##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended December 31, 2006

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 333-108365



---

FASTENTECH,
INC.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Delaware                                                      |  | 52-2225101                         
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|8500 Normandale Lake Boulevard           |  |           
|Suite 1230 Minneapolis, MN               |  | 55437     
|(Address of principal executive offices) |  | (Zip Code)

Registrants telephone number, including area code: (952) 921-2090



---

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.    x  Yes ̈No

Indicate by check mark whether the registrant is an accelerated filer (as defined by Rule
12b-2 of the Act). ̈Yes    x  No

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.): ̈Yes    x  No

As of January, 31, 2007, the number of outstanding shares of the Registrants Class A Common Stock was 366,926, and the number of outstanding
shares of the Registrants Class B Common Stock was 1,655,364.



---



---

##### Table of Contents

TABLE OF CONTENTS

FASTENTECH, INC

REPORT ON FORM 10-Q

FOR THE PERIOD ENDED December 31, 2006

INDEX



|                                                                                              |  |   
|--------------------------------------------------------------------------------------------- |  | --
|PART I. FINANCIAL INFORMATION                                                                 |  | 1 
|                                                                                              | 
|ITEM 1. FINANCIAL STATEMENTS                                                                  |  | 1 
|                                                                                              | 
|ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |  | 15
|                                                                                              | 
|ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            |  | 23
|                                                                                              | 
|ITEM 4. CONTROLS AND PROCEDURES                                                               |  | 23
|                                                                                              | 
|PART II. OTHER INFORMATION                                                                    |  | 24
|                                                                                              | 
|ITEM 1. LEGAL PROCEEDINGS                                                                     |  | 24
|                                                                                              | 
|ITEM 1A. RISK FACTORS                                                                         |  | 24
|                                                                                              | 
|ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                           |  | 24
|                                                                                              | 
|ITEM 3. DEFAULTS UPON SENIOR SECURITIES                                                       |  | 24
|                                                                                              | 
|ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                   |  | 24
|                                                                                              | 
|ITEM 5. OTHER INFORMATION                                                                     |  | 24
|                                                                                              | 
|ITEM 6. EXHIBITS                                                                              |  | 24



