FORM 10-Q

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the quarterly period ended September 30, 2005

                                       OR

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the transition period from _______________ to _______________

Commission file number 0-14659

                                  SIMCLAR, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                  Florida                                        59-1709103
--------------------------------------------               -------------------
(State or other jurisdiction of incorporation                (I.R.S. Employer
              or organization)                              Identification No.)

2230 West 77th Street, Hialeah, Florida                            33016
---------------------------------------                      -----------------
(Address of principal executive offices)                        (Zip Code)

                                 (305) 556-9210 (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| or 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|

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE
PRECEDING FIVE YEARS:

      Check whether the registrant filed all documents and reports required to
be filed by Section l2, 13 or 15(d) of the Exchange Act after the distribution
of securities under a plan confirmed by a court. Yes |_| No |_|

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

Yes |_|   No |X|

<PAGE>

APPLICABLE ONLY TO CORPORATE ISSUERS:

      Indicate the number of shares outstanding of each of the issuer's classes
of common equity, as of the latest practicable date: 6,465,345 shares of common
stock, $.01 par value as of September 30, 2005.

































                                       2

<PAGE>

                                  SIMCLAR, INC.

                                    Form 10-Q

                    For the quarter ended September 30, 2005

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                                     Page
                                                                                                                     ----
PART I  --  FINANCIAL INFORMATION
<S>                                                                                                                  <C>

Item 1.  Financial Statements


         1)  Consolidated Balance Sheets as of September 30, 2005 (Unaudited) and December 31, 2004................   4

         2)  Consolidated Statements of Operations (Unaudited) for the three months and nine months ended
                 September 30, 2005 and September 30, 2004.........................................................   6

         3)  Consolidated Statements of Cash Flows (Unaudited) for the nine months ended September 30, 2005
                 and September 30, 2004............................................................................   7

         4)  Notes to Consolidated Financial Statements as of September 30, 2005 (Unaudited).......................   8

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations.....................  14

Item 3.  Quantitative and Qualitative Disclosures About Market Risk................................................  22

Item 4.  Controls and Procedures...................................................................................  22

PART II  --  OTHER INFORMATION

Item 6.  Exhibits..................................................................................................  23

         Signatures................................................................................................  23

</TABLE>






                                       3


<PAGE>

                         PART I -- FINANCIAL INFORMATION

Item 1.  Financial Statements


                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                     September 30, December 31,
                                                                         2005         2004(A)
                                                                     -----------   -----------
                                                                     (Unaudited)
ASSETS
Current assets:
<S>                                                                  <C>           <C>
  Cash and cash equivalents                                          $   364,196   $   280,015
  Accounts receivable, less allowances of $181,000 at September 30
    and $182,000 at December 31                                        9,192,060     8,066,978
  Amounts receivable from major stockholder, net                            --       2,918,037
  Inventories, less allowances for obsolescence of $1,585,000 at
    September 30 and $1,481,000 at December 31                        12,939,895    11,314,911
  Prepaid expenses and other current assets                              497,912       317,183
  Deferred income taxes                                                  795,400       795,400
                                                                     -----------   -----------
           Total current assets                                       23,789,463    23,692,524
                                                                     -----------   -----------
Property and equipment:
  Land and improvements                                                  547,511       547,511
  Buildings and building improvements                                  1,251,187     1,235,904
  Machinery, computer and office equipment                            12,974,637     8,171,056
  Tools and dies                                                         309,026       290,873
  Leasehold improvements                                                 633,892       377,082
                                                                     -----------   -----------
           Total property and equipment                               15,716,253    10,622,426
  Less accumulated depreciation and amortization                       7,488,548     6,613,775
                                                                     -----------   -----------
           Net property and equipment                                  8,227,705     4,008,651
                                                                     -----------   -----------

Deferred expenses and other assets, net                                   28,190        20,622
Goodwill                                                               5,534,113     4,840,545
Intangible assets, net                                                    65,857        18,000
                                                                     -----------   -----------
           Total other assets                                          5,628,160     4,879,167
                                                                     -----------   -----------
           TOTAL ASSETS                                              $37,645,328   $32,580,342
                                                                     ===========   ===========
</TABLE>


(A)   Reference is made to the company's Annual Report on Form 10-K for the year
      ended December 31, 2004 filed with the United States Securities and
      Exchange Commission on March 31, 2005.

                                                     Continued on following page


                                       4

<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                   (Continued)

<TABLE>
<CAPTION>
                                                                           September 30, December 31,
                                                                              2005          2004(A)
                                                                           -----------   -----------
                                                                           (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
<S>                                                                        <C>           <C>
  Line of credit                                                           $ 4,303,168   $ 2,980,000
  Accounts payable                                                           9,554,588     5,414,262
  Accrued expenses                                                           1,842,087     1,124,732
  Accrued income taxes                                                          51,085       836,709
  Amounts due to major stockholder, net                                      2,302,596          --
  Current portion of long-term debt                                          1,200,000     1,200,000
                                                                           -----------   -----------
           Total current liabilities                                        19,253,524    11,555,703

Long-term debt                                                               3,300,000     4,200,000
Deferred trade accounts payable                                                   --       2,500,000
Deferred income taxes                                                          206,000       206,000
                                                                           -----------   -----------
           Total liabilities                                                22,759,524    18,461,703
                                                                           -----------   -----------

Commitments and contingencies                                                     --            --

Stockholders' equity:
  Common stock, $.01 par value, authorized 10,000,000 shares; issued and
outstanding 6,465,345 shares at September 30 and December 31                    64,653        64,653
  Capital in excess of par value                                            11,446,087    11,446,087
  Retained earnings                                                          3,348,650     2,593,238
  Accumulated other comprehensive income                                        26,414        14,661
                                                                           -----------   -----------
           Total stockholders' equity                                       14,885,804    14,118,639
                                                                           -----------   -----------
           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                      $37,645,328   $32,580,342
                                                                           ===========   ===========
</TABLE>

(A)   Reference is made to the company's Annual Report on Form 10-K for the year
      ended December 31, 2004 filed with the United States Securities and
      Exchange Commission on March 31, 2005.


                 See notes to consolidated financial statements.

