##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



Quarterly Report Pursuant to Section 13 or 15 (d)

of the Securities Exchange
Act of 1934



For the Quarterly Period Ended June 30, 2004



Commission File Number 0-7092



---



RELIABILITY INCORPORATED

(Exact name of registrant as specified in its
charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|TEXAS                                                          |  | 75-0868913                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



|                                                     |  |           
|---------------------------------------------------- |  | ----------
|16400 Park Row Post Office Box 218370 Houston, Texas |  | 77218-8370
|(Address of principal executive offices)             |  | (Zip Code)



(281) 492-0550

(Registrants telephone number, including area code)



---



Indicate by
check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve 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 ninety 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 the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



6,335,965Common StockNo Par Value

as of August 9, 2004



---



---

##### Table of Contents

RELIABILITY INCORPORATED

FORM 10-Q



TABLE OF CONTENTS



June 30, 2004



|           |  |                                                                                       |  |         
|---------- |  | ------------------------------------------------------------------------------------- |  | --------
|           |  |                                                                                       |  | Page No.
|           |  | PART I -
FINANCIAL INFORMATION                                                        |  |         
|           |  |                                                                                      
|Item 1.    |  | Financial Statements:                                                                 |  |         
|           |  |                                                                                      
|           |  | Consolidated Balance Sheets:        June 30, 2004 and December 31, 2003               |  | 3       
|           |  |                                                                                      
|           |  | Consolidated Statements of Operations:        Six Months Ended June 30, 2004 and 2003 |  | 4       
|           |  |                                                                                      
|           |  | Three Months Ended June 30, 2004 and 2003                                             |  | 5       
|           |  |                                                                                      
|           |  | Consolidated Statements of Cash Flows:        Six Months Ended June 30, 2004 and 2003 |  | 6       
|           |  |                                                                                      
|           |  | Notes to Consolidated Financial Statements                                            |  | 7-13    
|           |  |                                                                                      
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 14-18   
|           |  |                                                                                      
|Item 3.    |  | Quantitative and Qualitative Disclosure of Market Risk                                |  | 18      
|           |  |                                                                                      
|Item 4.    |  | Controls and Procedures                                                               |  | 18      
|           |  |                                                                                      
|           |  | PART II -
OTHER INFORMATION                                                           |  |         
|           |  |                                                                                      
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                   |  | 19      
|           |  |                                                                                      
|Item 6.    |  | Exhibits and Reports on Form 8-K.                                                     |  | 19      
|           | 
|Signatures |  | 20                                                                                   



2



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



Item 1. Financial Statements



RELIABILITY INCORPORATED

CONSOLIDATED BALANCE SHEETS

(In thousands)





|                                                                                       |  |               |        |   |                  |   |        |  
|-------------------------------------------------------------------------------------- |  | ------------- | ------ | - | ---------------- | - | ------ | -
|                                                                                       |  | June 30, 2004 |        |   | December 31,2003 |  
|                                                                                       |  | (unaudited)   |        |   | (Note 1)         |  
|ASSETS                                                                                 |  |               |        |   |                  |   |        |  
|Current assets:                                                                        |  |               |        |   |                  |   |        |  
|Cash and cash equivalents                                                              |  | $             | 2,637  |   |                  | $ | 4,454  |  
|Accounts receivable                                                                    |  |               | 456    |   |                  |   | 476    |  
|Inventories                                                                            |  |               | 703    |   |                  |   | 727    |  
|Other current assets                                                                   |  |               | 83     |   |                  |   | 156    |  
|                                                                                       |  |               |        |   |                  |   |        |  
|Total current assets                                                                   |  |               | 3,879  |   |                  |   | 5,813  |  
|                                                                                       |  |               |        |   |                  |   |        |  
|Property, plant and equipment, at cost:                                                |  |               |        |   |                  |   |        |  
|Machinery and equipment                                                                |  |               | 14,094 |   |                  |   | 14,107 |  
|Buildings and improvements                                                             |  |               | 4,640  |   |                  |   | 4,640  |  
|Land                                                                                   |  |               | 230    |   |                  |   | 230    |  
|                                                                                       |  |               |        |   |                  |   |        |  
|                                                                                       |  |               | 18,964 |   |                  |   | 18,977 |  
|Less accumulated depreciation                                                          |  |               | 15,316 |   |                  |   | 14,915 |  
|                                                                                       |  |               |        |   |                  |   |        |  
|                                                                                       |  |               | 3,648  |   |                  |   | 4,062  |  
|                                                                                       |  |               |        |   |                  |   |        |  
|Investments                                                                            |  |               | 216    |   |                  |   | 231    |  
|Goodwill                                                                               |  |               | 598    |   |                  |   | 598    |  
|Assets held for sale                                                                   |  |               | 1,000  |   |                  |   | 1,000  |  
|                                                                                       |  |               |        |   |                  |   |        |  
|                                                                                       |  | $             | 9,341  |   |                  | $ | 11,704 |  
|                                                                                       |  |               |        |   |                  |   |        |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                   |  |               |        |   |                  |   |        |  
|Current liabilities:                                                                   |  |               |        |   |                  |   |        |  
|Accounts payable                                                                       |  | $             | 194    |   |                  | $ | 429    |  
|Accrued liabilities                                                                    |  |               | 551    |   |                  |   | 438    |  
|Income taxes payable                                                                   |  |               | 12     |   |                  |   | 20     |  
|                                                                                       |  |               |        |   |                  |   |        |  
|Total current liabilities                                                              |  |               | 757    |   |                  |   | 887    |  
|                                                                                       |  |               |        |   |                  |   |        |  
|Deferred tax liabilities                                                               |  |               | 28     |   |                  |   | 33     |  
|Stockholders equity:                                                                  |  |               |        |   |                  |   |        |  
|Common stock, without par value; 20,000,000 shares authorized; 6,690,265 shares issued |  |               | 9,721  |   |                  |   | 9,721  |  
|Retained earnings (deficit)                                                            |  |               | (89    | ) |                  |   | 2,129  |  
|Accumulated other comprehensive income (loss)                                          |  |               | 18     |   |                  |   | 28     |  
|Less treasury stock at cost, 354,300 shares                                            |  |               | (1,094 | ) |                  |   | (1,094 | )
|                                                                                       |  |               |        |   |                  |   |        |  
|Total stockholders equity                                                             |  |               | 8,556  |   |                  |   | 10,784 |  
|                                                                                       |  |               |        |   |                  |   |        |  
|                                                                                       |  | $             | 9,341  |   |                  | $ | 11,704 |  
|                                                                                       |  |               |        |   |                  |   |        |  