i



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



PART I. FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

Condensed Consolidated
Balance Sheets



|                                                                                                          |  |                              |         |   |                   |   |         |  
|--------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ----------------- | - | ------- | -
|(Dollars in thousands, except share and per share information)                                            |  | (Unaudited) December 31,2006 |         |   | September 30,2006 |  
|Assets:                                                                                                   |  |                              |         |   |                   |   |         |  
|Current assets:                                                                                           |  |                              |         |   |                   |   |         |  
|Cash and cash equivalents                                                                                 |  | $                            | 13,953  |   |                   | $ | 13,784  |  
|Accounts receivable, net of allowance of $1,023 and $1,005 respectively                                   |  |                              | 61,327  |   |                   |   | 65,735  |  
|Inventory, net                                                                                            |  |                              | 90,932  |   |                   |   | 84,507  |  
|Deferred income taxes                                                                                     |  |                              | 2,681   |   |                   |   | 2,681   |  
|Other                                                                                                     |  |                              | 2,771   |   |                   |   | 3,043   |  
|                                                                                                          |  |                              |         |   |                   |   |         |  
|Total current assets                                                                                      |  |                              | 171,664 |   |                   |   | 169,750 |  
|                                                                                                          |  |                             
|Goodwill and other intangible assets, net                                                                 |  |                              | 103,370 |   |                   |   | 104,710 |  
|Property, plant, and equipment, net                                                                       |  |                              | 91,240  |   |                   |   | 92,628  |  
|Other assets                                                                                              |  |                              | 10,236  |   |                   |   | 10,489  |  
|                                                                                                          |  |                              |         |   |                   |   |         |  
|Total assets                                                                                              |  | $                            | 376,510 |   |                   | $ | 377,577 |  
|                                                                                                          |  |                              |         |   |                   |   |         |  
|                                                                                                          |  |                             
|Liabilities and stockholders equity (deficiency in assets):                                              |  |                              |         |   |                   |   |         |  
|Current liabilities:                                                                                      |  |                              |         |   |                   |   |         |  
|Accounts payable                                                                                          |  | $                            | 34,927  |   |                   | $ | 36,189  |  
|Income taxes payable                                                                                      |  |                              | 1,266   |   |                   |   | 1,546   |  
|Accrued interest payable                                                                                  |  |                              | 5,537   |   |                   |   | 9,224   |  
|Other accrued liabilities                                                                                 |  |                              | 12,493  |   |                   |   | 15,043  |  
|Current portion of long-term debt                                                                         |  |                              | 4,000   |   |                   |   | 4,000   |  
|                                                                                                          |  |                              |         |   |                   |   |         |  
|Total current liabilities                                                                                 |  |                              | 58,223  |   |                   |   | 66,002  |  
|                                                                                                          |  |                             
|Long-term debt                                                                                            |  |                              | 293,400 |   |                   |   | 288,750 |  
|Deferred income taxes                                                                                     |  |                              | 4,836   |   |                   |   | 4,806   |  
|Redeemable preferred stock                                                                                |  |                              | 10,969  |   |                   |   | 10,969  |  
|Preferred stock dividends payable                                                                         |  |                              | 18,182  |   |                   |   | 17,375  |  
|Other long-term liabilities                                                                               |  |                              | 13,508  |   |                   |   | 13,294  |  
|                                                                                                          |  |                              |         |   |                   |   |         |  
|Total liabilities                                                                                         |  |                              | 399,118 |   |                   |   | 401,196 |  
|                                                                                                          |  |                             
|Stockholders equity (deficiency in assets):                                                              |  |                              |         |   |                   |   |         |  
|Common stock, $.01 par value: 5,000,000 shares authorized, 2,022,290 and 2,026,081 issued and outstanding |  |                              | 21      |   |                   |   | 21      |  
|Additional paid-in capital                                                                                |  |                              | 11,059  |   |                   |   | 11,097  |  
|Accumulated deficit                                                                                       |  |                              | (33,371 | ) |                   |   | (33,625 | )
|Accumulated other comprehensive loss                                                                      |  |                              | (317    | ) |                   |   | (1,112  | )
|                                                                                                          |  |                              |         |   |                   |   |         |  
|Total stockholders equity (deficiency in assets)                                                         |  |                              | (22,608 | ) |                   |   | (23,619 | )
|                                                                                                          |  |                              |         |   |                   |   |         |  
|Total liabilities and stockholders equity (deficiency in assets)                                         |  | $                            | 376,510 |   |                   | $ | 377,577 |  
|                                                                                                          |  |                              |         |   |                   |   |         |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



1



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Condensed Consolidated Statements of Operations

(Unaudited)



|                                                 |  |                                |        |   |      |   |        |  
|------------------------------------------------ |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                                                 |  | Three Months EndedDecember 31, |       
|(Dollars in thousands)                           |  | 2006                           |        |   | 2005 |  
|Net sales                                        |  | $                              | 96,133 |   |      | $ | 92,417 |  
|Cost of sales                                    |  |                                | 71,227 |   |      |   | 69,752 |  
|                                                 |  |                                |        |   |      |   |        |  
|Gross profit                                     |  |                                | 24,906 |   |      |   | 22,665 |  
|                                                 |  |                               
|Selling, general, and administrative expenses    |  |                                | 15,294 |   |      |   | 13,650 |  
|                                                 |  |                                |        |   |      |   |        |  
|Operating income                                 |  |                                | 9,612  |   |      |   | 9,015  |  
|                                                 |  |                               
|Other income (expense):                          |  |                                |        |   |      |   |        |  
|Interest expense  long term debt                |  |                                | (8,099 | ) |      |   | (7,664 | )
|Interest expense  redeemable preferred stock    |  |                                | (806   | ) |      |   | (724   | )
|Gain on repurchase of redeemable preferred stock |  |                                |       |   |      |   | 2,210  |  
|Other, net                                       |  |                                | 224    |   |      |   | 201    |  
|                                                 |  |                                |        |   |      |   |        |  
|Income before income tax expense                 |  |                                | 931    |   |      |   | 3,038  |  
|Income tax expense                               |  |                                | 677    |   |      |   | 604    |  
|                                                 |  |                                |        |   |      |   |        |  
|Net income                                       |  | $                              | 254    |   |      | $ | 2,434  |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