                                       5

<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                   Three Months Ended                Nine Months Ended
                                                       September 30,                   September 30,
                                               ----------------------------    ----------------------------
                                                   2005            2004            2005            2004
                                               ------------    ------------    ------------    ------------
<S>                                            <C>             <C>             <C>             <C>
Sales                                          $ 16,591,601    $ 13,233,298    $ 42,939,611    $ 40,231,881
Cost of goods sold                               14,772,227      11,511,950      37,824,462      34,335,141
                                               ------------    ------------    ------------    ------------
   Gross margin                                   1,819,374       1,721,348       5,115,149       5,896,740

Selling, general and administrative expenses      1,286,713         932,350       3,540,934       2,811,875
                                               ------------    ------------    ------------    ------------
   Income from operations                           532,661         788,998       1,574,215       3,084,865

  Interest expense                                  139,515          53,102         319,921         141,390
  Interest and other income                          (2,938)        (14,474)        (24,075)        (33,263)
                                               ------------    ------------    ------------    ------------

   Income before income taxes                       396,084         750,370       1,278,369       2,976,738

Income tax provision                                154,473         264,234         522,957       1,130,446
                                               ------------    ------------    ------------    ------------

            Net income                         $    241,611    $    486,136    $    755,412    $  1,846,292
                                               ============    ============    ============    ============

 Earnings  per share:
  Basic & diluted                              $       0.04    $       0.08    $       0.12    $       0.29
                                               ===========     ============    ============    ============
</TABLE>

                 See notes to consolidated financial statements


<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     Nine Months Ended
                                                                       September 30,
                                                                --------------------------
                                                                   2005           2004
                                                                -----------    -----------
Operating activities:
<S>                                                             <C>            <C>
  Net income                                                    $   755,412    $ 1,846,292
  Adjustments to reconcile net income to net cash provided
    by operating activities:
      Depreciation & amortization                                   905,710        790,181
      Deferred expenses and other assets                             (7,568)          --
      Provision for inventory obsolescence                          219,279        298,374
      Provision for uncollectible accounts receivable                  --           45,000
      Changes relating to operating activities from:
        Increase in accounts receivable                            (346,694)    (1,285,371)
        Changes in amounts receivable/payable from major
            stockholder, net                                        657,158        152,698
        Increase in inventories                                  (1,513,764)    (2,235,115)
        Increase in prepaid expenses and
            other current assets                                    (55,671)       (24,627)
        Increase in accounts payable                                988,270      1,536,398
        (Decrease) increase in accrued expenses                     (34,602)       150,753
        (Decrease) increase in income taxes payable                (785,624)       463,720
                                                                -----------    -----------
          Net cash provided by operating activities                 781,906      1,738,303
                                                                -----------    -----------
Investing activities:
  Additions to property and equipment, net of minor disposals    (1,332,137)      (966,858)
  Acquisition of subsidiaries, net of cash acquired                 199,491       (606,432)
                                                                -----------    -----------
          Net cash used in investing activities                  (1,132,646)    (1,573,290)
                                                                -----------    -----------
Financing activities:
  Borrowing on bank line of credit                                1,323,168      1,230,000
  Payments on long-term bank borrowings                            (900,000)      (750,000)
                                                                -----------    -----------
          Net cash provided by financing activities                 423,168        480,000
                                                                -----------    -----------
Effect of exchange rate fluctuations on cash                         11,753         40,033
                                                                -----------    -----------
Net change in cash and cash equivalents                              84,181        685,046
Cash and cash equivalents at beginning of period                    280,015        230,183
                                                                -----------    -----------
Cash and cash equivalents at end of period                      $   364,196    $   915,229
                                                                ===========    ===========
Supplemental disclosure of cash flow information:
  Interest paid in cash                                         $   169,195    $   135,254
                                                                ===========    ===========
</TABLE>

                 See notes to consolidated financial statements

                                       7

<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - Basis of Presentation

     The accompanying interim consolidated financial statements include the
accounts of Simclar, Inc. ("Simclar") and its subsidiaries, including Simclar
(Mexico), Inc. ("Simclar Mexico"), Techdyne (Europe) Limited ("Techdyne
(Europe)"), and Simclar (North America), Inc. ("Simclar NA"), collectively
referred to as the "company." Simclar NA was acquired during the second quarter,
with an effective date of May 1, 2005 (see Note 10). All material intercompany
accounts and transactions have been eliminated in consolidation. The company is
a 73.4% owned subsidiary of Simclar Group Limited ("Simclar Group"), a company
incorporated in the United Kingdom.

     These financial statements have been prepared in accordance with accounting
principles generally accepted in the United States of America for interim
financial information and with the 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 of America for complete financial statements. In the opinion of
management, such interim financial statements reflect all normal recurring
adjustments considered necessary to present fairly the financial position and
the results of operations and cash flows for the interim periods presented. The
results of operations for the interim periods are not necessarily indicative of
the results to be expected for the full fiscal year. These financial statements
should be read in conjunction with the audited consolidated financial statements
and footnotes included in the company's Annual Report on Form 10-K for the year
ended December 31, 2004.

NOTE 2 - Recently Issued Accounting Pronouncements

     In December 2004, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 123(R), Share-Based
Payment, which requires all share-based payments to employees, including grants
of employee stock options, to be recognized in the consolidated statement of
operations based on their fair values, effective for public companies for
interim periods beginning after June 15, 2005. SFAS No. 123(R) permits public
companies to adopt its requirements using either the modified prospective or
retrospective method.

     The United States Securities and Exchange Commission ("SEC") announced on
April 14, 2005 that it approved a phased-in implementation process for SFAS No.
123(R). Under the new SEC implementation process, the company's effective date
for adopting SFAS No. 123(R) has been extended by six months. The company will
adopt SFAS No. 123(R)'s fair value method of accounting for share-based payments
to employees in the first quarter of fiscal 2006, as opposed to the third
quarter of fiscal 2005, as originally required by SFAS No. 123(R), and as stated
in the company's Annual Report on Form 10-K for the year ended December 31,
2004. The adoption of this standard by the company is not expected to have a
material effect on its consolidated results of operations, financial position
and cash flows.

     In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error
Corrections - a replacement of APB Opinion No. 20 and FASB Statement No. 3".
SFAS No. 154 requires, unless impracticable, retrospective application to prior
periods' financial statements of changes in accounting principle. SFAS No. 154
also requires that retrospective application of a change in accounting principle
be limited to the direct effects of the change. Indirect effects of a change in
accounting principle should be recognized in the period of the accounting
change. The new standard is effective for accounting changes and corrections of
errors made in fiscal years beginning after December 15, 2005. The company

                                       8
<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - Recently Issued Accounting Pronouncements (Continued)

will adopt the provisions of SFAS No. 154, as applicable, beginning in fiscal
2006 and does not anticipate that the adoption of this standard will have a
material effect on the company's consolidated results of operations, financial
position and cash flows.