See accompanying notes.



3



---

##### Table of Contents

RELIABILITY INCORPORATED

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)



Six Months Ended June 30,



|                                         |  |             |        |   |      |   |        |  
|---------------------------------------- |  | ----------- | ------ | - | ---- | - | ------ | -
|                                         |  | 2004        |        |   | 2003 |  
|                                         |  | (unaudited) |       
|Revenues                                 |  |             |        |   |      |   |        |  
|Product sales                            |  | $           | 792    |   |      | $ | 455    |  
|Services                                 |  |             | 754    |   |      |   | 412    |  
|                                         |  |             |        |   |      |   |        |  
|                                         |  |             | 1,546  |   |      |   | 867    |  
|                                         |  |            
|Costs and expenses:                      |  |             |        |   |      |   |        |  
|Cost of product sales                    |  |             | 768    |   |      |   | 679    |  
|Cost of services                         |  |             | 910    |   |      |   | 890    |  
|Marketing, general and administrative    |  |             | 1,738  |   |      |   | 1,778  |  
|Research and development                 |  |             | 383    |   |      |   | 833    |  
|Asset impairment and restructuring costs |  |             |       |   |      |   | 237    |  
|                                         |  |             |        |   |      |   |        |  
|                                         |  |             | 3,799  |   |      |   | 4,417  |  
|                                         |  |             |        |   |      |   |        |  
|Operating loss                           |  |             | (2,253 | ) |      |   | (3,550 | )
|Interest income                          |  |             | 11     |   |      |   | 36     |  
|Other income                             |  |             | 25     |   |      |   | 356    |  
|                                         |  |             |        |   |      |   |        |  
|Loss before income taxes                 |  |             | (2,217 | ) |      |   | (3,158 | )
|                                         |  |             |        |   |      |   |        |  
|Provision (benefit) for income taxes:    |  |             |        |   |      |   |        |  
|Current                                  |  |             |       |   |      |   | (74    | )
|Deferred                                 |  |             |       |   |      |   | 74     |  
|                                         |  |             |        |   |      |   |        |  
|                                         |  |             |       |   |      |   |       |  
|                                         |  |             |        |   |      |   |        |  
|Net loss                                 |  | $           | (2,217 | ) |      | $ | (3,158 | )
|                                         |  |             |        |   |      |   |        |  
|Loss per share:                          |  |             |        |   |      |   |        |  
|Basic                                    |  | $           | (.35   | ) |      | $ | (.50   | )
|                                         |  |             |        |   |      |   |        |  
|Diluted                                  |  | $           | (.35   | ) |      | $ | (.50   | )
|                                         |  |             |        |   |      |   |        |  
|Weighted average shares:                 |  |             |        |   |      |   |        |  
|Basic                                    |  |             | 6,336  |   |      |   | 6,336  |  
|                                         |  |             |        |   |      |   |        |  
|Diluted                                  |  |             | 6,336  |   |      |   | 6,336  |  
|                                         |  |             |        |   |      |   |        |  



See accompanying notes.



4



---

##### Table of Contents

RELIABILITY INCORPORATED

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share data)



Three Months Ended June 30,



|                                         |  |             |       |   |      |   |        |  
|---------------------------------------- |  | ----------- | ----- | - | ---- | - | ------ | -
|                                         |  | 2004        |       |   | 2003 |  
|                                         |  | (unaudited) |      
|Revenues                                 |  |             |       |   |      |   |        |  
|Product sales                            |  | $           | 449   |   |      | $ | 250    |  
|Services                                 |  |             | 390   |   |      |   | 189    |  
|                                         |  |             |       |   |      |   |        |  
|                                         |  |             | 839   |   |      |   | 439    |  
|                                         |  |            
|Costs and expenses:                      |  |             |       |   |      |   |        |  
|Cost of product sales                    |  |             | 372   |   |      |   | 350    |  
|Cost of services                         |  |             | 415   |   |      |   | 469    |  
|Marketing, general and administrative    |  |             | 816   |   |      |   | 864    |  
|Research and development                 |  |             | 213   |   |      |   | 363    |  
|Asset impairment and restructuring costs |  |             |      |   |      |   | 237    |  
|                                         |  |             |       |   |      |   |        |  
|                                         |  |             | 1,816 |   |      |   | 2,283  |  
|                                         |  |             |       |   |      |   |        |  
|Operating loss                           |  |             | (977  | ) |      |   | (1,844 | )
|Interest income                          |  |             | 6     |   |      |   | 20     |  
|Other income                             |  |             | 12    |   |      |   | 115    |  
|                                         |  |             |       |   |      |   |        |  
|Loss before income taxes                 |  |             | (959  | ) |      |   | (1,709 | )
|                                         |  |             |       |   |      |   |        |  
|Provision (benefit) for income taxes:    |  |             |       |   |      |   |        |  
|Current                                  |  |             |      |   |      |   |       |  
|Deferred                                 |  |             |      |   |      |   |       |  
|                                         |  |             |       |   |      |   |        |  
|                                         |  |             |      |   |      |   |       |  
|                                         |  |             |       |   |      |   |        |  
|Net loss                                 |  | $           | (959  | ) |      | $ | (1,709 | )
|                                         |  |             |       |   |      |   |        |  
|Loss per share:                          |  |             |       |   |      |   |        |  
|Basic                                    |  | $           | (.15  | ) |      | $ | (.27   | )
|                                         |  |             |       |   |      |   |        |  
|Diluted                                  |  | $           | (.15  | ) |      | $ | (.27   | )
|                                         |  |             |       |   |      |   |        |  
|Weighted average shares:                 |  |             |       |   |      |   |        |  
|Basic                                    |  |             | 6,336 |   |      |   | 6,336  |  
|                                         |  |             |       |   |      |   |        |  
|Diluted                                  |  |             | 6,336 |   |      |   | 6,336  |  
|                                         |  |             |       |   |      |   |        |  