2



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Condensed Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                            |  |                                |        |   |      |   |         |  
|------------------------------------------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------- | -
|                                                                                            |  | Three Months EndedDecember 31, |       
|(Dollars in thousands):                                                                     |  | 2006                           |        |   | 2005 |  
|Operating activities:                                                                       |  |                                |        |   |      |   |         |  
|Net income                                                                                  |  | $                              | 254    |   |      | $ | 2,434   |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                                |        |   |      |   |         |  
|Depreciation                                                                                |  |                                | 3,745  |   |      |   | 3,311   |  
|Amortization                                                                                |  |                                | 1,316  |   |      |   | 956     |  
|Noncash interest expense  long-term debt                                                   |  |                                | 366    |   |      |   | 362     |  
|Noncash interest expense  redeemable preferred stock                                       |  |                                | 806    |   |      |   | 724     |  
|Gain on repurchase of redeemable preferred stock                                            |  |                                |       |   |      |   | (2,210  | )
|Changes in certain assets and liabilities, net of acquisitions:                             |  |                                |        |   |      |   |         |  
|Accounts receivable                                                                         |  |                                | 4,728  |   |      |   | 8,523   |  
|Inventory                                                                                   |  |                                | (6,240 | ) |      |   | (1,933  | )
|Other current assets                                                                        |  |                                | 239    |   |      |   | 92      |  
|Accounts payable                                                                            |  |                                | (1,350 | ) |      |   | (2,779  | )
|Accrued interest                                                                            |  |                                | (3,687 | ) |      |   | (4,688  | )
|Income taxes                                                                                |  |                                | 38     |   |      |   | 291     |  
|Other current liabilities                                                                   |  |                                | (2,360 | ) |      |   | (2,828  | )
|Other                                                                                       |  |                                | (124   | ) |      |   | (893    | )
|                                                                                            |  |                                |        |   |      |   |         |  
|Net cash provided by (used in) operating activities                                         |  |                                | (2,269 | ) |      |   | 1,362   |  
|                                                                                            |  |                               
|Investing activities:                                                                       |  |                                |        |   |      |   |         |  
|Cash used for acquisitions, net of cash acquired                                            |  |                                |       |   |      |   | (21,063 | )
|Additions to property, plant, and equipment                                                 |  |                                | (2,184 | ) |      |   | (1,627  | )
|                                                                                            |  |                                |        |   |      |   |         |  
|Net cash used in investing activities                                                       |  |                                | (2,184 | ) |      |   | (22,690 | )
|                                                                                            |  |                               
|Financing activities:                                                                       |  |                                |        |   |      |   |         |  
|Net borrowings of long-term debt                                                            |  |                                | 4,650  |   |      |   | 33,000  |  
|Repurchase of common and redeemable preferred stock                                         |  |                                |       |   |      |   | (8,307  | )
|                                                                                            |  |                                |        |   |      |   |         |  
|Net cash provided by financing activities                                                   |  |                                | 4,650  |   |      |   | 24,693  |  
|                                                                                            |  |                               
|Effect of exchange rate fluctuations on cash                                                |  |                                | (28    | ) |      |   | 93      |  
|                                                                                            |  |                                |        |   |      |   |         |  
|Net increase in cash and cash equivalents                                                   |  |                                | 169    |   |      |   | 3,458   |  
|Cash and cash equivalents at beginning of period                                            |  |                                | 13,784 |   |      |   | 11,730  |  
|                                                                                            |  |                                |        |   |      |   |         |  
|Cash and cash equivalents at end of period                                                  |  | $                              | 13,953 |   |      | $ | 15,188  |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