NOTE 3 - Inventories

     Inventories, net of allowance for obsolescence, are comprised of the
following:

                             September 30,  December 31,
                                 2005          2004
                             -----------   -----------
Raw materials and supplies   $10,122,438   $ 8,863,347
Work in process                1,864,867     1,584,258
Finished goods                   952,590       867,306
                             -----------   -----------
                             $12,939,895   $11,314,911
                             ===========   ===========

<TABLE>
<CAPTION>
                                         Three Months Ended         Nine Months Ended
                                             September 30,            September 30,
                                       ----------   ----------   ----------   ----------
                                          2005         2004         2005         2004
                                       ----------   ----------   ----------   ----------
<S>                                    <C>          <C>          <C>          <C>
Net income                             $  241,611   $  486,136   $  755,412   $1,846,292
Weighted average number of shares of
   common stock outstanding             6,465,345    6,465,345    6,465,345    6,465,345
                                       ----------   ----------   ----------   ----------
Earnings per share:
  Basic & diluted                      $     0.04   $     0.08   $     0.12   $     0.29
                                       ==========   ==========   ==========   ==========
</TABLE>

      There were no potentially dilutive securities for the three months or nine
months ended September 30, 2005 or for the same period of the preceding year.


NOTE 5 - Comprehensive Income

      The company follows SFAS No. 130, "Reporting Comprehensive Income," which
contains rules for the reporting of comprehensive income and its components.
Comprehensive income consists of net income and foreign currency translation
adjustments.

                                       9

<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 5 - Comprehensive Income (Continued)

      Below is the detail of comprehensive income for the three months and nine
months ended September 30, 2005 and 2004:

<TABLE>
<CAPTION>
                                        Three Months Ended         Nine Months Ended
                                             September               September 30,
                                      ----------   ----------   ----------   ----------
                                         2005         2004         2005         2004
                                      ----------   ----------   ----------   ----------
<S>                                   <C>          <C>          <C>          <C>
Net income                            $  241,611   $  486,136   $  755,412   $1,846,292
Foreign currency translation income          857       44,349       11,753       40,033
                                      ----------   ----------   ----------   ----------
Comprehensive income                  $  242,468   $  530,485   $  767,165   $1,886,325
                                      ==========   ==========   ==========   ==========
</TABLE>

NOTE 6 - Amounts Due to Major Stockholder and Other Related Party Transactions

     The company had a net payable due to its parent, Simclar Group and certain
of its subsidiaries of approximately $2,303,000 at September 30, 2005, and a net
receivable due from Simclar Group and certain of its subsidiaries of
approximately $2,918,000 at December 31, 2004. On August 12, 2005, the company
entered into a management services agreement with Simclar Group, effective July
17, 2005, to replace the agreement which expired on July 16, 2005. The new
agreement is for a term of 2 years. Under the terms of the agreement, Simclar
Group will provide management services, including but not limited to financial,
administrative, business development and operational matters, for a fee of
$40,000 per month. During the nine months to September 30, 2005, the company
accrued financial and administrative expenses under the service agreement with
Simclar Group, received net repayments of amounts due from Simclar Group
entities, and acquired Simclar NA and assumed liabilities due to Simclar Group
and certain of its subsidiaries as part of the acquisition. The net payable at
September 30, 2005 incurs interest of LIBOR + 1.5%.

     During the three months to September 30, 2005, the company sold goods with
a value of approximately $451,000 to Simclar International Corporation, a
related party of Simclar Group.

NOTE 7 - Income Taxes

     The company files federal and state income tax returns separately from
Simclar Group, and its income tax liability is therefore reflected on a separate
return basis.

     Deferred income taxes reflect the net tax effect of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes.

     The company had approximately $154,000 and $523,000 income tax expense for
the three months and nine months ended September 30, 2005, respectively, and
approximately $264,000 and $1,130,000 income tax expense for the three months
and nine months ended September 30, 2004, respectively.

                                       10
<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 - Income Taxes (Continued)

      Income tax payments amounted to approximately $ 177,000 and $1,297,000 for
the three months and nine months ended September 30, 2005, respectively, and
approximately $155,000 and $655,000 for the same periods of the preceding year.

      As of September 30, 2005, Simclar NA had a net deferred tax benefit of
approximately $8,241,000 against which a valuation allowance has been provided
for the full amount of the asset.

      In assessing whether or not the deferred tax assets will be realized,
management considers whether it is more likely than not that some portion or all
of the deferred tax assets will not be realized. The ultimate realization of
deferred tax assets is dependent upon the generation of future taxable income
during the periods in which those temporary differences become deductible.
Management considers the scheduled reversal of deferred tax liabilities,
projected future taxable income and tax planning strategies in making this
assessment. Management believes the existing valuation allowance as of September
30, 2005 is appropriate.

      As of September 30, 2005, Simclar NA had net operating loss carry-forwards
of approximately $21,890,000 for Federal income tax purposes. If not used to
offset future taxable income, such tax loss carry-forwards expire in 2022
through 2024.

NOTE 8 - Commitments and Contingencies

      The company leases several facilities which expire at various dates
through 2010 with renewal options for a period of five years at the then fair
market rental value. The company sponsors a 401(k) profit sharing plan covering
substantially all of its employees, excluding Techdyne (Europe), Simclar Mexico
and Simclar NA. The company contributes a 50% match based on the first 4% of
each employee's annual earnings contributed to the plan. The company also
sponsors a 401(k) retirement savings plan covering substantially all employees
of Simclar NA, and may elect to match employees' voluntary contributions to the
plan at its discretion. No match has been made since May 1, 2005, the effective
date of the acquisition of Simclar NA.

      The company is involved in various legal actions arising in the ordinary
course of business. In the opinion of management, the ultimate liability, if
any, resulting from these matters will not have a material effect on the
company's financial position.

NOTE 9 - Acquisition of AG Technologies, Inc.