See accompanying notes.



5



---

##### Table of Contents

RELIABILITY INCORPORATED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



Six Months Ended June 30,



|                                                                                   |  |             |        |   |      |   |        |  
|---------------------------------------------------------------------------------- |  | ----------- | ------ | - | ---- | - | ------ | -
|                                                                                   |  | 2004        |        |   | 2003 |  
|                                                                                   |  | (unaudited) |       
|Cash flows from operating activities:                                              |  |             |        |   |      |   |        |  
|Net loss                                                                           |  | $           | (2,217 | ) |      | $ | (3,158 | )
|Adjustments to reconcile net loss to cash provided (used) by operating activities: |  |             |        |   |      |   |        |  
|Depreciation and amortization                                                      |  |             | 423    |   |      |   | 432    |  
|Provision (benefit) for deferred income taxes                                      |  |             |       |   |      |   | 74     |  
|Provision for inventory obsolescence                                               |  |             | 68     |   |      |   | 58     |  
|Gain on sale of assets held-for-sale                                               |  |             |       |   |      |   | (155   | )
|Gain on sale of investments                                                        |  |             |       |   |      |   | (30    | )
|Changes in operating assets and liabilities:                                       |  |             |        |   |      |   |        |  
|Accounts receivable                                                                |  |             | 20     |   |      |   | 12     |  
|Inventories                                                                        |  |             | (44    | ) |      |   | 26     |  
|Refundable income taxes                                                            |  |             |       |   |      |   | 3,677  |  
|Other current assets                                                               |  |             | 73     |   |      |   | 36     |  
|Accounts payable                                                                   |  |             | (235   | ) |      |   | (27    | )
|Accrued liabilities                                                                |  |             | 112    |   |      |   | (31    | )
|Income taxes payable                                                               |  |             | (8     | ) |      |   | (9     | )
|Cash payments charged to restructuring reserve                                     |  |             |       |   |      |   | (55    | )
|                                                                                   |  |             |        |   |      |   |        |  
|Total adjustments                                                                  |  |             | 409    |   |      |   | 4,008  |  
|                                                                                   |  |             |        |   |      |   |        |  
|Net cash provided (used) by operating activities                                   |  |             | (1,808 | ) |      |   | 850    |  
|                                                                                   |  |             |        |   |      |   |        |  
|Cash flows from investing activities:                                              |  |             |        |   |      |   |        |  
|Expenditures for property and equipment                                            |  |             | (9     | ) |      |   | (86    | )
|Proceeds from sale of assets held for sale                                         |  |             |       |   |      |   | 825    |  
|Proceeds from sale of investments                                                  |  |             |       |   |      |   | 58     |  
|                                                                                   |  |             |        |   |      |   |        |  
|Net cash provided (used) by investing activities                                   |  |             | (9     | ) |      |   | 797    |  
|                                                                                   |  |             |        |   |      |   |        |  
|Cash flows from financing activities:                                              |  |             |        |   |      |   |        |  
|Net cash provided (used) by financing activities                                   |  |             |       |   |      |   |       |  
|                                                                                   |  |            
|Effect of exchange rate changes on cash                                            |  |             |       |   |      |   |       |  
|                                                                                   |  |             |        |   |      |   |        |  
|Net (decrease) increase in cash                                                    |  |             | (1,817 | ) |      |   | 1,647  |  
|                                                                                   |  |            
|Cash and cash equivalents:                                                         |  |             |        |   |      |   |        |  
|Beginning of period                                                                |  |             | 4,454  |   |      |   | 6,117  |  
|                                                                                   |  |             |        |   |      |   |        |  
|End of period                                                                      |  | $           | 2,637  |   |      | $ | 7,764  |  
|                                                                                   |  |             |        |   |      |   |        |  
|Supplemental disclosure:                                                           |  |             |        |   |      |   |        |  
|Income taxes paid                                                                  |  | $           | 8      |   |      | $ | 9      |  
|                                                                                   |  |             |        |   |      |   |        |  



See accompanying notes.



6



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Basis of presentation



The accompanying unaudited consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. 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 (consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. Operating results for the interim period ended June 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004.



