated)**
              
              **(Restated)****Net
                  sales**EnerFuel,
                  Inc.
              
              $
              -
              
              $
              -
              
              $
              15
              
              $
              -EnerDel,
                  Inc.
              
              
              25
              
              
              -
              
              
              45
              
              
              -Ener1
                  Battery
              
              
              -
              
              
              -
              
              
              -
              
              
              41Total
                  Net Sales
              
              $
              25
              
              $
              -
              
              $
              60
              
              $
              41**Net
                  income (loss)**Discontinued
                  segments
              
              $
              -
              
              $
              (5
              )
              $
              -
              
              $
              (7
              )Corporate
              
              
              (33,852
              )
              
              3,125
              
              
              32,656
              
              
              (458
              )EnerDel,
                  Inc.
              
              
              (1,621
              )
              
              -
              
              
              (20,732
              )
              
              74,206Ener1
                  Battery
              
              
              (23
              )
              
              (828
              )
              
              (119
              )
              
              (2,092
              )Ener1
                  Technologies Inc.
              
              
              -
              
              
              (3
              )
              
              -
              
              
              (13
              )EnerFuel
              
              
              (424
              )
              
              (197
              )
              
              (1,003
              )
              
              (739
              )NanoEner
              
              
              (264
              )
              
              (82
              )
              
              (775
              )
              
              (160
              )Minority
                  interest
              
              
              -
              
              
              -
              
              
              3,760
              
              
              -Net
                  income (loss)
              
              $
              (36,184
              )
              $
              2,010
              
              $
              13,787
              
              $
              70,737**Assets**Discontinued
                  segments
              
              
              
              
              
              
              
              $
              -
              
              $
              2Corporate
              
              
              
              
              
              
              
              
              9,907
              
              
              9,608EnerDel,
                  Inc.
              
              
              
              
              
              
              
              
              4,527
              
              
              -Ener1
                  Battery
              
              
              
              
              
              
              
              
              1,351
              
              
              22,530Ener1
                  Technologies Inc.
              
              
              
              
              
              
              
              
              1
              
              
              10EnerFuel
              
              
              
              
              
              
              
              
              49
              
              
              305NanoEner
              
              
              
              
              
              
              
              
              105
              
              
              68Total
                  assets
              
              
              
              
              
              
              
              $
              15,940
              
              $
              32,523





9


5. $19,700,000
      CONVERTIBLE DEBENTURES





On
      January 20, 2004, Ener1 issued $20,000,000 in aggregate principal amount of
      senior secured convertible debentures due January 2009 (the "2004 Debentures")
      and warrants to purchase 16,000,000 shares of Ener1's common stock. The net
      proceeds of the issuance totaled $18,527,000 after direct placement costs of
      $1,473,000.




The
      2004
      Debentures mature on January 20, 2009. Ener1's obligations under the 2004
      Debentures are secured by collateral including land, building and battery
      production equipment owned by Ener1 Battery and used by EnerDel.




At
      the
      issuance date, the 2004 Debentures were convertible by the holder at any time
      into common shares at a price of $1.25 per share subject to adjustment upon
      certain events such as the sale of equity securities by Ener1 at a price below
      the then current conversion price of the debenture. As of September 30, 2005,
      the conversion price was $1.23.





Ener1
      may
      require that a specified amount of the principal of the 2004 Debentures be
      converted if certain conditions are satisfied for a period of 22 consecutive
      trading days.





During
      2004, a holder of the 2004 Debentures converted $300,000 of principal into
      common shares. The conversion was accounted for by debiting the principal amount
      of the 2004 Debentures and crediting common stock and additional paid in capital
      by this amount. Ener1 also adjusted the conversion option derivative
      to its fair value immediately prior to conversion through adjustments to gain
      (loss) on embedded derivative liability and then reduced the derivative
      liability by the proportionate amount of principal converted by crediting paid
      in capital.





Interest
      is due quarterly. All or a portion of the accrued and unpaid interest may be
      converted at the option of the debenture holder at any time under the same
      conversion terms as the principal. To date, interest of $1,614,340 has been
      paid, $0.00 interest was accrued at September 30, 2005 and $261,506 interest
      has
      been converted.




The
      initial interest rate was 5%, subject to increases to 7.5% if Ener1 did not
      achieve all of the specific milestones set forth in the 2004 Debentures by
      180
      days following the date of issuance of the 2004 Debentures and to 15% if Ener1
      did not achieve all of the milestones within 365 days after issuance of the
      2004
      Debentures. The milestones were as follows: (1) the registration statement
      is
      available to cover resales of such shares or such shares may be immediately
      sold
      to the public under Rule 144(k); (2) the Company’s common stock is listed on the
      NASDAQ ® National
      Market, NASDAQ ® SmallCap
      Market or the New York Stock Exchange and trading on the stock has not been
      suspended; (3) an Event of Default (as defined in the 2004 Debentures) or an
      event that, with the passage of time or giving of notice, would constitute
      an
      Event of Default, shall not have occurred and be continuing; and (4) the closing
      bid price for the common stock shall be greater than $1.75 (subject to
      adjustment for stock splits, stock dividends and similar events). As a result
      of
      Ener1’s failure to achieve all of the milestones except the milestone related to
      Events of Default and the registration of the resale of the underlying shares,
      the interest rate was increased to 7.5% as of July 19, 2004 and 15% as of
      January 30, 2005.





From
      January 20, 2007 to January 20, 2008, Ener1 may prepay some or the entire
      principal at a price of 103% of unpaid principal plus accrued interest. From
      January 21, 2008 to January 20, 2009, Ener1 may prepay some or the entire
      principal at 101% of unpaid principal plus accrued interest.





Ener1
      is required
      under the terms of the 2004 Debentures agreements to register the resale of
      the
      common stock underlying the debentures and associated warrants. If the
      registration statements are not available for use, Ener1 is required to make
      certain payments to the purchasers of the 2004 Debentures (the "registration
      delay payments"). The registration delay p ayments
      accrue at the rate of 1.5% of principal or approximately $295,000 per month
      until January 20, 2006, at which time the obligation to maintain the
      effectiveness of the resale registration statement for the common stock
      underlying the 2004 Debentures and associated warrants ends.





The
      2004
      Debentures are senior to Ener1's existing and future indebtedness and pari
      passu
      with the 2005 Debentures (see Note 6).





In
      the
      event of any default or fundamental change as defined under the 2004 Debentures,
      the holder will be entitled to require Ener1 to redeem the 2004 Debentures
      at a
      price equal to 101% of the unpaid principal and accrued
      interest.




The
      warrants issued in connection with the issuance of the 2004 Debentures had
      an
      exercise price of $2.51 at the issuance date, subject to adjustment upon certain
      events such as the sale of equity securities by Ener1 at a price below the
      then
      current exercise price. As of September 30, 2005, the exercise price was $2.37
      per share. The warrants are exercisable at any time through January 20,
      2010.




10


Ener1
      issued warrants to purchase 1,920,000 shares of common stock with an exercise
      price of $2.51 to the placement agent for the 2004 Debentures
      issuance. Ener1 also incurred $1,200,000 in placement fees.





As
      discussed in Note 8, Ener1 is accounting for the conversion option in the 2004
      Debentures and the associated warrants as derivative liabilities in accordance
      with SFAS 133 “Accounting for Derivative Instruments and Hedging Activities”
("SFAS 133") and EITF 00-19 "Accounting for Derivative Financial Instruments
      Indexed to and Potentially Settled in a Company's Own Stock ("EITF
      00-19").





6. $14,225,000
      CONVERTIBLE DEBENTURES





On
      March
      14, 2005, Ener1 issued $14,225,000 in aggregate principal amount of senior
      secured convertible debentures due March 2009 (the "2005 Debentures") and
      warrants to purchase 7,112,500 shares of Ener1's common stock. The net proceeds
      of the issuance totaled $13,134,000 after direct placement costs of $1,091,000.
      Proceeds from the sale were used to pay expenses of the sale and for working
      capital.




The
      2005
      Debentures mature on March 14, 2009. If certain events occur, including a
      default on the 2005 Debentures, Ener1 will pledge certain collateral to secure
      its obligations under the 2005 Debentures.





Ener1
      is
      required under the terms of the 2005 Debentures agreements to register the
      resale of the common stock underlying the debentures and associated warrants
      and
      maintain the listing or
      quotation of its common stock on the
      OTC
      Bulletin Board, the NASDAQ ® National
      Market, NASDAQ ® SmallCap
      Market or the New York Stock Exchange. If the registration statements are not
      available for use or Ener1’s common stock is not listed or quoted on the OTC
      Bulletin Board, the NASDAQ ® National
      Market, NASDAQ ® SmallCap
      Market or the New York Stock Exchange, Ener1 is required to make certain
      payments to the purchasers of the 2005 Debentures (the "registration delay
      payments"). Registration
      delay payments would accrue at a fixed rate of $213,375 per month until the
      2005
      Debenture holders are able to use the resale registration statement and until
      Ener1’s common stock is quoted on the OTC Bulletin Board or other exchange.








At
      the
      issuance date, the 2005 Debentures are convertible by the holder at any time
      into common shares at a price of $1.00 per share subject to adjustment upon
      certain events such as the sale of equity securities by Ener1 at a price below
      the then current conversion price of the debenture. As of September 30, 2005,
      the conversion price was $1.00.




Ener1
      may
      require that a specified amount of the principal of the 2005 Debentures be
      converted if certain conditions are satisfied for a period of 22 consecutive
      trading days.




Interest
      is due quarterly. The current interest rate is 7.5%. All or a portion of the
      accrued and unpaid interest may be converted at the option of the debenture
      holder at any time under the same conversion terms as the principal. To date,
      interest of $298,234 has been paid, no interest was accrued at September 30,
      2005 and no interest has been converted.





The
      initial interest rate on the 2005 Debentures was initially 7.5% per year. The
      2005 Debentures provided that the interest rate will increase to 15% per year
      effective 365 days after issuance of the 2005 Debentures if Ener1 fails to
      meet
      and maintain any of milestones set forth in the 2005 Debentures. The milestones
      were as follows: (1) the registration statement registering the resale of the
      shares underlying the 2005 Debentures and warrants is made and kept effective
      until the date on which the holders of the 2005 Debentures and warrants may
      sell
      all of their underlying shares; (2) Ener1’s common stock is listed on the
      NASDAQ ® National
      Market, NASDAQ ® SmallCap
      Market or the New York Stock Exchange and trading on the stock has not been
      suspended; (3) an Event of Default (as defined in the 2005 Debentures) or an
      event that, with the passage of time or giving of notice, would constitute
      an
      Event of Default, shall not have occurred and be continuing; (4) the closing
      bid
      price for Ener1’s common stock shall be greater than $1.50; and (5) trading
      volume of Ener1’s common stock shall have exceeded $500,000 per day for each of
      the preceding 30 days.





At
      any
      time on or after March 14, 2008, Ener1 may prepay some or the entire principal
      of the 2005 Debentures at 103% of the principal, plus accrued
      interest.





The
      2005
      Debentures are senior to Ener1's existing and future indebtedness and pari
      passu
      with the 2004 Debentures (see Note 5).





11


In
      the
      event of any default as defined under the 2005 Debentures, the holder will
      be
      entitled to require Ener1 to redeem the 2005 Debentures at a price equal to
      (1)
      the greater of 105% of the unpaid principal and accrued interest or (2)
      the product of the number of shares the principal and accrued interest
      could be converted into at the time of default multiplied by the then current
      market price. In the event of any fundamental change as defined under the 2005
      Debentures, the holder will be entitled to require Ener1 to redeem the 2005
      Debentures at a price equal to 120% of the unpaid principal and accrued interest
      if the fundamental change occurs before the first anniversary of the issuance
      date, 115% of the unpaid principal and accrued interest if the fundamental
      change occurs between the first anniversary of the issuance date and the second
      anniversary of the issuance date, and 110% of the unpaid principal and accrued
      interest if the fundamental change occurs after the second anniversary of the
      issuance date.