      On July 15, 2003, the company acquired for cash, all of the outstanding
stock of AG Technologies, Inc., a privately owned company based in Schaumburg,
Illinois. The company name was changed to Simclar (Mexico), Inc. on August 29,
2003. At the time of acquisition, additional consideration of up to $1,300,000
was payable based on Simclar Mexico's net sales in each of the three years
ending July 14, 2004, 2005 and 2006.

      The acquisition was accounted for by the purchase method of accounting
under SFAS No. 141, "Business Combinations". The purchase price for the
acquisition, including loan repayment and net of

                                       11
<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 9 - Acquisition of AG Technologies, Inc. (Continued)

cash received, totaled $1,951,547 and was allocated to assets acquired and
liabilities assumed based on estimated fair values at the date of acquisition.
The company recorded $1,279,118 of goodwill and $18,000 of intangibles based on
the opening balance sheet. The full amount of the additional consideration of
$1,300,000 was earned by June 30, 2005. The additional earn-out for the period
July 15, 2003 to July 14, 2004 of $606,432 was recorded in the quarter ended
September 30, 2004 and was paid on September 15, 2004. The additional earn-out
for the period July 15, 2004 to July 14, 2005 of $693,568 was recorded in the
quarter ended June 30, 2005. Of this amount, $145,944 was paid in the three
months ended September 30, 2005. $437,832 of the remainder will be paid in the
quarter ending December 31, 2005 and $109,792 will be paid in the quarter ending
March 31, 2006.

     These additional earn-out amounts have increased the goodwill related to
the acquisition of Simclar (Mexico), Inc. to $2,579,118.

     Results of operations have been included in the company's consolidated
financial statements prospectively from the date of acquisition.

NOTE 10 - Acquisition of Simclar (North America), Inc.

     On May 19, 2005, the company purchased from Simclar Group all of the
outstanding common shares of Simclar NA, a North Carolina corporation. Simclar
NA is a comprehensive fabricator of sheet metal components and higher level
assemblies that operates a 95,000 square foot manufacturing and assembly
facility in Winterville, North Carolina. This acquisition allows the company to
expand its product offerings in the Northeast and Midwest U.S. for fabricated
sheet metal and higher level assemblies.

     The acquisition had an effective date for accounting purposes of May 1,
2005. The purchase price was $37,000, representing the book value of the assets,
less liabilities, of Simclar NA at March 31, 2005. The purchase price was
settled by decreasing the outstanding intercompany receivable from Simclar Group
to the company by the amount of the purchase price, and accordingly does not
affect the company's investing activities in the cash flow statement.

     Simultaneous with the acquisition, the company entered into an amended
pledge agreement with Bank of Scotland, whereby it pledged the stock of Simclar
NA as additional security for its outstanding term and working capital
facilities.

     The acquisition was accounted for by the purchase method of accounting
under SFAS No. 141, "Business Combinations". Cash received as part of the
acquisition was $347,645 and is included within current assets in the table
below. The remaining net liabilities assumed of $310,645 include a $4,014,000
liability reflecting an intercompany payable from Simclar NA to Simclar Group
and certain of its subsidiaries. The net liabilities of $310,645 was allocated
to assets acquired and liabilities assumed based on estimated fair values at the
date of acquisition. The company recorded a $52,207 intangible asset for the
customer list of Simclar NA acquired as part of the acquisition. This will be
amortized over a period of 60 months, representing the company's best estimate
of the asset's useful life. As of September 30, 2005, Simclar NA has a potential
contingent liability for lease dilapidation costs which is not determinable as
of September 30, 2005. The company has been indemnified by Simclar Group against

                                       12
<PAGE>

                                  SIMCLAR, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 10 - Acquisition of Simclar (North America), Inc. (Continued)

any excess in cost over and above the current provision as part of the sale and
purchase agreement, and therefore there is no risk to the company for such
costs.

     The purchase price allocation is as follows:



Current assets                            $1,581,590
Property, plant and equipment              3,792,627
Intangible assets                             52,207
                                          ----------
   Total Assets Acquired                   5,426,424
                                          ----------
Current liabilities                       $1,375,292
Amounts due to major stockholder, net      4,014,132
                                          ----------
   Total Liabilities Assumed              $5,389,424
                                          ----------
   Net Assets Aquired                     $   37,000
                                          ==========

      Results of operations have been included in the company's consolidated
financial statements prospectively from the effective date of acquisition. The
following table summarizes selected unaudited pro forma financial information
for the three-month and nine-month periods ended September 30, 2005 and 2004,
respectively, as if Simclar NA had been acquired at the beginning of 2005 and
2004. The unaudited pro forma financial information includes adjustments for
intercompany transactions.

<TABLE>
<CAPTION>
                             Three Months Ended             Nine Months Ended
                                 September 30,                  September 30,
                        ---------------------------     ---------------------------
                           2005            2004             2005           2004
                        -----------     -----------     -----------     -----------
<S>                     <C>             <C>             <C>             <C>
Net sales               $16,591,601     $15,048,049     $46,045,159     $43,627,369

Net income              $   241,611     $   499,136     $   835,736     $ 1,498,292
                        ===========     ===========     ===========     ===========

Earnings per share:
  Basic and diluted     $      0.04     $      0.08     $      0.13     $      0.23
                        ===========     ===========     ===========     ===========
</TABLE>

      The pro forma financial information does not necessarily reflect the
results that would have occurred if the acquisition had been in effect for the
periods presented. In addition, they are not intended to be a projection of
future results and do not reflect any synergies that might be achieved from
combining the operations.

                                       13

<PAGE>

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

Introduction and Overview

      In the third quarter of 2005, we continued to focus on the following key
priorities: (1) expanding our customer base through our alliance with Simclar
Group, (2) seeking to develop strong, long-term alliances with major growth
original equipment manufacturers ("OEMs"), and (3) developing the opportunities
arising from our acquisition of Simclar Mexico in July 2003. During the three
months ended September 30, 2005, we continued to see new business awards from
existing and new customers. Effective May 1, 2005, the Company acquired Simclar
(North America), Inc., a comprehensive fabricator of sheet metal components and
higher level assemblies based in Winterville, North Carolina. The acquisition of
Simclar NA has allowed us to directly expand our product offerings in the
Northeast and Midwest U.S. for fabricated sheet metal and higher level
assemblies.