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



The balance sheet at December 31, 2003 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes
required by accounting principles generally accepted in the United States for complete financial statements. For further information, refer to the financial statements and footnotes thereto included in the Companys annual report on Form 10-K
for the year ended December 31, 2003.



Accounting Estimates



The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires that management make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates.



Income Taxes



Deferred income taxes are provided under the liability method and reflect the net tax effects of temporary differences between the tax basis of assets and liabilities and their reported amounts in the consolidated
financial statements. The Company establishes valuation allowances when the realization of specific deferred tax assets are subject to significant uncertainty.



For the six month period ended June 30, 2004, the Company recorded no tax benefits on its operating loss, as the loss will have to be carried forward and realization
of any benefit is uncertain. For the six month period ended June 30, 2003, the offsetting current and deferred provision amounts result from additional deductions claimed on the Companys 2002 federal tax return.



7



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



Inventories



Inventories are stated at the lower of
standard cost (which approximates first-in, first-out) or market (replacement cost or net realizable value) and include (in thousands):



|                 |  |               |     |                   |   |    
|---------------- |  | ------------- | --- | ----------------- | - | ---
|                 |  | June 30, 2004 |     | December 31, 2003
|Raw materials    |  | $             | 236 |                   | $ | 345
|Work-in-progress |  |               | 152 |                   |   | 98 
|Finished goods   |  |               | 315 |                   |   | 284
|                 |  |               |     |                   |   |    
|                 |  | $             | 703 |                   | $ | 727
|                 |  |               |     |                   |   |    



Inventories are presented net of
reserves for excess and obsolete inventories of $473,000 and $439,000 at June 30, 2004 and December 31, 2003, respectively.



Investments in Marketable Equity and Debt Securities



All investments are classified as held to maturity or available-for-sale securities under the provisions of Statement of Financial Accounting Standards No. 115,
Accounting for Certain Investments in Debt and Equity Securities. Management determines the appropriate classification of its investments in equity and debt securities at the time of purchase and reevaluates such determinations at each
balance sheet date.



Marketable equity securities are classified as
available-for-sale and are carried at their fair value on the balance sheet, with unrealized gains and losses, net of applicable income taxes of $9,000 and $14,000 at June 30, 2004 and December 31, 2003, respectively, reported as a separate
component of stockholders equity. Marketable equity securities are stated at market value, as determined by the most recently published trade price of the securities at the balance sheet date.



The following table summarizes the Companys investment in securities (in thousands) at
the dates indicated:



|                                                       |  |               |     |                   |   |    
|------------------------------------------------------ |  | ------------- | --- | ----------------- | - | ---
|                                                       |  | June 30, 2004 |     | December 31, 2003
|Marketable equity securities, at cost                  |  | $             | 189 |                   | $ | 189
|Unrealized net gains (losses) on marketable securities |  |               | 27  |                   |   | 42 
|                                                       |  |               |     |                   |   |    
|                                                       |  | $             | 216 |                   | $ | 231
|Amount classified as current                           |  |               |    |                   |   |   
|                                                       |  |               |     |                   |   |    
|Amount classified as long-term                         |  | $             | 216 |                   | $ | 231
|                                                       |  |               |     |                   |   |    



Reclassifications



Certain reclassifications have been made in prior years
financial statements to conform to classifications used in the current year.



8



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



2. LIQUIDITY



Beginning in 2001, the Company has sustained significant negative financial trends,
including substantial decreases in revenues, net income, backlog and cash flows from operating activities. During this period, the Company has continually taken steps to adjust its cost structure to the decreased level of business activity.



Despite the steps taken to reduce the Companys cost structure, its
operations continue to consume large amounts of the Companys cash reserves. As of June 30, 2004, the Companys working capital was $3.1 million, of which $2.6 million was cash and cash equivalents. The Company has no debt. Changes in the
Companys financial condition and liquidity since December 31, 2003 are generally attributable to the net loss incurred in the six months ended June 30, 2004.



Absent a significant increase in revenues, the Company will require additional liquidity to sustain operations through 2005. Based on the
Companys current financial position, its outlook for the remainder of 2004, and additional cash that the Company expects to generate through a combination of sale(s) or lease(s) of certain real estate holdings in Houston and the idle North
Carolina property and sales of investment securities, management believes it has sufficient resources to fund its operations; however, there can be no assurances that such transactions can be consummated in a timely manner or in amounts sufficient
to fund operating deficits through 2005. For further information, refer to the financial statements and footnotes thereto included in the Companys annual report on Form 10-K for the year ended December 31, 2003.



3. SEGMENT INFORMATION



The following table presents reportable segment information (in thousands) for the periods indicated:



|                                  |  |                           |       |   |                             |   |     |      |  |   |      |   |  |   |     |  
|--------------------------------- |  | ------------------------- | ----- | - | --------------------------- | - | --- | ---- |  | - | ---- | - |  | - | --- | -
|                                  |  | Six Months Ended June 30, |       |   | Three Months Ended June 30, |  
|                                  |  | 2004                      |       |   | 2003                        |   |     | 2004 |  |   | 2003 |  
|Revenues from external customers: |  |                           |       |   |                             |   |     |      |  |   |      |   |  |   |     |  
|Testing Products                  |  | $                         | 310   |   |                             | $ | 235 |      |  | $ | 179  |   |  | $ | 158 |  
|Services                          |  |                           | 754   |   |                             |   | 412 |      |  |   | 390  |   |  |   | 189 |  
|Power Sources                     |  |                           | 461   |   |                             |   | 220 |      |  |   | 258  |   |  |   | 92  |  
|Automotive                        |  |                           | 21    |   |                             |   |    |      |  |   | 12   |   |  |   |    |  
|                                  |  |                           |       |  
|Intersegment revenues:            |  |                           |       |   |                             |   |     |      |  |   |      |   |  |   |     |  
|Testing Products                  |  |                           | 41    |   |                             |   | 41  |      |  |   | 9    |   |  |   | 30  |  
|Services                          |  |                           | 98    |   |                             |   |    |      |  |   | 47   |   |  |   |    |  
|Power Sources                     |  |                           |      |   |                             |   |    |      |  |   |     |   |  |   |    |  
|Automotive                        |  |                           |      |   |                             |   |    |      |  |   |     |   |  |   |    |  
|Eliminations                      |  |                           | (139  | ) |                             |   | (41 | )    |  |   | (56  | ) |  |   | (30 | )
|                                  |  |                           |       |   |                             |   |     |      |  |   |      |   |  |   |     |  
|                                  |  | $                         | 1,546 |   |                             | $ | 867 |      |  | $ | 839  |   |  | $ | 439 |  
|                                  |  |                           |       |   |                             |   |     |      |  |   |      |   |  |   |     |  



9



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



|                           |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  
|-------------------------- |  | ------------------------- | ------ | - | --------------------------- | - | ------ | ---- |  | - | ---- | - |  | - | ------ | -
|                           |  | Six Months Ended June 30, |        |   | Three Months Ended June 30, |  
|                           |  | 2004                      |        |   | 2003                        |   |        | 2004 |  |   | 2003 |  
|Operating loss:            |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  
|Testing Products           |  | $                         | (955   | ) |                             | $ | (1,818 | )    |  | $ | (443 | ) |  | $ | (909   | )
|Services                   |  |                           | (329   | ) |                             |   | (628   | )    |  |   | (108 | ) |  |   | (355   | )
|Power Sources              |  |                           | (73    | ) |                             |   | (615   | )    |  |   | (15  | ) |  |   | (340   | )
|Automotive                 |  |                           | (507   | ) |                             |   |       |      |  |   | (244 | ) |  |   |       |  
|                           |  |                           |        |  
|General corporate expenses |  |                           | (389   | ) |                             |   | (489   | )    |  |   | (167 | ) |  |   | (240   | )
|                           |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  
|Operating loss             |  | $                         | (2,253 | ) |                             | $ | (3,550 | )    |  | $ | (977 | ) |  | $ | (1,844 | )
|                           |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  



Total assets by reportable segment as
of the dates indicated are as follows (in thousands):



|                         |  |               |       |                   |   |       
|------------------------ |  | ------------- | ----- | ----------------- | - | ------
|                         |  | June 30, 2004 |       | December 31, 2003
|Testing Products         |  | $             | 3,679 |                   | $ | 4,187 
|Services                 |  |               | 1,333 |                   |   | 1,539 
|Power Sources            |  |               | 465   |                   |   | 402   
|Automotive               |  |               | 775   |                   |   | 760   
|General corporate assets |  |               | 3,089 |                   |   | 4,816 
|                         |  |               |       |                   |   |       
|                         |  | $             | 9,341 |                   | $ | 11,704
|                         |  |               |       |                   |   |       



For the periods indicated above, there
were no material changes in the accounting policies and procedures used to determine segment income or loss.



10



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



4. EARNINGS PER SHARE



The following table sets forth the computation of basic and diluted loss
per share (in thousands, except per share data):



|                                                                        |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  
|----------------------------------------------------------------------- |  | ------------------------- | ------ | - | --------------------------- | - | ------ | ---- |  | - | ----- | - |  | - | ------ | -
|                                                                        |  | Six Months Ended June 30, |        |   | Three Months Ended June 30, |  
|                                                                        |  | 2004                      |        |   | 2003                        |   |        | 2004 |  |   | 2003  |  
|Net (loss)                                                              |  | $                         | (2,217 | ) |                             | $ | (3,158 | )    |  | $ | (959  | ) |  | $ | (1,709 | )
|                                                                        |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  
|Weighted average shares outstanding                                     |  |                           | 6,336  |   |                             |   | 6,336  |      |  |   | 6,336 |   |  |   | 6,336  |  
|Net effect of dilutive stock options based on the treasury stock method |  |                           |       |   |                             |   |       |      |  |   |      |   |  |   |       |  
|                                                                        |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  
|Weighted average shares and assumed conversions                         |  |                           | 6,336  |   |                             |   | 6,336  |      |  |   | 6,336 |   |  |   | 6,336  |  
|                                                                        |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  
|(Loss) per share:                                                       |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  
|Basic                                                                   |  | $                         | (.35   | ) |                             | $ | (.50   | )    |  | $ | (.15  | ) |  | $ | (.27   | )
|                                                                        |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  
|Diluted                                                                 |  | $                         | (.35   | ) |                             | $ | (.50   | )    |  | $ | (.15  | ) |  | $ | (.27   | )
|                                                                        |  |                           |        |   |                             |   |        |      |  |   |       |   |  |   |        |  



Options to purchase an average of
797,000 and 758,000 shares of common stock of the Company were excluded from the computation of the diluted (loss) per share during the six months ended June 30, 2004 and 2003, respectively, as inclusion of these options in the calculations would
have been anti-dilutive.