The
      warrants issued in connection with the issuance of the 2005 Debentures were
      divided into Series A and Series B. Each Series A warrant entitles the holder
      to
      purchase a number of shares of common stock equal to 30% of the number of shares
      of common stock that would be issuable upon conversion of the original principal
      amount of the 2005 Debenture divided by the conversion price for an exercise
      price of $1.15 per share. Each Series B warrant entitles the holder to purchase
      a number of shares of common stock equal to 20% of the number of shares of
      common stock that would be issuable upon conversion of the original principal
      amount of the 2005 Debenture divided by the conversion price for an exercise
      price of $1.25 per share. Both Series A and Series B warrants are subject to
      adjustment upon certain events such as the sale of equity securities by Ener1
      at
      a price below the exercise price. The warrants are exercisable, in whole or
      in
      part, at any time on or before March 14, 2010. The number of common shares
      issuable under the Series A and Series B warrants issued in connection with
      the
      2005 Debentures are 4,267,500 and 2,845,000, respectively.





Ener1
      issued warrants to purchase up to 426,750 shares of common stock with an
      exercise price of $1.00 to the placement agent for the 2005 Debentures issuance.
      The fair market value of these warrants was $213,000 and was allocated to
      deferred debenture costs. Ener1 also incurred $1,091,000 in placement
      fees.





Ener1
      is
      accounting for the conversion option in the 2005 Debentures and the associated
      warrants as derivative liabilities in accordance with SFAS 133.




7.    
      REDEEMABLE PREFERRED STOCK




Ener1,
      Inc. Series B Convertible Preferred Stock




In
      October 2004, Ener1 sold 150,000 shares of Series B Convertible Preferred Stock
      ("Series B Preferred Stock"), plus warrants to purchase 4,166,666 shares of
      common stock at an exercise price of $1.25 and warrants to purchase 4,166,666
      shares of common stock at an exercise price of $1.50 per share, for an aggregate
      purchase price of $15,000,000.




In
      February 2005, Ener1 sold 2,500 shares of Series B Preferred Stock, plus
      warrants to purchase 69,445 shares of common stock at an exercise price of
      $1.25
      and warrants to purchase 69,445 shares of common stock at an exercise price
      of
      $1.50 per share, for an aggregate purchase price of $250,000.





The
      proceeds were first allocated to the fair value of the freestanding warrants,
      and the remaining proceeds were allocated to the Series B Preferred
      Stock.




The
      conversion feature for the Series B Preferred Stock is contingent upon Ener1
      filing a registration statement with the Securities and Exchange Commission
      to
      register an underwritten offering of common stock. The holders of Series B
      Preferred Stock will have the right to convert up to one-half of their shares
      of
      Series B Preferred Stock into common stock for sale pursuant to the registration
      statement, subject to the discretion of the underwriters of the offering. The
      conversion ratio shall be established by dividing the liquidation value per
      share of the Series B Preferred Stock by the price for the common stock sold
      in
      the registered offering. Because of this contingency, the conversion option
      is
      not within the scope of SFAS 133 and EITF 00-19. If the contingency is triggered
      in the future and the holder receives the ability to convert, Ener1 will need
      to
      reassess whether the conversion feature meets the definition of a derivative
      under SFAS 133.




The
      Series B Preferred Stock is redeemable at the option of Ener1 at any time,
      in
      part or whole, at 100% of the liquidation value, plus accrued and unpaid
      dividends. The Series B Preferred Stock is redeemable at the option of the
      holder when none of the 2004 Debentures are outstanding. The 2004 Debentures
      mature on January 20, 2009. Due to the mandatory redemption feature, the Series
      B Preferred Stock is reported as a liability consistent with SFAS 150,
“Accounting for Certain Financial Instruments with Characteristics of Both
      Liabilities and Equity” (“SFAS 150”).




12


In
      connection with the issuances of is Series B Preferred Stock, Ener1 issued
      warrants to purchase up to 4,236,111 shares of common stock at an exercise
      price
      of $1.25 per share and warrants to purchase up to 4,236,111 shares of common
      stock at an exercise price of $1.50 per share. These warrants have a ten year
      term. Ener1 is not required to register the resale of the warrants or of the
      common stock issuable upon exercise of the warrants. The fair value was
      determined utilizing the Black-Scholes stock option valuation model. The
      significant assumptions used in the valuation are: the exercise prices as noted
      above; the market value of Ener1's common stock on the date of issuance, $0.65
      and $0.80 for October 2004 and February 2005, respectively; expected volatility
      of 207%; risk free interest rate of approximately 1.79% and 2.50% for October
      2004 and February 2005, respectively; and a term of ten years.








EnerDel
      Series A Convertible Preferred Stock




In
      October 2004, Delphi Corporation purchased 8,000 shares of Non-Voting,
      Cumulative and Redeemable Series
      A
      Convertible Preferred Stock issued by EnerDel (“Series A Preferred Stock”) plus
      warrants to purchase Ener1 common stock for an aggregate purchase price of
      $8,000,000. The Series A Preferred Stock was convertible into 6,956,522 shares
      of Ener1 common stock until January 2005. No shares were converted.




Ener1
      is
      accounting for the freestanding warrants and embedded conversion feature of
      the
      Series A Preferred Stock in accordance with SFAS 133. The proceeds were first
      allocated to the freestanding warrants at their fair value. The remaining
      proceeds were next allocated based on the with-and-without method first to
      the
      embedded conversion feature of the Series A Preferred Stock and then to of
      the
      host instrument (Series A Preferred Stock). When the term of the conversion
      option expired in January 2005, the remaining liability of $1,182,609
      was recorded as unrealized gain on embedded derivative in the first
      quarter of 2005.




If
      EnerDel has not redeemed all of the shares of Series A Preferred Stock on or
      before the 4th anniversary of the filing date of the certificate of designation
      for the Series A Preferred Stock, the holders will have the option to require
      EnerDel to redeem all of the Series A Preferred shares on 10 days notice. As
      a
      result, Ener1 has determined the preferred stock is mandatorily redeemable.
      Due
      to the mandatory redemption feature, the Series A Preferred Stock is reported
      as
      a liability consistent with SFAS 150.




In
      connection with the issuance of the Series A Preferred Stock, EnerDel issued
      warrants to purchase up to 1,750,000 shares of common stock at an exercise
      price
      of $0.70 per share and warrants to purchase up to 5,250,000 shares of common
      stock at an exercise price of $1.00 per share. These warrants have a seven
      year
      term. Ener1 is not required to register the resale of the warrants or of the
      common stock issuable upon exercise of the warrants. The fair value was
      determined utilizing the Black-Scholes stock option valuation model. The
      significant assumptions used in the valuation are: the exercise prices as noted
      above; the market value of Ener1's common stock on the date of issuance, $0.66;
      expected volatility of 207%; risk free interest rate of approximately 1.74%;
      and
      a term of ten years.




13


The
      following are the components of redeemable preferred stock as of September
      30,
      2005 (in thousands):





**Ener1**
              
              **EnerDel****Series
                  B**
              
              **Series
                  A**
              
              **Total**Face
                  value
              
              $
              15,250
              
              $
              8,000
              
              $
              23,250Less
                  fair value ofwarrant
                  derivative
              
              
              (5,514
              )
              
              (4,620
              )
              
              (10,134
              )Less
                  fair value ofconversion
                  option
              
              
              -
              
              
              (1,183
              )
              
              (1,183
              )Accumulated
                  accretionof
                  discounts
              
              
              1,328
              
              
              969
              
              
              2,297Cumulative
                  dividends
              
              
              1,001
              
              
              624
              
              
              1,625Carrying
                  value
              
              $
              12,065
              
              $
              3,790
              
              $
              15,855




8. Derivatives




Ener1
      evaluated the application of SFAS 133 and EITF 00-19 for the following
      financial instruments:




·
            
            the
                2004 Debenture conversion feature;·
            
            warrants
                to purchase common stock associated with the 2004
                Debentures;·
            
            the
                2005 Debenture conversion feature;·
            
            warrants
                to purchase common stock associated with the 2005
                Debentures;·
            
            EnerDel
                Series A Preferred Stock conversion feature;·
            
            Warrants
                to purchase common stock issued to Delphi Corporation (the "Delphi
                Warrants");·
            
            Series
                B Preferred Stock conversion feature;·
            
            warrants
                to purchase common stock issued to the purchasers of the Series B
                Preferred Stock (the "Series B Warrants");·
            
            warrants
                to purchase common stock issued to Ener1 Group, Inc. in connection
                with
                the acquisition by Ener1 of Ener1 Battery Company from Ener1 Group,
                Inc.
                (“Battery Warrants”);·
            
            warrants
                to purchase common stock issued to Ener1 Group, Inc. in connection
                with
                the exchange of stock, notes and warrants in exchange for debt (the
                “Exchange Warrants”); and·
            
            options
                to purchase common stock issued to ITOCHU Corporation (“ITOCHU Options”)





Based
      on
      the guidance in SFAS 133 and EITF 00-19, Ener1 concluded all of these
      instruments other than the Series B Preferred Stock qualified for derivative
      accounting. SFAS 133 and EITF 00-19 require Ener1 to bifurcate and separately
      account for the conversion features of the debentures and Series A preferred
      stock as embedded derivatives. Pursuant to SFAS 133, Ener1 bifurcated the
      conversion feature from the debentures and the Series A preferred stock, because
      the economic characteristics and risks of the conversion features were
      determined to not be clearly and closely related to the economic characteristics
      and risks of the Debentures. In addition, among other reasons, because
      there was no explicit cap on the amount of shares that could be issued pursuant
      to the conversion features or the warrant and option agreements, Ener1
      determined the conversion features and the warrants and options met the
      attributes of a liability and therefore recorded the fair value of the
      conversion features and the warrants as current liabilities. Ener1 is required
      to record the fair value of the conversion features and the warrants and options
      on its balance sheet at fair value with unrealized changes in the values of
      these derivatives reflected in the consolidated statement of operations as
“Gain
      (loss) on derivative liability.” These derivative liabilities were not
      classified as such in Ener1's historical financial statements. In order to
      reflect the correction of these errors, Ener1 restated its financial statements
      for the year ended December 31, 2004 and for the periods ended March 31, 2005
      and June 30, 2005.