3



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



1. Basis of Presentation

FastenTech, Inc. (the Company), a wholly owned subsidiary of FasTech, Inc. (FasTech or Holdings), is a leading manufacturer and marketer of certain aerospace-grade and specialized
components. The Company is focused on profitably growing a number of product platforms for which the Company believes it holds leading market positions in the majority of the markets that it serves. The Company offers a diverse collection of highly
engineered components such as transition ducts, combustion chamber liners, and connection rods for gas turbine engines, gearboxes and planetary gear systems for All Terrain Vehicles (ATVs), military track pins and custom products for military
vehicles and engineered components for aerospace applications as well as specialty fasteners and fastener systems. The Companys products are used in critical applications of a broad array of customers in on-highway and off-road diesel engines,
non-residential building construction, highways, bridges and numerous other applications. The ultimate end markets that the Company serves include power generation, military, industrial, truck, construction, light vehicles, recreational, and
aerospace.

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations
of the Securities and Exchange Commission (the SEC). The information furnished in the condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments which are, in the opinion of management,
necessary for a fair presentation of the results of operations and statements of financial position for the interim periods presented. Certain information and footnote disclosures normally included in financial statements prepared in accordance with
accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations. The September 30, 2006 condensed consolidated balance sheet is derived from our audited consolidated balance
sheet as of September 30, 2006. Management believes that the disclosures are adequate to make the information presented not misleading when read in conjunction with the financial statements and the notes thereto included in our financial
statements for the fiscal year ended September 30, 2006 included in our Form 10-K, as filed with the SEC. Operating results for the three month periods ended December 31, 2006 and 2005 are not necessarily indicative of the results that may
be expected for the full fiscal year. In the past, the Company has typically had stronger results in the second half of the fiscal year. However, due to the significant number of acquisitions, the Company believes that its results will tend to be
more consistent quarter-to-quarter, except for the first fiscal quarter, which will continue to have lower results due to the reduced production schedules of many of our Original Equipment Manufacturers (OEM) customers.

2. Inventory

Inventory is comprised of the
following:



|                     |  |                  |        |   |                   |   |        |  
|-------------------- |  | ---------------- | ------ | - | ----------------- | - | ------ | -
|                     |  | December 31,2006 |        |   | September 30,2006 |  
|Raw material         |  | $                | 22,864 |   |                   | $ | 22,581 |  
|Work-in-process      |  |                  | 33,315 |   |                   |   | 30,655 |  
|Finished goods       |  |                  | 39,045 |   |                   |   | 35,532 |  
|Obsolescence reserve |  |                  | (4,292 | ) |                   |   | (4,261 | )
|                     |  |                  |        |   |                   |   |        |  
|Total inventory      |  | $                | 90,932 |   |                   | $ | 84,507 |  
|                     |  |                  |        |   |                   |   |        |  

3. Comprehensive Income

Comprehensive income consists of the following:



|                                        |  |                                |       |      |   |       |  
|--------------------------------------- |  | ------------------------------ | ----- | ---- | - | ----- | -
|                                        |  | Three Months EndedDecember 31, |      
|                                        |  | 2006                           |       | 2005 |  
|Net income                              |  | $                              | 254   |      | $ | 2,434 |  
|Foreign currency translation adjustment |  |                                | 795   |      |   | (260  | )
|                                        |  |                                |       |      |   |       |  
|                                        |  | $                              | 1,049 |      | $ | 2,174 |  
|                                        |  |                                |       |      |   |       |  