      As discussed in more detail throughout this Item 2:

      o     Our revenues increased by 25.4% for the three months ended September
            30, 2005 compared to the three months ended September 30, 2004.
            Excluding the acquisition of Simclar NA , which was effective May 1,
            2005, the increase would have been 11.9%;

      o     Gross margin for the three months ended September 30, 2005 increased
            by approximately $98,000 compared to the same period of the
            preceding year, primarily due to the increase in sales offset by
            lower-margin product mix and higher material prices in the three
            months ended September 30, 2005 compared to the same period in 2004.
            Also impacting gross margin were short-term ramp-up inefficiencies
            incurred as new products were introduced for new customer orders.
            Excluding the acquisition of Simclar NA, the increase in gross
            margin would have been approximately $12,000;

      o     Net income for the three months ended September 30, 2005 of
            approximately $242,000 decreased by approximately $245,000 from the
            same period of the preceding year, primarily due to the factors
            affecting gross margin described above, additional selling, general
            and administrative expenses as a result of the acquisition of
            Simclar NA, and increased interest expense, offset by lower income
            tax expense due to the reduction in income before income taxes.
            Excluding the acquisition of Simclar NA, the decrease in net income
            would have been $133,000. Simclar NA recorded a net loss of
            approximately $111,000 in the three months ended September 30, 2005,
            primarily due to seasonality in the business of one of its major
            customers;

      o     Cash flows used in investing activities were approximately
            $1,133,000 in the nine months ended September 30, 2005, mainly due
            to purchases of machinery and equipment for our new manufacturing
            facility in Mexico, lead-free solder machinery in order to comply
            with new requirements, additional purchase consideration for the
            acquisition of Simclar (Mexico), Inc. of approximately $148,000,
            offset by cash received as part of the Simclar NA acquisition of
            approximately $348,000.

      Our operations have continued to depend upon a relatively small number of
customers for a significant percentage of our net revenue. Significant
reductions in sales to any of our large customers would have a material adverse
effect on our results of operations. The level and timing of orders placed by a
customer vary due to the customer's attempts to balance its inventory, design
modifications, changes in a customer's manufacturing strategy, acquisitions of
or consolidations among customers, and variation in demand for a customer's
products due to, among other things, product life cycles, competitive conditions
and general economic conditions. Termination of manufacturing relationships or
changes, reductions or delays in orders could have an adverse effect on our
results of operations and financial condition, as has occurred in the past. Our
results also depend to a substantial extent on the success of our OEM customers
in marketing their products. We continue to seek to diversify our customer base
to reduce our reliance on our few major customers.

                                       14
<PAGE>

      The industry segments we serve, and the electronics industry as a whole,
are subject to rapid technological change and product obsolescence.
Discontinuance or modification of products containing components manufactured by
our company could adversely affect our results of operations. The electronics
industry is also subject to economic cycles and has in the past experienced, and
is likely in the future to experience, recessionary periods. A prolonged
worldwide recession in the electronics industry, as we experienced from 2001
through 2003, could have a material adverse effect on our business, financial
condition and results of operations. During periods of recession in the
electronics industry, our competitive advantages in the areas of
quick-turnaround manufacturing and responsive customer service may be of reduced
importance to electronic OEMs, who may become more price sensitive.

      We typically do not obtain long-term volume purchase contracts from our
customers, but rather we work with our customers to anticipate future volumes of
orders. Based upon such anticipated future orders, we will make commitments
regarding the level of business we want and can accomplish given the current
timing of production schedules and the levels of and utilization of facilities
and personnel. Occasionally, we purchase raw materials without a customer order
or commitment. Customers may cancel, delay or reduce orders, usually without
penalty, for a variety of reasons, whether relating to the customer or the
industry in general, which orders are already made or anticipated. Any
significant cancellations, reductions or order delays could adversely affect our
results of operations.

      We use Electronic Data Interchange (EDI) with both our customers and our
suppliers in our efforts to continuously develop accurate forecasts of customer
volume requirements, as well as sharing our future requirements with our
suppliers. We depend on the timely availability of many components. Component
shortages could result in manufacturing and shipping delays or increased
component prices, which could have a material adverse effect on our results of
operations. It is important for us to efficiently manage inventory, proper
timing of expenditures and allocations of physical and personnel resources in
anticipation of future sales, the evaluation of economic conditions in the
electronics industry and the mix of products, whether PCBs, wire harnesses,
cables, or turnkey products, for manufacture.

      We must continuously develop improved manufacturing procedures to
accommodate our customers' needs for increasingly complex products. To continue
to grow and be a successful competitor, we must be able to maintain and enhance
our technological capabilities, develop and market manufacturing services which
meet changing customer needs and successfully anticipate or respond to
technological changes in manufacturing processes on a cost-effective and timely
basis. Although we believe that our operations utilize the assembly and testing
technologies and equipment currently required by our customers, there can be no
assurance that our process development efforts will be successful or that the
emergence of new technologies, industry standards or customer requirements will
not render our technology, equipment or processes obsolete or noncompetitive. In
addition, to the extent that we determine that new assembly and testing
technologies and equipment are required to remain competitive, the acquisition
and implementation of such technologies and equipment are likely to require
significant capital investment.

      Our results of operations are also affected by other factors, including
price competition, the level and timing of customer orders, fluctuations in
material costs (due to availability), the overhead efficiencies achieved by
management in managing the costs of our operations, our experience in
manufacturing a particular product, the timing of expenditures in anticipation
of increased orders, selling, and general and administrative expenses.
Accordingly, gross margins and operating income margins have generally improved
during periods of high volume and high capacity utilization. We generally have
idle capacity and reduced operating margins during periods of lower-volume
production.

Key Financial Performance Measures

      We manage and assess the performance of our business primarily through the
following measures:

                                       15
<PAGE>

      o     Orders booked and backlog - the ratio of orders booked to sales is
            reviewed on a monthly basis for each of the company's six
            manufacturing plants.

      o     Sales - monthly sales for each plant are compared against budget and
            the same month in the previous year.

      o     Gross margin - the gross margin achieved by each plant each month is
            compared against budget and the same month in the previous year.

      o     Selling, general and administrative expenses - the ratio of these
            expenses as a percentage of sales for each plant each month is
            compared against budget.

      o     Working capital - movements in the balance sheet amounts of
            inventory, accounts receivable and accounts payable for each plant
            are reviewed on a monthly basis.

      o     Bank borrowings - movements in the company's working capital
            facility with the bank are reviewed on a weekly basis.