The
      impact on the balance sheet as of September 30, 2005 and the statements of
      income for the nine months ended September 30, 2005 and 2004 is as follows
      (dollars in thousands):





14


**December
                  31,**
              
              **September
                  30,**
              
              **Gain**
              
              
              
              **December
                  31,**
              
              **September
                  30,**
              
              **Gain****2004**
              
              **2005**
              
              **(Loss)**
              
              
              
              **2003**
              
              **2004**
              
              **(Loss)**2004
                  Debenture
              
              $
              11,627
              
              $
              6,918
              
              $
              4,709
              
              
              
              
              $
              -
              
              $
              7,938
              
              $
              2,302
              
              
              (a)2004
                  Debenture Warrants
              
              
              11,040
              
              
              6,720
              
              
              4,320
              
              
              
              
              
              -
              
              
              8,320
              
              
              1,312
              
              
              (a)2005
                  Debenture
              
              
              -
              
              
              6,686
              
              
              1,280
              
              
              (a)
              
              
              -
              
              
              -
              
              
              -2005
                  Debenture Warrants
              
              
              -
              
              
              4,680
              
              
              (868
              )
              
              (a)
              
              
              -
              
              
              -
              
              
              -EnerDel
                  Series A Preferred Stock
              
              
              1,183
              
              
              -
              
              
              1,183
              
              
              
              
              
              -
              
              
              -
              
              
              -Series
                  A Warrants
              
              
              5,944
              
              
              3,426
              
              
              2,518
              
              
              
              
              
              -
              
              
              -
              
              
              -Series
                  B Warrants
              
              
              7,096
              
              
              4,145
              
              
              1,866
              
              
              
              
              
              -
              
              
              -
              
              
              -Battery
                  Warrants
              
              
              57,960
              
              
              33,810
              
              
              24,150
              
              
              
              
              
              96,600
              
              
              37,950
              
              
              58,650Exchange
                  Warrants
              
              
              16,600
              
              
              9,800
              
              
              6,800
              
              
              
              
              
              19,600
              
              
              11,000
              
              
              8,600Itochu
                  Stock Options
              
              
              -
              
              
              -
              
              
              -
              
              
              
              
              
              13,957
              
              
              654
              
              
              13,303$
              111,450
              
              $
              76,185
              
              $
              45,958
              
              
              
              
              $
              130,157
              
              $
              65,862
              
              $
              84,167


(a)
      The
      original liability was recorded out of the proceeds of the debentures; therefore
      the gain (loss) in the first period after issuance of the instrument is not
      equal to the balance sheet amount.




Because
      the conversion option for the Series B Preferred Stock is contingent, the Series
      B Preferred Stock is not within the scope of SFAS 133 and EITF 00-19. If the
      contingency is resolved in the future and the holder receives the ability
      to convert, Ener1 will assess whether the conversion option meets the definition
      of a derivative under SFAS 133.





The
      Battery Warrants are immediately exercisable at an exercise price of $.08 per
      share and have a term of ten years. The warrants have provisions requiring
      that
      the number of shares available for exercise and/or the exercise price for the
      shares be adjusted to reflect stock splits, stock dividends and similar
      transactions, as well as the issuance of other shares of our common stock,
      except for employee stock options, at prices below the exercise price stated
      in
      the warrants. The warrants also provide for cashless exercise in accordance
      with
      a formula stated in the warrants.





The
      Company uses the Black Scholes valuation model for calculation of the value
      of
      derivative liabilities. Ener1 uses volatility rates based upon the closing
      stock
      price of its common stock since January 2002, when the company underwent a
      change in control. Ener1 determined that share prices prior to this period
      do
      not reflect the ongoing business valuation of its current operations. Ener1
      uses
      a risk free interest rate that is equal to the U. S. Treasury bill rate with
      a
      maturity that approximates the estimated expected life of a derivative or
      security. Ener1 uses the closing market price of the common stock on the date
      of
      issuance of a derivative or at the end of a quarter when a derivative is valued
      at fair value. The volatility factor used in the Black Scholes valuation model
      has a significant effect on the resulting valuation of the derivative
      liabilities on the balance sheet. The volatility of Ener1’s stock prices has
      ranged from 296% to 145% during the period from 2002 through 2005. At volatility
      rates above 140%, the call value of the options calculated under the Black
      Scholes valuation model approaches the market price of the stock, and additional
      volatility does not further materially increase the value of the derivatives.
      The initial volatility for the calculation of the embedded and freestanding
      derivatives ranged from 135% to 296%.





15


The
      following table shows the volatility, risk free interest rate and market price
      used in the calculation of the call value under the Black Scholes valuation
      model for each derivative at issuance date and at the end of each
      year.





**Issue
                  Date**
              
              **Volatility**
              
              **Risk
                  Free Interest Rate**
              
              **Market
                  Price**
              
              **Term
                  in Years**At
                  Issuance date for:2004
                  Debentures
              
              
              1/21/2004
              
              
              296
              %
              
              3.5
              %
              $
              1.65
              
              
              52004
                  Debenture Warrants
              
              
              1/21/2004
              
              
              296
              %
              
              3.5
              %
              $
              1.65
              
              
              102005
                  Debentures
              
              
              3/11/2005
              
              
              104
              %
              
              3.5
              %
              $
              0.75
              
              
              52005
                  Debenture Warrants
              
              
              3/11/2005
              
              
              104
              %
              
              3.5
              %
              $
              0.75
              
              
              5EnerDel
                  Series A Preferred Stock
              
              
              10/20/2004
              
              
              207
              %
              
              1.8
              %
              $
              0.66
              
              
              5Delphi
                  Warrants
              
              
              10/20/2004
              
              
              207
              %
              
              1.8
              %
              $
              0.66
              
              
              7Series
                  B Preferred Stock Warrants
              
              
              10/15/2004
              
              
              207
              %
              
              1.8
              %
              $
              0.65
              
              
              10Debt
                  Exchange Warrants
              
              
              11/14/2003
              
              
              296
              %
              
              1.0
              %
              $
              0.98
              
              
              10ITOCHU
                  options
              
              
              7/1/2003
              
              
              296
              %
              
              1.0
              %
              $
              1.40
              
              
              6
                  mos.Battery
                  Warrants
              
              
              9/6/2002
              
              
              201
              %
              
              1.7
              %
              $
              0.05
              
              
              10Prices
                  and average rates at Year End:December
                  31, 2003
              
              
              
              
              
              296
              %
              
              4.3
              %
              $
              1.40December
                  31, 2004
              
              
              
              
              
              155
              %
              
              4.1
              %
              $
              0.85December
                  31, 2005
              
              
              
              
              
              145
              %
              
              4.1
              %
              $
              0.39




9.    
      ENER1 GROUP FINANCING





Effective
      as of October 15, 2004, the Company entered into an agreement with Ener1 Group
      under which Ener1 Group agreed to purchase, from time to time, at the Company’s
      request, up to 30,000 shares of the Series B Preferred Stock at a purchase
      price
      of $100.00 per share (or an aggregate purchase price of $3,000,000), and
      warrants to purchase up to 833,334 shares of its common stock at an exercise
      price of $1.25 per share, and warrants to purchase up to 833,334 shares of
      its
      common stock at an exercise price of $1.50 per share. Under the agreement,
      if
      the Company requires Ener1 Group to purchase any of the Series B Preferred
      Stock
      and warrants pursuant to this agreement, the Company is required to pay Ener1
      Group a fee equal to one third of the aggregate purchase price for the
      securities purchased by Ener1 Group in return for Ener1 Group’s assistance in
      arranging a prior sales of Series B Preferred Stock. In March 2005, at the
      Company’s request, Ener1 Group purchased 2,500 of the Company’s Series B
      Preferred stock and warrants to purchase 13,889 shares of the Company’s common
      stock, for an aggregate purchase price of $250,000, and Ener1 paid Ener1 Group
      a
      fee of $83,333.








10. ITOCHU
      CORPORATION INVESTMENT AND INVESTMENT IN ENERSTRUCT





On
      July
      25, 2003, Ener1 sold 14,000,000 common shares and granted options to purchase
      common stock to ITOCHU Corporation for $3.5 million. All options expired
      unexercised on January 31, 2005. Using these proceeds, Ener1 purchased a 49%
      interest in a new Japanese company called Enerstruct, Inc. for $2,003,339.
      ITOCHU acquired the remaining 51% of Enerstruct, for $1,100,000 plus equipment.
      Ener1's net book value on September 30, 2005, accounted for under the equity
      method, was $2,395,847, after deducting Ener1's share of Enerstruct's losses
      to
      date.




On
      April
      12, 2005, EnerDel purchased engineering and consulting services from Enerstruct
      and an option to license from Enerstruct certain battery cell and manufacturing
      technologies for $1 million. On June 23, 2005, EnerDel exercised this option.
      At
      that time, EnerDel also determined that it would no longer conduct battery
      manufacturing operations using its existing technology and reduced the work
      force at its manufacturing facility in Indianapolis, Indiana by eliminating
      functions related to this technology. See Note 12.




16


Summarized
      information of Enerstruct is as follows as of September 30, 2005 and for the
      nine-month period then ended.





Cash
            
            $
            1,369,070Total
                assets
            
            $
            1,898,489Total
                liabilities
            
            $
            554,144Net
                loss
            
            $
            (584,282
            )




11. RELATED
      PARTY TRANSACTIONS





During
      2005, Ener1 and Ener1 Group have from time to time used each other's services
      and employees. Ener1 Group billed Ener1 $750 and $40,987, respectively, for
      the
      cost of services and employees provided to Ener1 for the three and nine months
      ended September 30, 2005. Ener1 billed Ener1 Group $27,990 and $113,815,
      respectively, for the cost of these services and employees provided to Ener1
      Group for the three and nine months ended September 30, 2005. As of September
      30, 2005, the net balance due to Ener1 from Ener1 Group was
      $132,921.





Ener1,
      Ener1's wholly owned subsidiary, Ener1 Acquisition Corp. (“Acquisition”), and
      Splinex Technology, Inc. (“Splinex”) a related party, entered into a Merger
      Agreement dated as of June 9, 2004, providing for the merger of Acquisition
      into
      Splinex. Upon closing in January 2005, Ener1 received 5,000,000 shares of
      Splinex common stock. Ener1 declared a dividend to distribute these 5,000,000
      shares of Splinex common stock to its shareholders of record on January 17,
      2005. In exchange for the 5,000,000 shares, Ener1 paid $150,000 of the expenses
      incurred in connection with the registration under the Securities Act of the
      distribution of these shares to Ener1's shareholders. The terms of the merger
      were negotiated on an arm's-length basis by an independent committee of Ener1's
      Board of Directors. The independent committee engaged a financial adviser,
      Capitalink, L.C., to assist the committee in connection with its evaluation
      of
      the transaction. Capitalink delivered a fairness opinion to the independent
      committee indicating that the merger consideration was fair, from a financial
      point of view, to Ener1's non-affiliated stockholders. Based on the foregoing,
      Ener1 concluded that $150,000 represented the fair value of the 5,000,000 shares
      of Splinex common stock that Ener1 received in the merger. Ener1 recorded a
      dividend of $150,000, which amount represented the value of the Splinex common
      stock on the date the dividend was declared.








Ener1's
      primary business purpose in approving the Splinex merger was to provide its
      shareholders with the opportunity to participate in the future value of Splinex,
      which Ener1's Board of Directors believed had the potential to become a leading
      three-dimensional graphics software company. Two of Ener1's directors,
      Kevin P. Fitzgerald and Dr. Peter Novak, are also directors of Splinex. Dr.
      Novak was also the president of Splinex from its inception February 7, 2004
      to
      August 31, 2004. Mr. Fitzgerald resigned as a director of Splinex in December
      2005.




12.  COSTS
      ASSOCIATED WITH EXIT OR DISPOSAL ACTIVITIES




On
      June
      23, 2005, EnerDel, Inc. decided to acquire automated manufacturing technology
      for high-rate battery production from Enerstruct, Ener1 Inc.'s joint venture
      with ITOCHU. In connection with this decision, EnerDel began restructuring
      its
      manufacturing facilities in Indianapolis and Fort Lauderdale to use the
      automated manufacturing technology. A total of 37 employees were terminated
      in
      Indianapolis and Fort Lauderdale and Ener1 determined that the equipment in
      the
      Fort Lauderdale facility will be used for research and development activities.
      Ener1 charged the remaining net book value of the Fort Lauderdale's facility
      equipment of approximately $10.5 million to research and development expenses
      EnerDel plans to retain selected equipment and battery pack/systems integration
      engineers at the Indianapolis facility. EnerDel has incurred and will continue
      to incur exit and disposal costs associated with these changes. These costs
      are
      predominantly severance, equipment disposal, and contract termination costs.
      In
      accordance with FASB No. 146, these costs are included in results of operations
      as research and development, selling, general, and administrative
      expenses.