5. COMPREHENSIVE LOSS



The only difference between the total comprehensive loss and the net loss reported on the
Consolidated Statements of Operations arises from unrealized gains and losses on available-for-sale securities. The Companys total comprehensive (loss), in thousands, for the periods indicated, is as follows:



|                                                                   |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  
|------------------------------------------------------------------ |  | ------------------------- | ------ | - | --------------------------- | - | ------ | ---- |  | - | ---- | - |  | - | ------ | -
|                                                                   |  | Six Months Ended June 30, |        |   | Three Months Ended June 30, |  
|                                                                   |  | 2004                      |        |   | 2003                        |   |        | 2004 |  |   | 2003 |  
|Net (loss)                                                         |  | $                         | (2,217 | ) |                             | $ | (3,158 | )    |  | $ | (959 | ) |  | $ | (1,709 | )
|Unrealized net gains (losses) on marketable equity securities      |  |                           | (10    | ) |                             |   | (24    | )    |  |   | (11  | ) |  |   | (40    | )
|Less: reclassification adjustment for gains included in net income |  |                           |       |   |                             |   | 30     |      |  |   |     |   |  |   | 30     |  
|                                                                   |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  
|Total comprehensive (loss)                                         |  | $                         | (2,227 | ) |                             | $ | (3,152 | )    |  | $ | (970 | ) |  | $ | (1,719 | )
|                                                                   |  |                           |        |   |                             |   |        |      |  |   |      |   |  |   |        |  



11



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



6. OTHER INCOME



Other income includes rental income on idle real estate, and in 2003,
includes a $155,000 gain on the sale of the building formerly occupied by the Companys Costa Rica subsidiary (first quarter) and a $30,000 gain on the sale of marketable securities (second quarter).



7. STOCK OPTION PLAN



The Company has a stock option plan that provides for the grant of options to key employees and directors of the Company. The term and
vesting of each option is determined by the Board of Directors. The Company accounts for stock options using the intrinsic value based method prescribed by APB 25. Had the Company elected to account for stock options using the fair value method
described in SFAS No. 123, the Companys reported net loss would have increased to the amounts shown below (in thousands, except share data):



|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|----------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | ------ | - | -------------------------- | - | ------ | ---- |  | - | ---- | - |  | - | ------ | -
|                                                                                                                                          |  | Six months ended June 30 |        |   | Three months ended June 30 |  
|                                                                                                                                          |  | 2004                     |        |   | 2003                       |   |        | 2004 |  |   | 2003 |  
|Reported net loss                                                                                                                         |  | $                        | (2,217 | ) |                            | $ | (3,158 | )    |  | $ | (959 | ) |  | $ | (1,709 | )
|Deduct: Total stock-based employee compensation expense determined under the fair value method for all awards, net of related tax
effects |  |                          | (81    | ) |                            |   | (54    | )    |  |   | (35  | ) |  |   | (22    | )
|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Pro forma net loss                                                                                                                        |  | $                        | (2,298 | ) |                            | $ | (3,212 | )    |  | $ | (994 | ) |  | $ | (1,731 | )
|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Net loss per share, as reported:                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Basic                                                                                                                                     |  | $                        | (.35   | ) |                            | $ | (.50   | )    |  | $ | (.15 | ) |  | $ | (.27   | )
|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Diluted                                                                                                                                   |  | $                        | (.35   | ) |                            | $ | (.50   | )    |  | $ | (.15 | ) |  | $ | (.27   | )
|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Pro forma net loss per share, as if the fair value method had been applied to all awards:                                                 |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Basic                                                                                                                                     |  | $                        | (.36   | ) |                            | $ | (.51   | )    |  | $ | (.16 | ) |  | $ | (.27   | )
|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  
|Diluted                                                                                                                                   |  | $                        | (.36   | ) |                            | $ | (.51   | )    |  | $ | (.16 | ) |  | $ | (.27   | )
|                                                                                                                                          |  |                          |        |   |                            |   |        |      |  |   |      |   |  |   |        |  



The pro forma disclosures above are
not necessarily indicative of the effects of applying SFAS 123 in future periods.



12



---

##### Table of Contents

RELIABILITY INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2004



8. SUBSEQUENT EVENTS



On July 21, 2004, options to purchase 15,000 shares of Company stock were
issued to a newly-elected Director. The exercise price is $.82 per share, the closing price on the date of issuance.



On July 29, 2004, the Company paid the inventor of the Ezy-Load product $75,000 for the right to continue to produce and market the product. Due to lower than anticipated
sales volumes of the Ezy-Load product, the inventor agreed to defer the remaining $75,000 that was due on July 29, 2004 until January 29, 2005, at which time the Company must pay the remaining $75,000 if it wishes to continue to produce and market
the product beyond that date. The Company currently intends to continue to produce and market the Ezy-Load product, however substantial increases in sales volumes and reductions in production costs must be achieved to make this product line
economically viable to the Company. No changes were made with respect to the $150,000 contingent payment due on July 29, 2005.



13



---

##### Table of Contents

RELIABILITY INCORPORATED

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



June 30, 2004



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



FORWARD-LOOKING STATEMENTS



This Managements Discussion and Analysis of Financial Condition and Results of Operations and other parts of this report contain forward-looking statements that
involve risks and uncertainties, as well as current expectations and assumptions. From time to time, the Company may publish forward-looking statements, including those that are contained in this report, relating to such matters as anticipated
financial performance, business prospects, technological developments, new products, research and development activities and similar matters. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements.
In order to comply with the terms of the safe harbor, the Company notes that a variety of factors could cause the Companys actual results and experience to differ materially from the anticipated results or other expectations expressed in the
Companys forward-looking statements. The risks and uncertainties that may affect the operations, performance, development and results of the Companys business include, but are not limited to, the ability to sell real estate holdings that
will generate sufficient liquidity to allow the Company to continue operations through 2005, adverse changes in the global economy, sudden decreases in the demand for electronic products and semiconductors, market acceptance of the Companys
products and services, the impact of competition, delays in product development schedules, delays due to technical difficulties related to developing and implementing technology, delays in delivery schedules, the ability to attract and maintain
sufficient levels of people with specific technical talents, future results related to investments and acquisitions, changes in demand for the Companys products and services and the Companys customers products and services, the
impact of entering a new line of business (Automotive) with different marketing strategies and channels and a different customer base from the Companys historical business lines, and the ultimate acceptance by the market of this new product.
The Companys actual results could differ materially from those anticipated in these forward-looking statements, including those set forth elsewhere in this report. The Company assumes no obligation to update any such forward-looking
statements.