      In the event that any of the above measures indicate unusual movements or
trends, further review is undertaken by management to ensure that satisfactory
explanations are obtained, and, where necessary, appropriate corrective action
is taken.

Cautionary Statement Concerning Forward-Looking Statements

      This Report includes certain forward-looking statements with respect to
our company and our business that involve risks and uncertainties. These
statements are influenced by our financial position, business strategy, budgets,
projected costs and the plans and objectives of management for future
operations. They use words such as anticipate, believe, plan, estimate, expect,
intend, project and other similar expressions. Although we believe our
expectations reflected in these forward-looking statements are based on
reasonable assumptions, we cannot assure you that our expectations will prove
correct. Actual results and developments may differ materially from those
conveyed in the forward-looking statements. For these statements, we claim the
protections for forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995.

      Important factors include changes in general economic, business and market
conditions, as well as changes in such conditions that may affect industries or
the markets in which we operate, including, in particular, the impact of our
nation's current war on terrorism could cause actual results to differ
materially from the expectations reflected in the forward-looking statements
made in this Report. Further, information on other factors that could affect our
financial results is included in the company's other filings with the Securities
and Exchange Commission. These documents are available free of charge at the
Commission's website at http://www.sec.gov and/or from Simclar, Inc. The
forward-looking statements speak only as of the date on which they are made, and
we undertake no obligation to update any forward-looking statement to reflect
events or circumstances after the date of this Report.

Results of Operations

      The following is a discussion of the key factors that have affected our
business during the quarter and nine months ended September 30, 2005. This
discussion should be read in conjunction with our consolidated financial
statements and the related footnotes included herein.

      Consolidated sales increased approximately $3,358,000 (25.4%) and
$2,708,000 (6.7%) for the three months and nine months ended September 30, 2005,
respectively, compared to the same periods of the preceding year. The increase
in the three months to September 30, 2005 was a result of increased sales to

                                       16
<PAGE>

the food preparation equipment, computer peripherals, retail and contract
manufacturing industries. The increase in the nine months to September 30, 2005
was a result of increased sales to the food preparation equipment, computer
peripherals, retail and contract manufacturing industries, offset by a decline
in sales to the telecommunication and medical industries. Excluding the
acquisition of Simclar NA, sales in the three months ended September 30, 2005
increased approximately $1,578,000 (11.9%) and decreased in the nine months
ended September 30, 2005 approximately $37,000 (0.1%). The increase in the three
months ended September 30, 2005 resulted from increased sales at each of the
company's manufacturing facilities and in particular, at the Mexico facility.
The increase is due to new customer acquisition as well as new orders from
existing customers.

     Interest and other income decreased approximately $11,000 and $9,000 in the
three months and nine months ended September 30, 2005, respectively, compared to
the same periods of the preceding year. The decreases were due mainly to a
decrease in the average net amount receivable from Simclar Group, resulting in
lower interest income, offset by higher interest rates in 2005.

      Approximately 40% and 42% of our consolidated sales for the three months
and nine months ended September 30, 2005, respectively, were made to five
customers. Illinois Tool Works is the only customer that accounts for more than
10% of our total sales, and accounted for 16% of our total sales in the three
months ended September 30, 2005 and 18% of total sales for the nine months ended
September 30, 2005. The loss of or substantial reduction of sales to any major
customer would have an adverse effect on our operations if such sales were not
replaced.

     Gross margin for the three months ended September 30, 2005 increased by
approximately $98,000 and decreased in the nine months ended September 30, 2005
by approximately $782,000, compared to the same periods of the preceding year.
The increase in the three months ended September 30, 2005 is primarily due to
increased sales, offset by a variance in product mix over the same period in
2004, as well as start-up inefficiencies on the several new products introduced
in the quarter. Excluding the acquisition of Simclar NA, the increase in gross
margin for the three months ended September 30, 2005 would have been
approximately $12,000, and the decrease in the nine months ended September 30,
2005 would have been approximately $1,010,000.

      Cost of goods sold as a percentage of sales amounted to 89.0% and 88.1%
for the three and nine months ended September 30, 2005, respectively, and 87.0%
and 85.3% for the same periods of the preceding year. Excluding Simclar NA, cost
of goods sold as a percentage of sales amounted to 88.0% and 87.7% for the three
and nine months ended September 30, 2005, respectively. Also excluding Simclar
NA, which has a higher proportion of labor and overhead to materials than the
other Simclar operations, the company experienced material costs as a percentage
of sales of 61% in the three months ended September 30, 2005 and September 30,
2004, and 62% and 60% of sales for the products manufactured in the nine months
ended September 30, 2005 and 2004, respectively. The change in material costs as
a percentage of sales is due to price increases from suppliers of electronic
components and higher cost bills of materials for certain products manufactured
in the three and nine months ended September 30, 2005, offset by a change in
product mix in the three months ended September 30, 2005 towards more labor
intensive products. Excluding Simclar NA, the labor content of our manufactured
products was 24% and 22% for the three and nine months ended September 30, 2005
compared to 21% and 22% for the same periods of the preceding year,
respectively. The increase in labor content in the three months ended September
30, 2005 compared to the same period of the preceding year is primarily due to a
greater number of the workforce being temporary employees, which tends to be at
a higher cost, more labor-intensive work being performed in the three months
ended September 30, 2005, and start-up inefficiencies on the several new
products introduced in the period. The overhead component of cost of goods sold
as a percentage of sales was 3% and 4% in the three and nine months ended
September 30, 2005, respectively, compared to 5% and 4% in the same periods of
the preceding year. The decrease in the three months ended September 30, 2005 is
primarily due to the increase in sales over the same period of the preceding
year, and there being a certain element of fixed cost included within overheads
which do not increase proportionately with sales.

                                       17
<PAGE>

      Selling, general and administrative expenses increased by approximately
$354,000 (38.0%) and $729,000 (25.9%) for the three and nine months ended
September 30, 2005, respectively, compared to the same periods of the preceding
year, and amounted to approximately 7.8% and 8.2% of sales for the three and
nine month periods ended September 30, 2005, compared to 7.0% of sales for the
same periods in the preceding year. Pre-production costs in respect of the new
sheet metal facility in Mexico of approximately $167,000 in the nine months
ended September 30, 2005, and the selling, general and administrative costs of
the Simclar NA facility since the effective date of the acquisition were the
primary reason for the increase in selling, general and administrative expenses
in the three and nine months ended September 30, 2005 compared with the same
periods of the preceding year, with increased employee costs being the main
contributor to the remainder of the increase.