4



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



4. Long-Term Debt

Long-term debt is comprised of the following:



|                                         |  |                  |         |                   |   |        
|---------------------------------------- |  | ---------------- | ------- | ----------------- | - | -------
|                                         |  | December 31,2006 |         | September 30,2006
|Revolving Credit Facility                |  | $                | 117,000 |                   | $ | 112,000
|Subordinated debt                        |  |                  | 3,000   |                   |   | 3,000  
|German term credit facility              |  |                  | 3,400   |                   |   | 3,750  
|11.5% Senior Subordinated Notes due 2011 |  |                  | 174,000 |                   |   | 174,000
|                                         |  |                  |         |                   |   |        
|Total debt                               |  |                  | 297,400 |                   |   | 292,750
|Less current portion                     |  |                  | 4,000   |                   |   | 4,000  
|                                         |  |                  |         |                   |   |        
|Total long-term debt                     |  | $                | 293,400 |                   | $ | 288,750
|                                         |  |                  |         |                   |   |        

Effective July 12, 2005, the Company increased the available borrowings under the Credit
Agreement to $170.0 million (subject to certain limits, including borrowing limits under the indenture for the notes) (as amended, the Credit Agreement). Borrowings under the Credit Agreement bear interest at the financial institutions
reference rate as defined therein plus a margin from 1.25% to 2.00% or Eurocurrency (LIBOR) rates as defined therein plus a margin from 2.25% to 3.00% depending on the ratio of current debt to EBITDA as defined therein. At December 31, 2006,
the weighted average interest rate for borrowings under the Credit Agreement was approximately 8.4%. In addition, the Company is required to pay a commitment fee of 0.375% to 0.500% on the average unused commitment under the Credit Agreement
depending on certain financial ratios. The Company had $117.0 million of borrowings under this agreement at December 31, 2006. The Credit Agreement expires in May 2010. Borrowings outstanding under the Credit Agreement are collateralized by
substantially all of the Companys assets and are subject to certain financial and nonfinancial covenants. The Company was in compliance with all covenants as of December 31, 2006.

In May 2003, the Company completed an offering of $175.0 million 11.5% senior subordinated notes due 2011 (the Notes). The interest on the Notes is
payable semiannually on May 1 and November 1 of each year. Net proceeds from this offering of approximately $167.1 million were used to repay all outstanding debt at the time of the offering.

In Fiscal 2006, the Company entered into a term credit facility at its German subsidiary for $4.0 million (German Loan). The German Loan has
an interest rate of LIBOR plus 3.00%, which was 8.4% at December 31, 2006. The German Loan has quarterly installments of $250 with a balloon payment at maturity, which is June 30, 2009. The German Loan is unsecured, but guaranteed by the
Company.

In conjunction with that certain Asset Purchase Agreement in which the Company acquired substantially all of the assets of Ogre
Holdings, Inc., the Company issued to the selling shareholders a $5.0 million subordinated discount note due January 3, 2006 and a $3.0 million subordinated note due January 3, 2007, which accrues interest at a rate of 4.25% per
annum. In December 2005, the Company and the selling shareholders agreed to reduce the $5.0 million subordinated discount note due January 3, 2006 to $3.5 million as a result of certain working capital adjustments relating to the acquisition.
The Company paid the $3.5 million balance of this note on January 3, 2006. With respect to the $3.0 million subordinated note due January 3, 2007, the Company gave notice in January 2007 to the sellers that it was exercising its right of
set-off and asserting a claim for indemnification related to a potential liability as provided under the Asset Purchase Agreement.

5. Acquisitions and
Divestitures

Fiscal 2006 Acquisitions and Divestitures

On December 6, 2005, the Company acquired, through its wholly owned subsidiary, Speigelberg Manufacturing, Inc., 100% of the outstanding stock of BNC & Associates, Inc. (BNC) for a purchase
price of approximately $17.3 million, net of cash and including estimated fees and net of a preliminary working capital adjustment. BNC, through its wholly owned operating subsidiary, Stud Welding Associates, Inc. (SWA), manufactures and
distributes stud welded fasteners and systems to a wide array of end markets including the construction, industrial, energy and marine markets. The Company funded the acquisition with cash on hand and borrowings under the Credit Agreement. The
acquisition was accounted for using the purchase method of accounting. The results of BNC have been included in the Companys Specialized Components segment. This transaction resulted in a significant business acquisition within the definition
provided by the SEC and therefore, separate financial statements have been presented and filed in a Form 8-K with the SEC.