17


The
      table
      below summarizes the exit and disposal costs of this change in strategy by
      each
      major cost type.





**Amount
                Incurred**
            
            **Cumulative
                Amount****Description
                of**
            
            **Expected
                Liability**
            
            **For
                Three Month Period**
            
            **Incurred
                As Of****Disposal
                Activity**
            
            **Of
                Exit Activity**
            
            **Ended
                September 30, 2005**
            
            **September
                30, 2005**Personnel
                termination costs
            
            $
            951,028
            
            $
            80,996
            
            $
            826,258Contract
                termination costs****(1)
            
            
            1,830,908
            
            
            214,000
            
            
            214,000Equipment
                relocation costs
            
            
            150,000
            
            
            --
            
            
            ----
            
            
            --
            
            
            --Total
                activity exit costs
            
            $
            2,931,936
            
            $
            294,996
            
            $
            1,040,258





(1)
      Contract termination costs include: facilities lease obligations to Delphi
      of
      approximately $1,198,000; purchase order commitments of $625,000 which Ener1
      is
      attempting to recover; and cancellation of one sales contract for
      $8,000.





13. COMMITMENTS
      AND CONTINGENCIES





Lease
      Commitments





In
      April
      2005, Ener1 signed a 62-month operating lease for office facilities located
      in
      New York City. The lease provides for fixed rent of $426,240 per
      year.





In
      June
      2005, Ener1 signed a 37-month operating lease for office facilities in Fort
      Lauderdale to be used by EnerFuel, Inc. The lease provides for monthly rent
      of
      $8,819 a month plus charges for taxes and common area costs.





In
      June
      2005, Ener1 signed a 12 month operating lease for office facilities in Fort
      Lauderdale to be used by NanoEner, Inc. The lease provides for monthly rent
      payments of $1,863 plus charges for taxes and common area costs.





14. RESTATEMENT
      AND RECLASSIFICATIONS OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS





***Summary
      of Restatement Items***





The
      consolidated financial statements for the three and nine months ended September
      30, 2004 and 2005 and related disclosures included in this Amendment No. 3
      to
      Quarterly Report on Form 10-QSB/A have been restated. On December 15, 2005,
      Ener1 concluded that it would be necessary to restate its financial results
      for
      the fiscal year ended December 31, 2004 and for the interim periods ended March
      31 and June 30, 2005 to reflect additional non-operating gains and losses
      related to the classification of and accounting for: (1) the conversion feature
      of the 2004 and 2005 Debentures, the warrants to purchase common stock
      associated with the 2004 and 2005 Debentures and the amortization expense
      associated with the discount recorded with respect to the 2004 and 2005
      Debentures and financing costs incurred in connection with the 2004 Debentures,
      (2) the EnerDel Inc. Series A Convertible Preferred Stock issued in November,
      2004 ("Preferred Stock") and associated warrants and (3) the warrants to
      purchase common stock issued to Ener1 Group, Inc. in September 2002 and warrants
      to purchase common stock issued to purchasers of Ener1's Series B Preferred
      Stock.  On January 5, 2006, Ener1 filed a Quarterly Report on Form 10-QSB
      for the three and nine months ended September 30, 2005 (the "September 2005
      10-QSB") including restatements of Ener1's previously issued financial
      statements for the three and nine months ended September 30, 2004.





On
      March
      2, 2006, Ener1 determined that it was necessary to restate the financial
      statements included in the September 2005 10-QSB for the three and nine months
      ended September 30, 2004 and 2005 in order to reflect additional gains and
      losses related to the classification of and accounting for (1) options to
      purchase Ener1's common stock issued to a business partner in July 2003 and
      (2)
      warrants to purchase Ener1's common stock issued to Ener1's majority stockholder
      in November 2003. On March 3, 2006, Ener1 filed Amendment No. 1 to Quarterly
      Report on Form 10-QSB for the three and nine months ended September 30, 2005
      (the "Amended September 2005 10-QSB") including restatements of Ener1's
      previously issued financial statements for the three and nine months ended
      September 30, 2004.





Ener1
      had
      previously classified the value of these conversion features and warrants and
      options to purchase common stock, when applicable, as equity. After further
      review, Ener1 has determined that these instruments should have been classified
      as derivative liabilities and therefore, the fair value of each instrument
      must
      be recorded as a derivative liability on Ener1's balance sheet. Changes in
      the
      fair values of these instruments will result in adjustments to the amount of
      the
      recorded derivative liabilities and the corresponding gain or loss will be
      recorded in Ener1's statement of operations. At the date of the respective
      conversion of the each respective instrument (or exercise of the warrants,
      or
      options as the case may be), the corresponding derivative liability will be
      reclassified as equity.





18


On
      March
      10, 2006, Ener1 determined that it was necessary to restate the financial
      statements included in the Amended September 2005 10-QSB for the three and
      nine
      months ended September 30, 2004 and 2005 in order to reflect additional interest
      expense related to the classification of and accounting for warrants issued
      to
      the placement agent for the 2004 Debentures. The financial statements and other
      financial information included in this is Amendment No. 2 to the September
      2005
      10-QSB have been restated accordingly.





The
      Company previously reported the Series A Preferred Stock issued by its
      subsidiary EnerDel, Inc., and the Series B Preferred Stock issued by the Company
      as long term liabilities at September 30, 2005 and December 31, 2005. The
      balance sheets at December 31, 2005 and September 30, 2005 included in this
      Quarterly Report on Form 10-QSB have been restated to classify the Series A
      Preferred Stock and Series B Preferred Stock as temporary equity.





The
      Company previously reported diluted earnings per share for the three and nine
      months ended September 30, 2005 of $0.05 and $0.11 per share, respectively
      based
      upon weighted average shares of 412,008,000 and 414,756,000, respectively.
      The
      Company previously reported diluted earnings per share for the three and nine
      months ended September 30, 2004 of $0.02 and $0.16 per share, respectively
      based
      upon weighted average shares of 415,652,000 and 418,989,000, respectively.
      Diluted earnings per share are calculated by dividing the Company’s net income
      for the applicable period by the number of shares of the Company's common stock
      outstanding on a fully diluted basis. The previously reported diluted earnings
      per share did not reflect adjustments required to be made to the numerator
      of
      the fraction used in this calculation, specifically, excluding from net income
      the gain on derivative liability reported for the applicable period. Making
      these adjustments to the calculation resulted in the determination that the
      Company's 2004 Debentures and 2005 Debentures were dilutive securities and
      that
      the shares of Company common stock underlying the debentures should be
      considered outstanding for purposes of calculating diluted earnings per share.
      The restated diluted earnings (loss) per share for the three and nine months
      ended September 30, 2005 is $(0.01) and $0.01 per share, respectively based
      upon
      restated weighted average shares of 429,686,987 and 439,464,139, respectively.
      The restated diluted earnings per share for the three and nine months ended
      September 30, 2004 is $0.00 and $0.04 per share, respectively based upon
      restated weighted average shares of 431,483,926 and 433,220,483, respectively.





The
      financial statements and other financial information included in this Amendment
      No. 3 to the September 30, 2005 10-QSB have been restated accordingly.


19


The
      impact of the above restatement items on Ener1's consolidated statements of
      operations for the three and three and nine months ended September 30, 2005
      and
      2004 are summarized below:  (dollars and shares in thousands, other than
      per share information).





**Three
                Months Ended September 30, 2004****As
                  Previously****Reported**
              
              **Adjustment**
              
              
              
              **As
                  restated**Gross
                  profit
              
              $
              -
              
              $
              -
              
              
              
              
              $
              -Total
                  operating expenses
              
              
              2,538
              
              
              (152
              )
              
              *(a*)**
              
              
              2,386Loss
                  from operations
              
              
              (2,538
              )
              
              
              
              
              
              
              
              (2,386
              )Other
                  income and (expense)Interest
              
              
              (666
              )
              
              (1,338
              )
              
              *(b*)**
              
              
              (2,004
              )Equity
                  in loss of EnerStruct, Inc.
              
              
              (139
              )
              
              -
              
              
              
              
              
              (139
              )Other
              
              
              77
              
              
              -
              
              
              
              
              
              77Gain
                  on embedded derivative liability
              
              
              -
              
              
              6,467
              
              
              *(c*)**
              
              
              6,467Total
                  other income (expense)
              
              
              (728
              )
              
              5,129
              
              
              
              
              
              4,401Net
                  income (loss) before minority interestand
                  discontinued operations
              
              
              (3,266
              )
              
              5,281
              
              
              
              
              
              2,015Minority
                  interest
              
              
              -
              
              
              -
              
              
              
              
              
              -Net
                  income (loss) from continuing operations
              
              
              (3,266
              )
              
              5,281
              
              
              
              
              
              2,015Loss
                  from discontinued operations
              
              
              (5
              )
              
              -
              
              
              
              
              
              (5
              )Net
                  income (loss)
              
              $
              (3,271
              )
              $
              5,281
              
              
              
              
              $
              2,010Net
                  income (loss) per share, basicContinuing
                  operations
              
              $
              (0.01
              )
              
              0.02
              
              
              *(d*)**
              
              $
              0.01Discontinued
                  operations
              
              $
              -
              
              
              -
              
              
              
              
              $
              -Net
                  income (loss) per share, dilutedContinuing
                  operations
              
              $
              (0.01
              )
              
              -
              
              
              *(e*)**
              
              $
              (0.01
              )Discontinued
                  operations
              
              $
              -
              
              
              -
              
              
              
              
              $
              -Weighted
                  average shares outstanding:Weighted
                  average shares outstanding - Basic
              
              
              347,276
              
              
              -
              
              
              
              
              
              347,276Weighted
                  average shares outstanding - Diluted
              
              
              412,256
              
              
              (5,332
              )
              
              *(f*)**
              
              
              406,924
  *(a)*
              *Change
                  due to reclassification of deferred financing cost on the 2004
                  Debentures
                  as interest expense**(b)*
              *Change
                  due to accretion of discount of bond issuance costs and amortization
                  of
                  deferred financing costs.**(c)*
              *To
                  record gain on derivatives based upon fair values at end of
                  period.**(d)*
              *To
                  reflect basic earnings per share based upon corrected net
                  income.**(e)*
              *To
                  reflect diluted earnings per share based upon corrected net income
                  as
                  adjusted for**diluted
                  shares outstanding and the effects of dilutive adjustments to reported
                  earnings.**(f)*
              *To
                  reflect the reduction of diluted shares outstanding for anti-dilutive
                  stock options.*





20
  **Nine
                    Months Ended September 30, 2004****As
                    Previously****Reported**
                
                **Adjustment**
                
                
                
                **As
                    restated**Gross
                    profit
                
                $
                31
                
                $
                -
                
                
                
                
                $
                31Total
                    operating expenses
                
                
                8,397
                
                
                (458
                )
                
                *(a*)**
                
                
                7,939Loss
                    from operations
                
                
                (8,366
                )
                
                458
                
                
                
                
                
                (7,908
                )Other
                    income and (expense)Interest
                
                
                (1,143
                )
                
                (4,096
                )
                
                *(b*)**
                
                
                (5,239
                )Equity
                    in loss of EnerStruct, Inc.
                