      Interest expense increased approximately $86,000 and $179,000 for the
three and nine months ended September 30, 2005, respectively, compared to the
same periods of the preceding year, reflecting the increased borrowings to
acquire the land and building of our Dayton, Ohio facility, which we formerly
had leased, and to invest in our new sheet metal facility in Mexico, as well as
to fund working capital requirements. The three month LIBOR was 3.65% and 2.13%
at September 30, 2005 and September 30, 2004, respectively.

Liquidity and Capital Resources

     Our cash and cash equivalents balances at September 30, 2005 were
approximately $364,000, compared to approximately $280,000 at December 31, 2004.
Net cash provided by operating activities was approximately $782,000 in the nine
months ended September 30, 2005, compared to approximately $1,738,000 in the
same period of 2004. The decrease in cash provided from operating activities in
2005 as compared to 2004 was due primarily to reduced net income for the period,
a lower increase in accounts payable compared to the same period of the prior
year, and a reduction in income taxes payable compared to an increase in the
same period of the preceding year, offset by a lower decrease in accounts
receivable.

     At September 30, 2005, our average outstanding days sales was 48 days as
compared to 56 days at December 31, 2004. Our continued focus on working capital
management has helped to improve our average outstanding days sales. Average
inventory turnover was 4.5 and 4.1 times at September 30, 2005 and December 31,
2004, respectively.

     Cash used in investing activities was approximately $1,133,000 in the nine
months ended September 30, 2005, compared to approximately $1,573,000 in the
same period of the preceding year. Cash used in investing activities was
primarily for purchases of machinery and equipment for our new manufacturing
facility in Mexico, lead-free solder machinery in order to comply with new
requirements, and the first payment on the additional earn out in respect of the
acquisition of Simclar (Mexico), Inc., offset by cash received as part of the
Simclar NA acquisition of approximately $348,000.

     Cash provided by financing activities was approximately $423,000 in the
nine months ended September 30, 2005, compared to approximately $480,000 in the
same period of the preceding year. Cash used in investing activities represented
$900,000 in repayments of long-term debt offset by drawdowns of $1,323,000 on
our working capital credit facility in order to help finance our investing
activities and working capital requirements. The company made all scheduled
repayments on its long-term debt during the period.

     On October 14, 2004, the company restructured its existing term loan and
working capital facilities with Bank of Scotland. The term loan was made
pursuant to an Amended and Restated Facility Letter providing for a term loan of
$5,650,000, of which Tranche A represents outstanding borrowings of $4,250,000,
and Tranche B represents the $1,400,000 loan to acquire the property located at
1784 Stanley Avenue, Dayton, Ohio. The principal of Tranche A is repayable in
quarterly installments of $250,000 in January, April, July and October of each
year from 2004 through 2008, with the final payment due in

                                       18
<PAGE>

October 2008. The principal of Tranche B is payable in twenty-eight equal
quarterly installments of $50,000, with the first installment payable on January
20, 2005. Interest on each advance accrues at an annual rate equal to LIBOR plus
1.5%, plus an amount, rounded to the nearest eighth of a percent, to cover any
increases in certain regulatory costs incurred by the Bank. The company may
elect to pay interest on advances every one, three or six months, with LIBOR
adjusted to correspond to the interest payment period selected by the company.
The company elected the three-month interest period at 4.68% until July 24, 2005
and 5.15% until October 24, 2005. After this date the rate is 5.7% until January
24, 2006. The term loan had an outstanding balance of $4,500,000 at September
30, 2005.

     The company's existing working capital facility with the bank was also
amended on October 14, 2004 to increase the amount of the facility from
$3,000,000 to $5,000,000. Advances bear interest, and interest is payable, on
the same terms as under the Amended Term Loan Facility. This line of credit had
an outstanding balance of approximately $4,476,000 at September 30, 2005, and
expires on September 30, 2006. The company intends to renew this credit facility
prior to its expiration date.

     All of the assets of the company (excluding those of Simclar NA)
collateralize the credit facilities. The credit facilities contain affirmative
and negative covenants. Certain of the affirmative covenants require maintenance
of a consolidated adjusted net worth greater than $11,000,000; a ratio of
consolidated current assets to consolidated net borrowing not less than 1.75 to
1; a ratio of consolidated trade receivables to consolidated net borrowings not
less than .75 to 1; and a ratio of consolidated net income before interest and
income taxes to total consolidated interest costs not less than 2 to 1. Some of
the negative covenants, among others, include (1) granting or permitting a
security agreement against the consolidated assets of the company other than
permitted security agreements, (2) declaring or paying any dividends or making
any other payments on the company's capital stock, (3) consolidating or merging
with any other entity or acquiring or purchasing any equity interest in any
other entity, or assuming any obligations of any other entity, except for notes
and receivables acquired in the ordinary course of business, (4) incurring,
assuming, guarantying, or remaining liable with respect to any indebtedness,
except for certain existing indebtedness disclosed in these financial
statements, or (5) undertaking any capital expenditure in excess of $1,000,000
in any one fiscal year above budgeted expenditure.

     The agreements also preclude, without the bank's prior written consent,
changes in ownership in the company, any mergers or acquisitions, any material
change in any of our business objectives, purposes, operations and tax residence
or any other circumstances or events which will have a material adverse effect
as defined by the agreements. The company obtained the bank's consent for the
Simclar NA acquisition.

     Our ability to comply with these provisions may be affected by changes in
our business condition or results of our operations, or other events beyond our
control. The breach of any of these covenants would result in a default under
our debt agreements. At September 30, 2005, the company was in compliance with
the bank covenants. A default of the covenants would permit our lender to
accelerate the maturity of our credit facilities and to sell the assets securing
them, which would cause us to cease operations and seek bankruptcy protection.

     We have no off-balance sheet financing arrangements with related or
unrelated parties and no unconsolidated subsidiaries. In the normal course of
business, we enter into various contractual and other commercial commitments
that impact or can impact the liquidity of our operations.