5



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



During fiscal 2006, the Company acquired, through its wholly owned subsidiary, Specialty Bar Products
Company, 100% of the outstanding stock of Erie Bolt Corporation (EB) for approximately $3.7 million in cash. The results of EB are included in the Aerospace-grade segment.

Operating results for the acquired companies are included in the Companys statement of operations from the date of acquisition.

In fiscal 2006, the Company sold the operations of Special Processes of Arizona (SPOA). The results of SPOA are not material and therefore
have been included in continuing operations for all periods presented. For the three months ended December 31, 2005, SPOA had revenues and operating losses of $0.3 million and $0.2 million, respectively.

As a result of these transactions, the Companys condensed consolidated results for the periods presented are not directly comparable. Pro forma
results of operations for the three months ended December 31, 2006 and 2005, which assumes the acquisitions were completed as of October 1, 2005 are as follows (in thousands):



|               |  |                                |        |      |   |       
|-------------- |  | ------------------------------ | ------ | ---- | - | ------
|               |  | Three Months EndedDecember 31,
|               |  | 2006                           |        | 2005
|Revenue        |  | $                              | 96,133 |      | $ | 96,485
|Net income (1) |  | $                              | 254    |      | $ | 2,709 

---

|(1) | Three months ended December 31, 2005 includes a $2.2 million noncash gain on the repurchase of preferred stock.
|--- | ---------------------------------------------------------------------------------------------------------------

6. Goodwill and Other Intangible Assets

Goodwill and
intangible assets consist of the following:



|                          |  |                  |         |                   |   |        
|------------------------- |  | ---------------- | ------- | ----------------- | - | -------
|                          |  | December 31,2006 |         | September 30,2006
|Goodwill                  |  | $                | 62,578  |                   | $ | 62,602 
|Unpatented technology     |  |                  | 6,337   |                   |   | 6,337  
|Customer lists            |  |                  | 26,766  |                   |   | 26,766 
|Noncompete agreements     |  |                  | 8,723   |                   |   | 8,723  
|Trademark/tradename       |  |                  | 5,189   |                   |   | 5,189  
|Distributor relationships |  |                  | 3,200   |                   |   | 3,200  
|                          |  |                  |         |                   |   |        
|Gross intangible assets   |  |                  | 112,793 |                   |   | 112,817
|Accumulated amortization  |  |                  | 9,423   |                   |   | 8,107  
|                          |  |                  |         |                   |   |        
|Net intangible assets     |  | $                | 103,370 |                   | $ | 104,710
|                          |  |                  |         |                   |   |        

The changes in the carrying amount of goodwill as of December 31, 2006 is as follows:



|                             |  |                  |        |  
|---------------------------- |  | ---------------- | ------ | -
|                             |  | December 31,2006 |       
|Balance at beginning of year |  | $                | 62,602 |  
|Other                        |  |                  | (24    | )
|                             |  |                  |        |  
|                             |  | $                | 62,578 |  
|                             |  |                  |        |  

Identifiable intangible assets are amortized over their estimated useful lives as follows:



| |  |  | Noncompete agreements  three to five years
| | - |  | -------------------------------------------



| |  |  | Customer lists  five to thirty years
| | - |  | -------------------------------------



| |  |  | Unpatented technology  three to fifteen years
| | - |  | ----------------------------------------------



| |  |  | Trademark/tradename  indefinite life, therefore not amortized
| | - |  | --------------------------------------------------------------



| |  |  | Distributor relationship  indefinite life, therefore not amortized
| | - |  | -------------------------------------------------------------------