                
                (426
                )
                
                -
                
                
                
                
                
                (426
                )Other
                
                
                150
                
                
                -
                
                
                
                
                
                150Gain
                    on embedded derivative liability
                
                
                -
                
                
                84,167
                
                
                *(c*)**
                
                
                84,167Total
                    other income (expense)
                
                
                (1,419
                )
                
                80,071
                
                
                
                
                
                78,652Net
                    income (loss) from continuing operations
                
                
                (9,785
                )
                
                80,529
                
                
                
                
                
                70,744Loss
                    from discontinued operations
                
                
                (7
                )
                
                -
                
                
                
                
                
                (7
                )Net
                    income (loss)
                
                $
                (9,792
                )
                $
                80,529
                
                
                
                
                $
                70,737Net
                    income (loss) per share, basicContinuing
                    operations
                
                $
                (0.03
                )
                
                0.23
                
                
                *(d*)**
                
                $
                0.20Discontinued
                    operations
                
                $
                -
                
                
                -
                
                
                
                
                $
                -Net
                    income (loss) per share, dilutedContinuing
                    operations
                
                $
                (0.03
                )
                
                0.06
                
                
                *(e*)**
                
                $
                0.03Discontinued
                    operations
                
                $
                -
                
                
                -
                
                
                
                
                $
                -Weighted
                    average shares outstanding:Weighted
                    average shares outstanding - Basic
                
                
                346,966
                
                
                -
                
                
                
                
                
                346,966Weighted
                    average shares outstanding - Diluted
                
                
                417,624
                
                
                14,674
                
                
                *(f*)**
                
                
                432,298
  *(a)*
                  *Change
                      due to reclassification of deferred financing cost on the 2004
                      Debentures
                      as interest expense**(b)*
                  *Change
                      due to accretion of discount of bond issuance costs and amortization
                      of
                      deferred financing costs.**(c)*
                  *To
                      record gain on derivatives based upon fair values at end of
                      period.**(d)*
                  *To
                      reflect basic earnings per share based upon corrected net
                      income.**(e)*
                  *To
                      reflect diluted earnings per share based upon corrected net
                      income as
                      adjusted for**diluted
                      shares outstanding and the effects of dilutive adjustments
                      to reported
                      earnings.**(f)*
                  *To
                      reflect additional diluted shares outstanding from conversion
                      of 2004
                      Debentures.*




21


**Three
                  Months Ended September 30, 2005****As
                  Previously****Reported**
              
              **Adjustment**
              
              
              
              **As
                  restated**Gross
                  profit
              
              $
              25
              
              $
              -
              
              
              
              
              $
              25Total
                  operating expenses
              
              
              4,001
              
              
              (307
              )
              
              *(a*)**
              
              
              3,694Loss
                  from operations
              
              
              (3,976
              )
              
              307
              
              
              
              
              
              (3,669
              )Other
                  income and (expense)Interest
              
              
              (2,566
              )
              
              (460
              )
              
              *(b*)**
              
              
              (3,026
              )Equity
                  in loss of EnerStruct, Inc.
              
              
              (59
              )
              
              -
              
              
              
              
              
              (59
              )Other
              
              
              83
              
              
              -
              
              
              
              
              
              83Gain
                  on embedded derivative liability
              
              
              (26,101
              )
              
              (3,412
              )
              
              *(c*)**
              
              
              (29,513
              )Total
                  other income (expense)
              
              
              (28,643
              )
              
              (3,872
              )
              
              
              
              
              (32,515
              )Net
                  (loss) from continuing operations
              
              
              (32,619
              )
              
              (3,565
              )
              
              
              
              
              (36,184
              )-Loss
                  from discontinued operations
              
              
              -
              
              
              -
              
              
              
              
              
              -Net
                  (loss)
              
              
              (32,619
              )
              
              (3,565
              )
              
              
              
              
              (36,184
              )Preferred
                  stock dividends
              
              
              (1,024
              )
              
              -
              
              
              
              
              
              (1,024
              )Net
                  (loss) attributableto
                  common shareholders
              
              $
              (33,643
              )
              $
              (3,565
              )
              
              
              
              $
              (37,208
              )Net
                  income (loss) per share, basicContinuing
                  operations
              
              $
              (0.09
              )
              $
              (0.02
              )
              
              *(d*)**
              
              $
              (0.11
              )Discontinued
                  operations
              
              $
              -
              
              $
              -
              
              
              
              
              $
              -Net
                  income (loss) per share, dilutedContinuing
                  operations
              
              $
              (0.09
              )
              $
              (0.02
              )
              
              *(e*)**
              
              $
              (0.11
              )Discontinued
                  operations
              
              $
              -
              
              $
              -
              
              
              
              
              $
              -Weighted
                  average shares outstanding:Weighted
                  average shares outstanding - Basic
              
              
              347,456
              
              
              -
              
              
              
              
              
              347,456Weighted
                  average shares outstanding - Diluted
              
              
              347,456
              
              
              -
              
              
              
              
              
              347,456
  *(a)*
              *Change
                  due to reclassification of deferred financing cost on the 2004
                  Debentures
                  as interest expense**(b)*
              *Change
                  due to accretion of discount on 2004 Debentures and amortization
                  of
                  deferred financing costs.**(c)*
              *To
                  record additional gain on Exchange Warrant derivative based upon
                  fair
                  values at end of period.**(d)*
              *To
                  reflect basic earnings per share based upon corrected net
                  income.**(e)*
              *To
                  reflect diluted earnings per share based upon corrected net
                  income.*





22


**Nine
                Months Ended September 30, 2005****As
                Previously****Reported**
            
            **Adjustment**
            
            
            
            **As
                restated**Gross
                profit
            
            $
            60
            
            $
            -
            
            
            
            
            $
            60Total
                operating expenses
            
            
            28,502
            
            
            (869
            )
            
            (a)
            
            
            27,633Loss
                from operations
            
            
            (28,442
            )
            
            869
            
            
            
            
            
            (27,573
            )Other
                income and (expense)Interest
            
            
            (6,968
            )
            
            (1,327
            )
            
            (b)
            
            
            (8,295
            )Equity
                in loss of EnerStruct, Inc.
            
            
            (286
            )
            
            -
            
            
            
            
            
            (286
            )Other
            
            
            223
            
            
            -
            
            
            
            
            
            223Gain
                on embedded derivative liability
            
            
            39,158
            
            
            6,800
            
            
            (c)
            
            
            45,958Total
                other income (expense)
            
            
            32,127
            
            
            5,473
            
            
            
            
            
            37,600Net
                income (loss) before minority interestand
                discontinued operations
            
            
            3,685
            
            
            6,342
            
            
            
            
            
            10,027Minority
                interest
            
            
            3,760
            
            
            -
            
            
            
            
            
            3,760Net
                income (loss) from continuing operations
            
            
            7,445
            
            
            6,342
            
            
            
            
            
            13,787Loss
                from discontinued operations
            
            
            -
            
            
            -
            
            
            
            
            
            -Net
                income (loss)
            
            
            7,445
            
            
            6,342
            
            
            
            
            
            13,787Preferred
                stock dividends
            
            
            (2,855
            )
            
            -
            
            
            
            
            
            (2,855
            )Net
                income (loss) attributableto
                common shareholders
            
            $
            4,590
            
            $
            6,342
            
            
            
            
            $
            10,932Net
                income (loss) per share, basicContinuing
                operations
            
            $
            0.02
            
            
            0.01
            
            
            (d)
            
            $
            0.03Discontinued
                operations
            
            $
            -
            
            
            -
            
            
            
            
            $
            -Net
                income (loss) per share, dilutedContinuing
                operations
            
            $
            0.02
            
            
            0.01
            
            
            (e)
            
            $
            0.03Discontinued
                operations
            
            $
            -
            
            
            -
            
            
            
            
            $
            -Weighted
                average shares outstanding:Weighted
                average shares outstanding - Basic
            
            
            347,456
            
            
            -
            
            
            
            
            
            347,456Weighted
                average shares outstanding - Diluted
            
            
            412,126
            
            
            -
            
            
            
            
            
            412,126




*(a)*
              *Change
                  due to reclassification of deferred financing cost on the 2004
                  Debentures
                  as interest expense**(b)*
              *Change
                  due to accretion of discount of bond issuance costs and amortization
                  of
                  deferred financing costs.**(c)*
              *To
                  record additional gain on Exchange Warrant derivative based upon
                  fair
                  values at end of period.**(d)*
              *To
                  reflect basic earnings per share based upon corrected net
                  income.**(e)*
              *To
                  reflect diluted earnings per share based upon corrected net
                  income.*




23




***Balance
      Sheet Impact***





In
      addition to the effects on Ener1's 2005 and 2004 consolidated statements of
      operations discussed above, the restatement impacted Ener1's consolidated
      balance sheets as of September 30, 2005 and December 31, 2004. The following
      tables set forth the effects of the restatement adjustments on Ener1's
      consolidated balance sheet as of September 30, 2004 and December 31, 2004
      (dollars in thousands):





**As
                  of September 30, 2005****As
                  Previously****Reported**
              
              **Adjustment**
              
              
              
              **As
                  restated****ASSETS**Current
                  assetsCash
                  and equivalents
              
              $
              7,012
              
              
              
              
              
              
              
              $
              7,012Prepaid
                  expenses and other current assets
              
              
              544
              
              
              
              
              
              
              
              
              544Due
                  from related parties
              
              
              204
              
              
              
              
              
              
              
              
              204Total
                  current assets
              
              $
              7,760
              
              
              
              
              
              
              
              
              7,760Property
                  and equipment, net
              
              
              2,944
              
              
              
              
              
              
              
              
              2,944Investment
                  in EnerStruct, Inc.
              
              
              899
              
              
              
              
              
              
              
              
              899Deferred
                  debenture costs, net of Amortization of $1,748
              
              
              2,099
              
              
              1,983
              
              
              (1)
              
              
              4,082Other
              
              
              255
              
              
              -
              
              
              
              
              
              255Total
                  assets
              
              $
              13,957
              
              $
              1,983
              
              
              
              
              $
              15,940**LIABILITIES
                  AND STOCKHOLDERS' DEFICIT**Current
                  liabilitiesCurrent
                  portion of installment loan
              
              $
              24
              
              
              -
              
              
              
              
              
              24Accounts
                  payable and accrued expenses
              
              
              1,598
              
              
              -
              
              
              
              
              
              1,598Liabilities
                  of discontinued operations
              
              
              307
              
              
              -
              
              
              
              
              
              307Derivative
                  liability on conversion features of securities
              
              
              66,385
              
              
              9,800
              
              
              (2)
              
              
              76,185Total
                  current liabilities
              
              
              68,314
              
              
              9,800
              
              
              
              
              
              78,114Long-term
                  debt
              
              
              73
              
              
              -
              
              
              
              
              
              73$19,700
                  convertible debentures
              
              
              6,898
              
              
              -
              
              
              
              
              
              6,898$14,225
                  convertible debentures
              
              
              3,694
              
              
              -
              
              
              
              
              
              3,694Total
                  liabilities
              
              
              78,979
              
              
              9,800
              
              
              
              
              
              88,779Minority
                  interest
              
              
              
              
              
              -
              
              
              
              
              
              -Commitments
                  and contingenciesRedeemable
                  convertible preferred stock:EnerDel,
                  Inc. Series A Preferred
              
              
              3,790
              
              
              -
              
              
              
              
              
              3,790Series
                  B Preferred
              
              
              12,065
              
              
              -
              
              
              
              
              
              12,065**STOCKHOLDERS'
                  DEFICIT**Common
                  Stock, $.01 par value, 750,000,000 shares authorized347,455,751
                  issued and outstanding
              
              
              3,475
              
              
              -
              
              
              
              
              
              3,475Paid
                  in capital
              
              
              72,349
              
              
              3,052
              
              
              
              
              
              75,401Accumulated
                  deficit
              
              
              (156,701
              )
              
              (10,869
              )
              
              (3)
              
              
              (167,570
              )Total
                  stockholders' deficit
              
              
              (80,877
              )
              
              (7,817
              )
              
              (4)
              
              
              (88,694
              )Total
                  liabilities and stockholders' deficit
              
              $
              13,957
              
              $
              1,983
              
              
              
              
              $
              15,940
  *(1)*
                
                Change
                    due to recording additional deferred financing cost on the 2004
                    Debentures
                    less amortization.*(2)*
                
                To
                    record Exchange Warrant derivative based upon fair value at end
                    of
                    period.*(3)*
                
                To
                    record deferred debenture costs paid with warrants.*(4)*
                
                To
                    reflect aggregate effect of income statement adjustments
  24
 **As
                    of December 31, 2004****2004**
                
                
                
                
                
                **2004****As
                    Previously Reported**
                
                **Adjustment**
                
                
                
                **(Restated)****ASSETS**Current
                    assetsCash
                    and equivalents
                
                $
                14,091
                
                
                
                
                
                
                
                $
                14,091Prepaid
                    expenses and other current assets
                
                
                190
                
                
                
                
                
                
                
                
                190Due
                    from related parties
                
                
                118
                
                
                
                
                
                
                
                
                119Total
                    current assets
                
                
                14,399
                
                
                
                
                
                
                
                
                14,400Property
                    and equipment, net
                
                
                13,390
                
                
                
                
                
                
                
                
                13,390Investment
                    in EnerStruct, Inc.
                