CRITICAL ACCOUNTING POLICIES AND COMMENTS RELATED TO OPERATIONS



The Company has defined a critical accounting policy as one that is both
important to the portrayal of the Companys financial condition and results of operations and requires the management of the Company to make difficult, subjective or complex judgments. Estimates and assumptions about future events and their
effects cannot be perceived with certainty. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making
judgments. These estimates may change as new events occur, as more experience is acquired, as additional information is obtained and as the Companys operating environment changes. There have been no material changes or developments in the
Companys evaluation of the accounting estimates and the underlying assumptions or methodologies that it believes to be Critical Accounting Policies and Estimates as disclosed in its Form 10-K for the year ended December 31, 2003.



14



---

##### Table of Contents

RELIABILITY INCORPORATED

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



June 30, 2004



Managements Discussion included in the Form 10-K for the year ended December 31, 2003 includes discussion of various factors related
to the decline in the Companys revenues and items related to the Companys results of operations, liquidity and markets. The reader of this report should read Managements Discussion included in Form 10-K for the year ended December
31, 2003.



LIQUIDITY AND CAPITAL RESOURCES



Beginning in 2001, the Company has sustained significant negative financial trends,
including substantial decreases in revenues, net income, backlog and cash flows from operating activities. During this period, the Company has continually taken steps to adjust its cost structure to the decreased level of business activity.



Despite the steps taken to reduce the Companys cost structure, its
operations continue to consume large amounts of the Companys cash reserves. As of June 30, 2004, the Companys working capital was $3.1 million, of which $2.6 million was cash and cash equivalents. The Company has no debt. Changes in the
Companys financial condition and liquidity since December 31, 2003 are generally attributable to the net loss incurred in the six months ended June 30, 2004.



Absent a significant increase in revenues, the Company will require additional liquidity to sustain operations through 2005. Based on the
Companys current financial position, its outlook for the remainder of 2004, and additional cash that the Company expects to generate through a combination of sale(s) or lease(s) of certain real estate holdings in Houston and the idle North
Carolina property and sales of investment securities, management believes it has sufficient resources to fund its operations; however, there can be no assurances that such transactions can be consummated in a timely manner or in amounts sufficient
to fund operating deficits through 2005.



Net cash used by operating activities
for the six months ended June 30, 2004 was $1.8 million compared to $.9 million generated by operations in the comparable period of 2003. Of the $2.7 million difference in cash flow from operations between periods, $3.7 million is due to a tax
refund received in May 2003, offset by a $900,000 larger net loss incurred in the prior year period and changes in operating assets and liabilities.



Net cash used by investment activities during the first six months of 2004 was $9,000 compared to $797,000 provided by investment activities during the comparable period
of 2003. The prior year period included cash flow of $825,000 from the sale of a building and $58,000 from the sale of securities, offset by capital expenditures of $86,000.



15



---

##### Table of Contents

RELIABILITY INCORPORATED

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



June 30, 2004



RESULTS OF OPERATIONS



Six months ended June 30, 2004 compared to six months ended June 30, 2003.



Revenues. Revenues in the first half of 2004 were $1,546,000, compared to $867,000 in the comparable period in 2003 and
$1,175,000 for the second half of 2003. Revenues increased in each of the Companys three traditional business segments as follows (the Automotive segment was not created until the third quarter of 2003): Testing Products 32%, Services 83% and
Power Sources 110%.



Revenues in the Testing Products segment increased by
$75,000 over the comparable 2003 period. The increase is attributed to increased parts sales ($34,000) and maintenance and training revenues ($43,000) in Asian markets, offset by slightly lower domestic revenues.



Revenues in the Services segment increased by $342,000 over the 2003 period. Burn-in and
testing revenues accounted for $323,000 of the increase as a result of a 7% increase in units processed and a 73% increase in average selling prices due to changes in product mix and increased processing times. Additionally, sales of burn-in boards
increased by $18,000 over the previous year.



Revenues in the Power Sources
segment increased by $241,000 over the 2003 period. The increase is a result of a 59% increase in units shipped coupled with a 32% increase in average selling prices. Over 40% of the revenue increase resulted from increased demand for
mature products for the networking and telecommunications industries. The majority of the remainder of the increase is a result of sales of products that have been in development over the past two years that carry higher average selling
prices than other product lines.



Revenues in the Automotive segment continue
to be disappointing as we attempt different marketing strategies, implement design changes and seek alternate sources of raw materials to drive down product cost. Late in the second quarter we expanded our distribution channel beyond direct sales by
placing a demonstration unit at a local truck aftermarket outfitter. During the third quarter the Company plans to add other dealers in southeast Texas, and begin shipping directly to customers outside the greater Houston area.