6



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



7. Employee Benefit Plans

The components of net periodic pension cost are as follows for the three months ended December 31:



|                              |  |                                |      |   |      |   |      |  
|----------------------------- |  | ------------------------------ | ---- | - | ---- | - | ---- | -
|                              |  | Three Months EndedDecember 31, |     
|                              |  | 2006                           |      |   | 2005 |  
|Service cost                  |  | $                              | 101  |   |      | $ | 108  |  
|Interest cost                 |  |                                | 404  |   |      |   | 397  |  
|Expected return on assets     |  |                                | (446 | ) |      |   | (361 | )
|Net amortization and deferral |  |                                | 93   |   |      |   | 13   |  
|Plan amendment                |  |                                |     |   |      |   | 7    |  
|                              |  |                                |      |   |      |   |      |  
|Net periodic benefit cost     |  | $                              | 152  |   |      | $ | 164  |  
|                              |  |                                |      |   |      |   |      |  

The components of net periodic benefit cost for other benefits are as follows for the three months
ended December 31:



|                          |  |                                |     |      |   |   
|------------------------- |  | ------------------------------ | --- | ---- | - | --
|                          |  | Three Months EndedDecember 31,
|                          |  | 2006                           |     | 2005
|Service cost              |  | $                              | 35  |      | $ | 30
|Interest cost             |  |                                | 76  |      |   | 61
|                          |  |                                |     |      |   |   
|Net periodic benefit cost |  | $                              | 111 |      | $ | 91
|                          |  |                                |     |      |   |   

For the three months ended December 31, 2006, the Company made $0.1 million in pension plan
contributions and expects to contribute a total of $1.3 million for fiscal year 2007.

8. Segment Data

Summary financial information by business segment is as follows (in thousands):



|                                                                          |  |                                |        |   |      |   |        |  
|------------------------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                                                                          |  | Three Months EndedDecember 31, |       
|                                                                          |  | 2006                           |        |   | 2005 |  
|Net sales                                                                 |  |                                |        |   |      |   |        |  
|Aerospace-grade Components                                                |  | $                              | 46,146 |   |      | $ | 48,067 |  
|Specialized Components                                                    |  |                                | 50,048 |   |      |   | 44,398 |  
|Eliminations                                                              |  |                                | (61    | ) |      |   | (48    | )
|                                                                          |  |                                |        |   |      |   |        |  
|Total net sales                                                           |  | $                              | 96,133 |   |      | $ | 92,417 |  
|Income before income tax expense                                          |  |                                |        |   |      |   |        |  
|EBITDA:                                                                   |  |                                |        |   |      |   |        |  
|Aerospace-grade Components                                                |  | $                              | 10,106 |   |      | $ | 9,227  |  
|Specialized Components                                                    |  |                                | 6,656  |   |      |   | 6,190  |  
|Unallocated corporate operating expenses                                  |  |                                | (2,000 | ) |      |   | (1,728 | )
|                                                                          |  |                                |        |   |      |   |        |  
|EBITDA(1)                                                                 |  |                                | 14,762 |   |      |   | 13,689 |  
|Depreciation and amortization                                             |  |                                |        |   |      |   |        |  
|Aerospace-grade Components                                                |  |                                | (3,135 | ) |      |   | (2,553 | )
|Specialized Components                                                    |  |                                | (1,890 | ) |      |   | (1,675 | )
|Corporate                                                                 |  |                                | (36    | ) |      |   | (39    | )
|                                                                          |  |                                |        |   |      |   |        |  
|Depreciation and amortization                                             |  |                                | (5,061 | ) |      |   | (4,267 | )
|Excess of fair value assigned to inventory included in cost of goods sold |  |                                |       |   |      |   | (362   | )
|Severance and restructuring expenses not included in EBITDA               |  |                                | (89    | ) |      |   | (45    | )
|                                                                          |  |                                |        |   |      |   |        |  
|Total operating income                                                    |  |                                | 9,612  |   |      |   | 9,015  |  
|Interest expense  long term debt                                         |  |                                | (8,099 | ) |      |   | (7,664 | )
|Interest expense  redeemable preferred stock                             |  |                                | (806   | ) |      |   | (724   | )
|Gain on repurchase of redeemable preferred stock                          |  |                                |       |   |      |   | 2,210  |  
|Other, net                                                                |  |                                | 224    |   |      |   | 201    |  
|                                                                          |  |                                |        |   |      |   |        |  
|Income before income tax expense                                          |  | $                              | 931    |   |      | $ | 3,038  |  
|                                                                          |  |                                |        |   |      |   |        |  
|Net Income                                                                |  | $                              | 254    |   |      | $ | 2,434  |  
|                                                                          |  |                                |        |   |      |   |        |  