                
                1,185
                
                
                
                
                
                
                
                
                1,185Deferred
                    debenture costs, net of amortization of $905
                
                
                -
                
                
                3,621
                
                
                (1)
                
                
                3,621Other
                
                
                443
                
                
                
                
                
                
                
                
                443Total
                    assets
                
                $
                29,417
                
                
                
                
                
                
                
                $
                33,039**LIABILITIES
                    AND STOCKHOLDERS' DEFICIT**Current
                    liabilitiesCurrent
                    portion of installment loan
                
                
                23
                
                
                
                
                
                
                
                
                23Accounts
                    payable and accrued expenses
                
                
                2,301
                
                
                
                
                
                
                
                
                2,301Liabilities
                    of discontinued operations
                
                
                307
                
                
                
                
                
                
                
                
                307Derivative
                    liability
                
                
                
                
                
                130,157
                
                
                (2)
                
                
                111,45031,091
                
                
                (3)(49,798
                )
                
                (4)Total
                    current liabilities
                
                
                2,631
                
                
                
                
                
                
                
                
                114,081Long-term
                    portion of installment loan
                
                
                91
                
                
                
                
                
                
                
                
                91$19,700
                    convertible debentures
                
                
                -
                
                
                3,944
                
                
                (5)
                
                
                3,944Total
                    liabilities
                
                
                2,722
                
                
                
                
                
                
                
                
                118,116Redeemable
                    convertible preferred stock:EnerDel,
                    Inc. Series A Preferred
                
                
                4,130
                
                
                (1,561
                )
                
                (6)
                
                
                2,569Series
                    B Preferred
                
                
                10,892
                
                
                (787
                )
                
                (7)
                
                
                10,105Minority
                    interest
                
                
                3,951
                
                
                
                
                
                
                
                
                3,951Commitments
                    and contingencies**STOCKHOLDERS'
                    DEFICIT**Common
                    stock, $.01 par value, 750,000,000 shares authorized347,455,751
                    issued and outstanding
                
                
                3,475
                
                
                
                
                
                
                
                
                3,475Additional
                    paid in capital
                
                
                100,246
                
                
                (24,216
                )
                
                (8)
                
                
                76,030Accumulated
                    deficit
                
                
                (95,999
                )
                
                (85,208
                )
                
                (9)
                
                
                (181,207
                )Total
                    stockholders' deficit
                
                
                7,722
                
                
                
                
                
                
                
                
                (101,702
                )Total
                    liabilities and stockholders' deficit
                
                $
                29,417
                
                
                
                
                
                
                
                $
                33,039Notes
                    to 2004 Balance Sheet Table
  25
 *(1)*
                  
                  Change
                      due to recording deferred financing cost of $4,526 and amortization
                      of
                      $905 on the 2004 Debentures*(2)*
                  
                  Change
                      due to recording of January 1, 2003 derivative balances of
                      $130,157, which
                      includes $96,600 for Battery Warrants,$19,600
                      for Exchange Warrants and $13,957 for ITOCHU options.*(3)*
                  
                  To
                      record initial carrying value of derivatives in 2004 including
                      $20,000 for
                      the 2004 Debenture warrant derivative,$4,620 for theDelphi
                      Warrants, $1,183 related to the Series A Preferred conversion
                      value, and
                      $5,288 for the value of the Series B warrants.*(4)*
                  
                  To
                      record gain on derivatives based upon fair values at December
                      31,
                      2004*(5)*
                  
                  Change
                      due to accretion of discount of bond issuance costs of $4,424
                      and
                      conversion of $300 of 2004 Debentures*(6)*
                  
                  To
                      correct the value of the Series B Preferred by $750 and correct
                      prior
                      period accretion of discounton
                      preferred of $36.*(7)*
                  
                  To
                      correct the value of the Series A Preferred by $1,503 and correct
                      prior
                      period accretion of discounton
                      preferred of $58.*(8)*
                  
                  To
                      reduce paid in capital for value of 2004 Debentures of $18,527,
                      Series A
                      Warrants of $4,300, Series B Preferred Warrants of $4,666,and
                      increase paid in capital for deferred debenture costs paid
                      with warrants
                      of $3,053 and accretion and conversion totaling $223.*(9)*
                  
                  To
                      reflect aggregate effect of income statement adjustments
 26


15. STOCK
      OPTION ISSUANCES




On
      April
      11, 2005, pursuant to his appointment as Director of Ener1, Inc., Ludovico
      Manfredi received 110,000 options to purchase common shares at $.70 per share,
      vesting 33 1/3% on each of the first three anniversaries of the option grant
      date.




On
      June
      1, 2005, pursuant to his appointment as Chief Executive Officer of NanoEner,
      Inc., J. Gary McDaniels received 500,000 options to purchase shares at $.48
      per
      share, vesting in four equal installments, beginning on the first anniversary
      of
      the option grant.




On
      June
      25, 2005, as compensation for serving as Board Director and Chairman of the
      Audit Committee, Karl Gruns received 50,000 options to purchase shares at $.35,
      which vested immediately.




On
      July
      8, 2005, pursuant to his employment agreement as Chief Financial Officer for
      Ener1, Inc., Ernie Toth received 250,000 options to purchase shares at $.28,
      25%
      of which would vest on each of the first four anniversaries of the option
      grant.




During
      the nine months ended September 30, 2005, 910,000 options were granted under
      Ener1's 2002 Stock Option Plan, 855,000 options were terminated, and no options
      were exercised.




The
      fair
      value of the above issuances was $806,450.




16.  EARNINGS
      PER SHARE





Basic
      net
      income per share is computed by dividing the net income attributable to common
      shareholders by the weighted-average number of common shares outstanding during
      the period. Diluted net income per share is computed using the weighted-average
      number of common shares outstanding during the period, adjusted for the dilutive
      effect of common stock equivalents, consisting of shares that would be issued
      upon exercise of common stock warrants and from the conversion of the Company’s
      convertible debentures. Weighted-average common shares for the quarter ending
      June 30, 2005 do not include the common stock equivalents represented by common
      stock options and the 2004 Debentures because their inclusion would be
      anti-dilutive. The Company’s Series B Convertible Preferred Stock was not
      convertible at June 30, 2005 or June 30, 2004 and these common stock equivalents
      were excluded from the earnings per share calculations. Diluted earnings per
      share is computed using the net income attributable to common shareholders
      and
      adjusted by the income statement effect of warrants, options and convertible
      instruments as if the dilutive securities had been converted at the beginning
      of
      the period. If a debt security is deemed to be dilutive, the related interest
      expense, including accretion of debenture discounts, and the gain or loss on
      the
      related embedded derivative liability are added back to the income or loss
      for
      the purposes of computing diluted earnings or loss per share. The
      dilutive effect of outstanding stock options and warrants is reflected in
      diluted net income or loss per share by application of the treasury stock
      method. The dilutive effect of outstanding convertible securities is reflected
      in diluted net income or loss per share by application of the if-converted
      method.





27


The
      following potential common shares have been included in the computation of
      diluted net loss per share for all periods presented:





**Quarter
                  Ended September 30,**
              
              **Six
                  Months Ended September 30,****2005**
              
              **2004**
              
              **2005**
              
              **2004****(Restated)**
              
              **(Restated)**
              
              **(Restated)**
              
              **(Restated)**Weighted
                  Average Shares Outstanding - Basic
              
              
              347,455,751
              
              
              347,276,000
              
              
              347,455,751
              
              
              346,966,000Plus
                  net shares from assumed conversion of warrantsunder
                  treasury stock method
              
              
              -
              
              
              59,648,276
              
              
              58,940,741
              
              
              62,443,902Plus
                  net shares from assumed conversion of optionsunder
                  treasury stock method
              
              
              -
              
              
              -
              
              
              -
              
              
              7,986,698Plus
                  shares from assumed conversion ofconvertible
                  instruments:2004
                  Debentures
              
              
              -
              
              
              -
              
              
              -
              
              
              14,901,5752005
                  Debentures
              
              
              -
              
              
              -
              
              
              -
              
              
              -Weighted
                  Average Shares Outstanding - Diluted
              
              
              347,455,751
              
              
              406,924,276
              
              
              406,396,492
              
              
              432,298,175





The
      following is a reconciliation of net income as reported and net income used
      in
      the numerator for the calculation of diluted earnings per share:





**Quarter
                  Ended September 30,**
              
              **Six
                  Months Ended September 30,****2005**
              
              **2004**
              
              **2005**
              
              **2004**in
                  thousands
              
              **(Restated)**
              
              **(Restated)**
              
              **(Restated)**
              
              **(Restated)**Net
                  income as reported
              
              $
              (36,031
              )
              $
              2,163
              
              $
              14,245
              
              $
              71,195Less
                  preferred stock dividends and accretion
              
              
              (1,024
              )
              
              -
              
              
              (2,855
              )
              
              -Add
                  interest expense and accretion of discount onconvertible
                  debentures
              
              
              -
              
              
              -
              
              
              -
              
              
              4,756Less
                  derivative gain on convertible debentures
              
              
              -
              
              
              -
              
              
              -
              
              
              (2,302
              )Less
                  derivative gain on warrants
              
              
              -
              
              
              (5,520
              )
              
              (24,621
              )
              
              (58,650
              )Net
                  income (loss) computed for diluted netincome
                  (loss) per share
              
              $
              (37,055
              )
              $
              (3,357
              )
              $
              (13,231
              )
              $
              14,999


28


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





The
      following discussion should be read in conjunction with our Annual Reports
      on
      Form 10-KSB, Quarterly Reports on Form 10-QSB and other filings with the
      Securities and Exchange Commission and the condensed consolidated financial
      statements and related notes included in this Quarterly Report.