16



---

##### Table of Contents

RELIABILITY INCORPORATED

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



June 30, 2004



Costs and Expenses. The loss from operations in the six-month period ended June 30, 2004 was $2,253,000, compared to
$3,550,000 in the comparable 2003 period. Of the $1,297,000 improvement, $569,000 is due to margin improvement resulting from higher revenues and absorption of fixed overhead costs; $450,000 is due to lower research and development costs, primarily
due to headcount reductions implemented in April and October 2003; $237,000 is due to severance costs associated with the April 2003 headcount reduction; and $41,000 is due to lower marketing, general and administrative costs which resulted from the
previously-mentioned headcount reductions, partially offset by an increase in marketing expenses for the Ezy-Load product line.



Interest and Other Income. The decline in interest income for the six month period ended June 30, 2004 is due to a lower amount of investable funds. Other
income declined by $331,000 from the year earlier period, which included a $155,000 gain on the sale of a building, $30,000 of gains on sales of marketable securities and $146,000 of rental income for excess space at the Houston facility for which
the lease expired in August 2003.



Three months ended June 30, 2004 compared
to three months ended June 20, 2003



Revenues. Revenues for
the quarter ended June 30, 2004 were $839,000, compared to $439,000 in the comparable period of 2003. Revenues increased in each business segment compared to the prior year and consolidated revenues have increased sequentially for five consecutive
quarters. Revenue in the Testing Products segment increased by $21,000, primarily due to higher revenues from preventive maintenance services and equipment refurbishment in the U.S. Revenues in the Services segment increased by $201,000 (106%) as
units processed more than doubled and average selling prices increased by 15%.



Revenues in the Power Sources segment increased by $166,000 (180%) as a result of a 79% increase in units shipped and a 57% increase in average selling price. Additionally, 38% of the revenue increase is attributed to increased demand for
mature products sold to the networking and telecommunications industries. Sales volume for this Division for the quarter was at the highest level since the first quarter of 2001.



The discussion of the Automotive segment revenues presented above for the six month period
ended June 30 is applicable to the quarterly period as well.



17



---

##### Table of Contents

RELIABILITY INCORPORATED

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



June 30, 2004



Cost and Expenses.The loss from operations for the quarter ended June 30, 2004 was $977,000, compared to an operating loss of
$1,844,000 for the comparable period in 2003. Of the $867,000 improvement, $432,000 is due to margin improvement from the higher revenue levels. Gross margin for the quarter was $52,000, the first quarter since the second quarter of 2002 that the
Company has achieved a positive gross margin. Selling, general and administrative expenses and research and development expenses decreased by $48,000 and $150,000, respectively, primarily as a result of the previously-mentioned reductions in work
force, which were partially offset by increases associated with the Ezy-Load product line. The 2003 quarter included severance charges of $237,000 and in 2004 no such expenses were incurred.



Interest and Other Income. The decline in interest income for the period is due
to a lower level of investable funds. Other income declined by $103,000, as the 2003 period included a gain on the sale of securities of $30,000 and $73,000 of rental income for excess space at the Houston facility for which the lease expired in
August 2003.



Item 3. Quantitative and Qualitative Disclosure of Market Risk.



There have been no material changes in the market risk disclosures reported in the Companys Annual Report on Form 10-K filed for the year ended December 31, 2003. The reader is directed to the Companys
Form 10-K for the year ended December 31, 2003.



Item 4. Controls and Procedures.



Within 90
days prior to the date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, of the
effectiveness of the design and operation of the Companys disclosure controls and procedures pursuant to Rule 13a-5 under the Securities Exchange Act. Based on that evaluation, the Companys Chief Executive Officer and Chief Financial
Officer had concluded that the Companys disclosure controls and procedures are effective.



There have been no significant changes in the Companys internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation described in the preceding
paragraph.



18



---

##### Table of Contents

RELIABILITY INCORPORATED

OTHER INFORMATION



PART II - OTHER INFORMATION



June
30, 2004



Items 1 through 3 are not applicable and have been omitted.



Item 4. Submission of Matters to a Vote of Security Holders



On May 5, 2004, at the Companys annual meeting of shareholders, the shareholders elected as directors, each to serve until the next annual meeting, the following individuals.



|                   |  |                                                
|------------------ |  | -----------------------------------------------
|Larry Edwards      |  | (5,588,897 shares for; 217,333 shares withheld)
|W.L. Hampton       |  | (5,569,297 shares for; 236,933 shares withheld)
|Thomas L. Langford |  | (5,589,397 shares for; 216,833 shares withheld)
|Philip Uhrhan      |  | (5,569,997 shares for; 236,233 shares withheld)



Item 5. Not Applicable



Item 6. Exhibits and Reports on Form 8-K:



| | (a) | The following exhibits are filed as part of this report:
| | --- | --------------------------------------------------------



| | 31.1 | Certification Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as Amended
| | ---- | -----------------------------------------------------------------------------------------------------



| | 31.2 | Certification Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as Amended
| | ---- | -----------------------------------------------------------------------------------------------------



| | 32. | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
| | --- | ----------------------------------------------------------------------------------------------------------------------



| | (b) | Reports on form 8-K.
| | --- | --------------------



Current report on Form 8-K filed on April 29, 2004, pursuant to Item 12.



19



---

##### Table of Contents

RELIABILITY INCORPORATED

SIGNATURES



June 30, 2004



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



|                |  |                                                    
|--------------- |  | ---------------------------------------------------
|                |  | RELIABILITY INCORPORATED                           
|                |  | (Registrant)                                       
|                | 
|August 12, 2004 |  | /s/ Larry Edwards                                  
|                |  | Larry Edwards President and Chief Executive
Officer
|                | 
|August 12, 2004 |  | /s/ Carl V. Schmidt                                
|                |  | Carl V. Schmidt Chief Financial
Officer            



20