                                       19


<PAGE>

     The following table outlines our commitments at September 30, 2005:

<TABLE>
<CAPTION>
                                       Total      Less than     1-3         4-5        Over 5
In thousands                          Amounts      1 Year      Years       Years       Years
                                      -------     -------     -------     -------     -------
<S>                                   <C>         <C>         <C>         <C>         <C>
Long-term debt with interest          $ 5,045     $ 1,430     $ 2,657     $   697     $   261
Operating leases (non-cancelable)       5,047         791       1,039       1,005       2,212
Bank line of credit with interest       4,731       4,731        --          --          --
Vendor open line of credit              2,766       2,766        --          --          --
                                      -------     -------     -------     -------     -------
Total contractual                     $17,589     $ 9,718     $ 3,696     $ 1,702     $ 2,473
                                      =======     =======     =======     =======     =======
</TABLE>



     The vendor open line of credit is due for review in July, 2006.

     Management will continue to seek acquisitions that will add talent,
technology, and capabilities that advance the company's strategy and prospects.
Management believes that the combination of internally generated funds,
available cash reserves and the credit facility are sufficient to fund the
company's operations over the next year.

Effect of Recently Issued Accounting Pronouncements

     In December 2004, the Financial Accounting Standards Board (FASB) issued
SFAS No. 123(R), Share-Based Payment, which requires all share-based payments to
employees, including grants of employee stock options, to be recognized in the
consolidated statement of operations based on their fair values, effective for
public companies for interim periods beginning after June 15, 2005. SFAS
No.123(R) permits public companies to adopt its requirements using either the
modified prospective or retrospective method.

     The United States Securities and Exchange Commission (SEC) announced on
April 14, 2005 that it approved a phased-in implementation process for SFAS No.
123(R). Under the new SEC implementation process, the company's effective date
for adopting SFAS No. 123(R) has been extended by six months. The company will
adopt SFAS No. 123(R)'s fair value method of accounting for share-based payments
to employees in the first quarter of fiscal 2006, as opposed to the third
quarter of fiscal 2005, as originally required by SFAS No. 123(R), and as stated
in the company's Annual Report on Form 10-K for the year ended December 31,
2004. The adoption of this standard by the company did not have a material
effect on its consolidated results of operations, financial position and cash
flows in the three and nine months ended September 30, 2005.

         In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and
Error Corrections - a replacement of APB Opinion No. 20 and FASB Statement No.
3". SFAS No. 154 requires, unless impracticable, retrospective application to
prior periods' financial statements of changes in accounting principle. SFAS No.
154 also requires that retrospective application of a change in accounting
principle be limited to the direct effects of the change. Indirect effects of a
change in accounting principle should be recognized in the period of the
accounting change. The new standard is effective for accounting changes and
corrections of errors made in fiscal years beginning after December 15, 2005.
The company will adopt the provisions of SFAS No. 154, as applicable, beginning
in fiscal 2006 and does not anticipate that the adoption of this standard will
have a material effect on the company's consolidated results of operations,
financial position and cash flows.

                                       20
<PAGE>

Critical Accounting Policies

      In preparing its financial statements and accounting for the underlying
transactions and balances, the company has applied the accounting policies as
disclosed in the Notes to the Consolidated Financial Statements contained in the
company's annual report on Form 10-K for the year ended December 31, 2004.
Preparation of the company's financial statements requires company management to
make estimates and assumptions that affect the reported amount of assets and
liabilities, disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenue and expenses during the
reporting period. Actual results may differ from those estimates, and the
differences may be material. For a detailed discussion of the application of
these and other accounting policies, see "Summary of Significant Accounting
Policies" in the Notes to the Consolidated Financial Statements and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Critical Accounting Policies" contained in the company's annual
report on Form 10-K for the year ended December 31, 2004. There have been no
material changes to these accounting policies during the three months ended
September 30, 2005.

































                                       21

<PAGE>

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

     We are exposed to market risks from changes in interest rates and foreign
currency exchange rates.

      Sensitivity of results of operations to interest rate risks on our
investments is managed by conservatively investing liquid funds in short-term
government securities and interest-bearing accounts at financial institutions in
which we had approximately $40,000 invested at September 30, 2005.

      Interest rate risks on debt are managed by negotiation of appropriate
rates on new financing obligations based on current market rates. There is an
interest rate risk associated with our variable rate debt agreements which
totaled approximately $8,976,000 at September 30, 2005.

      We have exposure to both rising and falling interest rates. A 1/2%
decrease in rates on our quarter-end investments would have an insignificant
impact on our results of operations. A 1% increase in rates on our quarter-end
variable rate debt would result in a negative impact of approximately $28,000 on
our quarterly results of operations.

      Our exposure to market risks from foreign currency exchange rates is
minimal.

Item 4.  Controls and Procedures

      Under the supervision and with the participation of our management,
including our Chief Executive Officer and Chief Financial Officer, we evaluated
the effectiveness of the design and operation of our disclosure controls and
procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of
1934 (the "Exchange Act")). Based on that evaluation, our Chief Executive
Officer and Chief Financial Officer have concluded that, as of the end of the
period covered by this report, our disclosure controls and procedures are
adequately designed to ensure that the information required to be disclosed by
us in the reports we file or submit under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the
applicable rules and forms. During the period covered by this Quarterly Report
on Form 10-Q, there was no change in our internal control over financial
reporting (as defined in Rule 13a-15(f) under the Exchange Act) that materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting. Subsequent to the date of this evaluation there have
been no significant changes in our internal controls or in other factors that
could significantly affect these controls and no corrective actions taken with
regard to significant deficiencies or perceived weaknesses in such controls.













                                       22
<PAGE>

                          PART II -- OTHER INFORMATION



Item 6.    Exhibits


           Exhibit No.                   Description


             31.1       Certification of Chief Executive Officer pursuant to
                        section 302 of the Sarbanes-Oxley Act of 2002

             31.2       Certification of Chief Financial Officer pursuant to
                        section 302 of the Sarbanes-Oxley Act of 2002

             32.1       Certification of Chief Executive Officer of Periodic
                        Financial Report pursuant to Section 906 of the
                        Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350

             32.2       Certification of Chief Financial Officer of Periodic
                        Financial Report pursuant to Section 906 of the
                        Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350


Items 1, 2, 3 and 5 are not applicable and have been omitted

                                   SIGNATURES

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


                               SIMCLAR, INC.

                               By  /s/ Barry  J. Pardon
                                   -----------------------------------------
                                   BARRY J. PARDON, President

                               By  /s/Steven T. Ker
                                   -----------------------------------------
                                   STEVEN T. KER, Chief Financial Officer


Dated: November 18, 2005



                                       23