This
      report on Form 10-QSB contains forward-looking statements within the meaning
      of
      Section 27A of the Securities Act of 1933, as amended, and Section 23E of the
      Securities Act of 1934, as amended. These statements relate to the Company's
      expectations regarding future events or future financial performance. Any
      statements contained in this report that are not statements of historical fact
      may be deemed forward-looking statements. In some cases, forward-looking
      statements can be identified by terminology such as “may,” “will,” “should,”
“expect,” “plan,” “anticipate,” “intend”, “believe,” “estimate,” “predict,”
“potential” or “continue,” or the negative of such terms or other comparable
      terminology. These statements are only predictions and are subject to a number
      of assumptions, risks and uncertainties that could cause actual results to
      differ materially from those expressed or implied in the forward-looking
      statements. The following important factors, in addition to those discussed
      in
      our filings with the Securities and Exchange Commission from time to time,
      and
      other unforeseen events or circumstances, could affect our future results and
      could cause those results or other outcomes to differ materially from those
      expressed or implied in our forward-looking statements: general economic
      conditions; competition; our ability to control costs; changes within our
      industries; release of new and upgraded products and services by us or our
      competitors; development of our sales force; employee retention; legal and
      regulatory issues; changes in accounting policies or practices; and successful
      adoption of our products and services.





All
      forward-looking statements are based on information available to us on the
      date
      of this filing, and we assume no obligation to update such
      statements.








**Overview**





Ener1's
      primary lines of business consist of developing and marketing lithium batteries
      and certain battery components such as electrodes; fuel cells, fuel cell
      systems, components and related services; and nanotechnology-related
      manufacturing processes and materials.





In
      October 2004, Ener1 formed EnerDel with Delphi Automotive Systems, LLC (a
      subsidiary of Delphi Corporation) (“Delphi”) as Ener1's new vehicle for pursuing
      its battery business. Ener1 owns 80.5% of EnerDel's outstanding common stock,
      and Delphi owns 19.5% of EnerDel's outstanding common stock. Ener1's lithium
      battery business has been conducted through EnerDel since 2004.





On
      April
      12, 2005, EnerDel and an affiliated party, Enerstruct, entered into an agreement
      under which Enerstruct agreed to provide engineering and consulting services
      to
      EnerDel. Enerstruct also gave EnerDel the option to license from Enerstruct
      certain battery cell and manufacturing technologies. On June 23, 2005, EnerDel
      decided to acquire these technologies. At that time, EnerDel reduced the work
      force at its manufacturing facility in Indianapolis, Indiana by eliminating
      functions related to EnerDel's existing technology.





On
      September 6, 2005, we announced a plan to spin-off the common stock of our
      three
      primary alternative energy subsidiaries to our shareholders. The proposed
      spin-offs are subject to the receipt of applicable regulatory and third-party
      approvals and adequate financing, which we may seek in the public or private
      equity or debt markets. Following the proposed spin-offs, we intend to seek
      new
      investments in technology. At this time, we are exploring financing
      opportunities to fund the activities of our operating subsidiaries as a
      prerequisite to proceeding with the proposed spin-offs.





We
      have
      experienced net operating losses since 1997, negative cash flows from operations
      since 1999, and have an accumulated deficit of $168 million as of September
      30,
      2005. It is likely that our operations will continue to incur negative cash
      flows through September 30, 2006 and additional financing will be required
      to
      fund our planned operations through that time. If additional financing is not
      obtained, such a condition, among others, will give rise to substantial doubt
      about our ability to continue as a going concern for a reasonable period of
      time.





**Results
      of Operations**





Net
      Sales




Our
      net
      sales for the three-month and nine-month periods ended September 30, 2005 were
      $25,000 and $60,000, respectively. Net sales for the three and nine month
      periods ended September 30, 2004 were $0 and $41,000, respectively. All sales
      consisted of sample sales of lithium batteries and fuel cell
      components.





29





Manufacturing
      Pre-production Costs




For
      the
      three and nine month periods ended September 30, 2005, manufacturing
      pre-production costs decreased by 100% from $532,000 to $0 and increased by
      $1.1
      million or 104% from $1 million to $2.1 million, when compared to the same
      periods in 2004.





During
      the three months ended September 30, 2005, we ceased incurring Manufacturing
      Pre-production Costs for our Fort Lauderdale facilities since management
      determined in June of 2005 that going forward, the Fort Lauderdale facility
      will
      be used solely for research and development activities.





The
      increase of $1.1 million for the nine month period September 30, 2005 was
      primarily due to additional hiring of manufacturing personnel and increases
      in
      the costs of implementing manufacturing processes and procedures until June
      of
      2005.





Research
      and Development (“R&D”) Expenses





R&D
      expenses for the three and nine month periods ended September 30, 2005 increased
      by approximately $618,000 to $1,194,000 and $16,183,000 to $17,936,000,
      respectively, when compared to the same periods in 2004. The increase of
      $618,000 for the three months ended September 30, 2005 was primarily due to
      the
      inclusion of EnerDel expenses in the three month period ended September 30,
      2005
      resulting in added research and development expenses of $640,000 in the three
      month period ended September 30, 2005. The increase of approximately $16 million
      for the nine months ended September 30 was due primarily to a $10.5 million
      charge to R&D expense for the book value of battery equipment and supplies
      that were determined to have no alternative future use, in accordance with
      SFAS
      No. 2 “Accounting for Research and Development Costs,” as a result of
      management's change in battery cell development and production strategies,
      approximately $4 million of additional expenses incurred due to the inclusion
      of
      EnerDel in the nine month period ended September 30, 2005 and $1 million in
      prepaid R&D work pursuant to a contract with Enerstruct.




General
      and Administrative (“G&A”) Expenses





G&A
      expenses for the three and nine month periods ended September 30, 2005 increased
      by 96% or $1,222,000 to $2,500,000 and 47% or $2,427,000 to 7,565,000,
      respectively, when compared to the same periods in 2004. The increase of
      $1,222,000 for the three months ended September 30, 2005 was due primarily
      to an
      increase of $1.1 million as a result of the inclusion of EnerDel expenses for
      the three month period ended September 30, 2005, an increase of $24,000 due
      to
      hiring by NanoEner of executive personnel, an increase in rent of $64,000 due
      to
      three new operating leases for Corporate Administration, Fuel Cell and NanoEner,
      and an increase of $57,000 in professional fees. The increase of $2.4 million
      for the nine months ended September 30 was due primarily to an increase of
      approximately $3.8 million as a result of the inclusion of EnerDel expenses
      in
      the nine month period ended September 30, 2005, offset by a decrease of
      approximately $800,000 due to the termination of supercapacitor R&D
      activities by Ener1, Inc. and Ener1 Ukraine.




Gain
      (loss) on derivative liability




The
      gain
      (loss) on derivative liability for the three months ended September 30, 2005
      decreased by $36 million from a gain of $6,467,000 to a loss of $29,513,000,
      compared to the prior year period. The gain on derivative liability for the
      nine
      months ended September 30, 2005 decreased by $38 million from $84,167,000 to
      $45,958,000, compared to the prior year period. These decreases were due to
      corresponding decreases in the reported value of freestanding derivatives and
      embedded derivatives resulting from decreases in the market value of our
      common stock as of each period-end.







**Liquidity
      and Capital Resources**




As
      of
      December 31, 2004, we had a working capital deficit of $100 million. During
      the
      nine months ended September 30, 2005, our working capital increased by $30
      million, resulting in negative working capital of $70 million as of September
      30, 2005. Working capital as of September 30, 2005 included $7.0 million in
      cash
      and $0.7 million in prepaid expenses and other current assets, offset by $1.6
      million in accounts payable, accrued expenses and accrued exit costs and $76
      million in derivative liabilities on conversion features of securities. For
      the
      nine months ended September 30, 2005, net cash used in operating activities
      totaled $19.9 million. However, during the same period, we received $13.1
      million from the sale of our $14,225,000 Senior Secured Convertible Debentures
      due in March 2009 and $250,000 from the sale of our Series B Preferred Stock
      to
      Ener1 Group, Inc.




We
      have a
      commitment from Ener1 Group to purchase, at our request, an additional 27,500
      shares of our Series B Preferred Stock for an aggregate net purchase price
      of
      $1.833 million.





30


We
      will
      require additional capital within the next twelve months to support the
      activities of EnerDel, EnerFuel, and NanoEner. We intend to seek additional
      financing, which may take the form of equity or debt funding. We cannot assure
      you that any such required capital will be available on terms acceptable to
      us,
      if at all, or at such time or times as we require it. If additional financing
      is
      not obtained, such condition, among others, will give rise to substantial doubt
      about our ability to continue as a going concern for a reasonable period of
      time.




**Critical
      Accounting Policies**




The
      preparation of financial statements and related disclosures in conformity with
      accounting principles generally accepted in the United States requires
      management to make estimates and assumptions that affect the reported amounts
      of
      assets and liabilities, the disclosure of contingent assets and liabilities
      at
      the date of the financial statements and revenues and expenses during the period
      reported. The following accounting policies involve a “critical accounting
      estimate” because they are particularly dependent on estimates and assumptions
      made by management about matters that are highly uncertain at the time the
      accounting estimates are made. In addition, while we have used our best
      estimates based on facts and circumstances available to us at the time,
      different estimates reasonably could have been used in the current period.
      Changes in the accounting estimates we used are reasonably likely to occur
      from
      period to period which may have a material impact on the presentation of our
      financial condition and results of operations. We review these estimates and
      assumptions periodically and reflect the effects of revisions in the period
      that
      they are determined to be necessary.





Accounting
      for employee stock options





As
      permitted under Statement of Financial Accounting Standard No. 123, “Accounting
      for Stock-Based Compensation,” (“SFAS No. 123”) we account for employee stock
      options in accordance with Accounting Principles Board Opinion No. 25 (“APB No.
      25”), “Accounting for Stock Issued to Employees.” Under APB No. 25, we recognize
      compensation cost based on the intrinsic value of the equity instrument awarded
      as determined at the measurement date. We disclose the required pro forma
      information in our notes to consolidated financial statements as if the fair
      value method prescribed by SFAS No. 123 had been applied.





*Accounting
      for Derivative Instruments*





Statement
      of Financial Accounting Standard (“SFAS”) No. 133, “Accounting for Derivative
      Instruments and Hedging Activities,” as amended, requires all derivatives to be
      recorded on the balance sheet at fair value. These derivatives, including
      embedded derivatives in our structured borrowings, are separately valued and
      accounted for on our balance sheet. Fair values for exchange-traded securities
      and derivatives are based on quoted market prices. Where market prices are
      not
      readily available, fair values are determined using market based pricing models
      incorporating readily observable market data and requiring judgment and
      estimates.





The
      pricing model we use for determining fair values of our derivatives is the
      Black
      Scholes pricing model. Valuations derived from this model are subject to ongoing
      internal and external verification and review. The model uses market-sourced
      inputs such as interest rates, exchange rates and option volatilities. Selection
      of these inputs involves management’s judgment and may impact net income.





In
      particular, we use volatility rates based upon the closing stock price of our
      common stock since January 2002, when our company underwent a change in control.
      We determined that share prices prior to this period do not reflect the ongoing
      business value of our current operations. We use a risk free interest rate
      which
      is the U. S. Treasury bill rate for securities with a maturity that approximates
      the estimated expected life of our derivative or security. We use the closing
      market price of our common stock at the close of business on the date of
      issuance of a derivative or at the end of a quarter when determining the fair
      value of a derivative. The volatility factor used in the Black Scholes pricing
      model has a significant effect on the resulting valuation of the derivative
      liabilities on our balance sheet. The volatility has ranged from 296% to 145%
      during the years ending December 31, 2003 and 2004 and the nine months ended
      June 30, 2005. The initial volatility for the calculation of the embedded and
      freestanding derivatives ranged from 135% to 296%. Our volatility rate will
      likely change in the future. Our stock price will also likely change in the
      future. To the extent that our stock price increases, our derivative liability
      will also increase, absent any change in volatility rates.





In
      September 2000, the Emerging Issues Task Force issued EITF 00-19, "Accounting
      for Derivative Financial Instruments Indexed to and Potentially Settled in,
      a
      Company's Own Stock," ("EITF 00-19") which requires freestanding contracts
      that
      are settled in a company's own stock, including common stock warrants, to be
      designated as an equity instrument, asset or a liability. Under the provisions
      of EITF 00-19, a contract designated as an asset or a liability must be carried
      at fair value on a company’s balance sheet, with any changes in fair value
      recorded in the company’s results of operations. A contract designated as an
      equity instrument must be included within equity, and no fair value adjustments
      are required. In accordance with EITF 00-19, in December 2005, we determined
      that several of the outstanding warrants to purchase our common stock and the
      embedded conversion feature of several of our financial instruments, should
      be
      separately accounted for as liabilities. We have recorded the fair value of
      these warrants and conversion features on our balance sheet and record
      unrealized changes in the values of these derivatives in our consolidated
      statement of operations as “Gain (loss) on derivative liability.”





31


**ITEM
      3A. CONTROLS AND PROCEDURES**




Based
      on
      their evaluation of our disclosure controls and procedures (as defined in Rule
      13a-15e under the Securities Exchange Act of 1934 (the “Exchange Act”)), our
      principal executive officer and principal financial officer have concluded
      that
      as of the end of the period covered by this quarterly report on Form 10-QSB
      such
      disclosure controls and procedures were not effective to ensure that information
      required to be disclosed by us in reports that we file or submit under the
      Exchange Act is recorded, processed, summarized and reported within the time
      periods specified in Securities and Exchange Commission rules and forms, because
      of several adjustments required by our auditors, predominantly in the areas
      of
      debt and equity.  In connection with the completion of its review of our
      financial statements for the nine months ended September 30, 2005, Malone &
Bailey, PC identified deficiencies that existed in the design or operation
      of
      our internal control over financial reporting that it considers to be “material
      weaknesses.” The Public Company Accounting Oversight Board has defined a
      material weakness as a “significant deficiency or combination of significant
      deficiencies that results in more than a remote likelihood that a material
      misstatement of the annual or interim financial statements will not be prevented
      or detected.”




Specifically,
      our independent auditors identified deficiencies in our internal controls and
      disclosure controls related to the accounting for convertible debt with
      detachable warrants and convertible preferred stock with detachable warrants,
      as
      well as deficiencies in the valuation of such financial instruments. Our
      independent auditors also noted deficiencies related to late filings with the
      Securities Exchange Commission and failure to properly classify mandatorily
      redeemable preferred stock as a liability. Appropriate adjustments and footnote
      disclosures have been recorded and disclosed in this Quarterly Report on Form
      10-QSB. We are in the process of improving our internal controls in an effort
      to
      remediate these deficiencies through the following efforts: 1) implementing
      better controls and procedures over the accounting and valuation of debt and
      preferred stock, and 2) improving supervision and training of our accounting
      staff. We are continuing our efforts to improve and strengthen our control
      processes and procedures to fully remedy these deficiencies. Our management
      and
      directors will continue to work with our auditors and other outside advisors
      to
      ensure that our controls and procedures are adequate and effective. ****





As
      a
      result of the identification of the material weakness in our internal control
      over financial reporting described above and our determination that as a result
      of this material weakness, it was necessary to restate our financial statements
      for the quarters ended September 30, 2004 and 2005, we re-evaluated, under
      the
      supervision and with the participation of the individuals now serving as our
      Chief Executive Officer and our Chief Financial Officer, of the effectiveness
      of
      the design and operation of our disclosure controls and procedures as of June
      30, 2005. Based on that evaluation, our Chief Executive Officer and our Chief
      Financial Officer concluded that our disclosure controls and procedures were
      ineffective as of September 30, 2005.





There
      were no changes in our internal control over financial reporting during the
      quarter ended September 30, 2005 that have materially affected, or are
      reasonably likely to materially affect, our internal control over financial
      reporting.





32


**PART
      II. OTHER INFORMATION**





**Item
      1. - Legal Proceedings**





We
      receive communications from time to time alleging various claims. These claims
      include, but are not limited to, allegations that certain of our products
      infringe the patent rights of other third parties. We cannot predict the outcome
      of any such claims or the effect of any such claims on our operating results,
      financial condition, or cash flows. We are not currently a party to any lawsuit
      or proceeding that, in the opinion of our management, is likely to have a
      material adverse effect on our financial position or results of
      operations.





**Item
      5. Other Information**





The
      consolidated financial statements for the three and nine months ended September
      30, 2004 and 2005 and related disclosures included in this Amendment No. 2
      to
      Quarterly Report on Form 10-QSB have been restated.





During
      the fourth quarter of 2005, Ener1 determined that it was necessary to restate
      its previously issued financial statements for the three and nine months ended
      September 30, 2004 to reflect additional gains and losses related to the
      classification of and accounting for: (1) the conversion features of Ener1's
      senior secured convertible debentures due 2009 and the associated warrants,
      (2)
      the amortization expense associated with the discount recorded with respect
      to
      Ener1's senior secured convertible debentures due 2009 and financing costs
      incurred in connection with the issuance of this debt, (3) the  conversion
      features associated with the preferred stock issued by Ener1's subsidiary and
      the associated warrants and (4) warrants issued by Ener1 including the
      warrants issued to Ener1 Group, Inc. in September 2002 and warrants associated
      with Ener1's preferred stock.





On
      December 21, 2005, Ener1 filed a Current Report on Form 8-K with the Securities
      and Exchange Commission announcing its determination that its previously issued
      financial statements contained in its Annual Report on Form 10-KSB for the
      fiscal year ended December 31, 2004 and its Quarterly Reports on Form 10-QSB
      for
      the interim periods ended March 31 and June 30, 2005 will be restated. On
      January 5, 2006, Ener1 filed a Quarterly Report on Form 10-QSB for the three
      and
      nine months ended September 30, 2005 (the "September 2005 10-QSB") including
      restatements of Ener1's previously issued financial statements for the three
      and
      nine months ended September 30, 2004.





On
      March
      2, 2006, Ener1 determined that it was necessary to restate the financial
      statements included in the September 2005 10-QSB for the three and nine months
      ended September 30, 2004 and 2005 in order to reflect additional gains and
      losses related to the classification of and accounting for (1) options to
      purchase Ener1's common stock issued to a business partner in July 2003 and
      (2)
      warrants to purchase Ener1's common stock issued to Ener1's majority stockholder
      in November 2003. In accordance with Statement of Financial Accounting Standard
      No. 133, “Accounting for Derivative Instruments and Hedging Activities" and EITF
      00-19 "Accounting for Derivative Financial Instruments Indexed to and
      Potentially Settled in a Company's Own Stock," Ener1 determined that these
      options and warrants were derivatives because there was no explicit cap on
      the
      amount of shares that could be issued pursuant to the warrant and option
      agreements. On March 3, 206, Ener1 filed Amendment No. 1 to the September 2005
      10-QSB (the "Amended September 2005 10-QSB") which included restatements of
      Ener1's previously issued financial statements for the three and nine months
      ended September 30, 2005 that reflected the additional gains and losses
      described in this paragraph.





On
      March
      10, 2006, Ener1 determined that it was necessary to restate the financial
      statements included in the Amended September 2005 10-QSB for the three and
      nine
      months ended September 30, 2004 and 2005 in order to reflect additional interest
      expense related to the classification of and accounting for warrants issued
      to
      the placement agent for Ener1's senior secured convertible debentures due 2009
      issued in January 2004. The financial statements and other financial information
      included in this Amendment No. 2 to the September 2005 10-QSB have been restated
      accordingly. Ener1's
      shareholders should no longer rely on Ener1's previously filed financial
      statements for the three and nine months ended September 30, 2004 and 2005.
      These matters have been discussed by Ener1's authorized executive officers
      with
      Malone & Bailey, the independent registered public accounting firm that
      reviewed Ener1's financial statements included in the September 2005
      10-QSB.


33


**Item
      6. - E** **xhibits**





Exhibits





3.1
       Amended and Restated Articles of Incorporation of the Registrant, dated
      February 12, 1993, incorporated by reference to Exhibit 3(i) to the Registrant's
      Quarterly Report on Form 10-Q for the quarter ended September 30,
      2000.





3.2
       Amendment to Amended and Restated Articles of Incorporation, dated March
      11, 2002, incorporated by reference to Exhibit 3.2 of the Registrant's Annual
      Report on Form 10-K for the year ended December 31, 2001.





3.3
       Amendment to Amended and Restated Articles of Incorporation, dated October
      21, 2002, incorporated by reference to Exhibit 3.1 of the Registrant's current
      report on Form 8-K dated October 28, 2002.





3.4
       Amendment to Amended and Restated Articles of Incorporation, dated
      December 29, 2004, incorporated by reference to Exhibit A of the Registrant's
      Schedule 14C dated December 7, 2004.





3.5
       Bylaws of the Registrant, incorporated by reference to Exhibit 3.4 of the
      Registrant's Registration Statement (Commission File No. 333-112837) filed
      with
      the Commission on February 13, 2004.





3.6
       Amendment to Bylaws of the Registrant, dated January 5, 2005, incorporated
      by reference to Exhibit 3.2 of the Registrant's current report on Form 8-K
      dated
      January 11, 2005.





4.1
       Form of 5% Senior Secured Convertible Debenture incorporated by reference
      to Exhibit 4.1 to our Current Report on Form 8-K dated January 21,
      2004.





4.2
       Registration Rights Agreement, dated as of January 16, 2004, by and among
      the Registrant the entities whose names appear on the signature pages thereof
      incorporated by reference to Exhibit 4.3 to the Registrant's Current Report
      on
      Form 8-K dated January 21, 2004.





4.3
       Form of 7.5% Senior Secured Convertible Debenture incorporated by
      reference to Exhibit 4.1 to the Registrant's Current Report on Form 8-K dated
      March 15, 2005.





4.4
       Registration Rights Agreement, dated as of March 14, 2005, by and among
      the Registrant the entities whose names appear on the signature pages thereof
      incorporated by reference to Exhibit 4.3 to the Registrant's Current Report
      on
      Form 8-K dated March 15, 2005.




31.1 Certification
        of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
        Act
        of 2002
 
 31.2 Certification
        of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
        Act
        of 2002
 
 32.1 Certification
        of Principal Executive Officer pursuant to 18 U.S.C. Sec. 1350, as adopted
        pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 32.2 Certification
        of Principal Financial Officer pursuant to 18 U.S.C. Sec. 1350, as adopted
        pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
  34







**ENER1,
      INC.** **AND SUBSIDIARIES**





**SIGNATURES**




Pursuant
      to the requirements of the Securities Exchange Act of 1934, the registrant
      has
      duly caused this Amendment No. 3 to Quarterly Report on Form 10-QSB to be signed
      on its behalf of the undersigned thereunto duly authorized.





Dated:
                May 24, 2006
              
              
              
              
              
              
              
              
              Dated: May
                24, 2006
            ENER1,
                INC.
              
              By:
                /s/ Ronald Stewart
              Ronald
                Stewart
              Chief
                Executive Officer
              (Principal
                Executive Officer)
              
              
              
              
              
              By:
                /s/ Gerard Herlihy
              Gerard
                Herlihy
              Chief
                Financial Officer
              (Principal
                Financial and Accounting Officer)











35