---

|(1) | EBITDA is earnings before interest, taxes, depreciation, amortization, and nonrecurring items. EBITDA is not intended to represent and should not be considered more meaningful than,
or an alternative to, operating income, cash flows from operating activities or other measures of performance in accordance with generally accepted accounting principles. In addition, because of potential inconsistencies in the method of
calculation, EBITDA is not necessarily comparable to other similarly titled captions used by other companies or used in the Companys debentures, credit or other similar agreements.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



7



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



A summary of assets and expenditures for property, plant, and equipment by segment is as follows:



|                           |  |                  |         |                   |   |        
|-------------------------- |  | ---------------- | ------- | ----------------- | - | -------
|                           |  | December 31,2006 |         | September 30,2006
|Assets                     |  |                  |         |                   |   |        
|Aerospace-grade Components |  | $                | 224,028 |                   | $ | 218,645
|Specialized Components     |  |                  | 142,792 |                   |   | 151,358
|Corporate assets           |  |                  | 9,690   |                   |   | 7,574  
|                           |  |                  |         |                   |   |        
|Total consolidated assets  |  | $                | 376,510 |                   | $ | 377,577
|                           |  |                  |         |                   |   |        



|                                                |  |                                |       |      |   |      
|----------------------------------------------- |  | ------------------------------ | ----- | ---- | - | -----
|                                                |  | Three months endedDecember 31,
|                                                |  | 2006                           |       | 2005
|Expenditures for property, plant and equipment  |  |                                |       |      |   |      
|Aerospace-grade Components                      |  | $                              | 1,895 |      | $ | 1,164
|Specialized Components                          |  |                                | 289   |      |   | 463  
|                                                |  |                                |       |      |   |      
|Consolidated expenditures for long-lived assets |  | $                              | 2,184 |      | $ | 1,627
|                                                |  |                                |       |      |   |      

9. Condensed Consolidating Guarantor and Non-Guarantor Financial Information

In May 2003, the Company completed the sale of $175.0 million 11.50% Senior Subordinated Notes which are due 2011. The following consolidating financial
information presents balance sheets, statements of operations, and cash flow information related to the Companys business. As of December 31, 2006, each Guarantor is a direct or indirect 100%-owned subsidiary of the Company and has fully
and unconditionally guaranteed the Notes issued by FastenTech, Inc. on a joint and several basis. Separate financial statements and other disclosures concerning the Guarantors have not been presented because management believes that such information
is not material to investors.



8



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



9. Consolidating Guarantor and Non-Guarantor Financial Information (continued)

Consolidating Balance Sheet

(Unaudited)

December 31, 2006



|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|----------------------------------------------------------------- |  | --------------- | ------- | - | --------------------- | - | ------------------------- |  | ------------ | ------ |  | ----------------- | -------- | - |  | - | ------- | -
|                                                                  |  | FastenTech,Inc. |         |   | GuarantorSubsidiaries |   | NonGuarantorSubsidiaries |  | Eliminations |        |  | ConsolidatedTotal |         
|Assets                                                            |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Current assets:                                                   |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Cash and cash equivalents                                         |  | $               | 3,334   |   |                       | $ | 7,711                     |  | $            | 2,908  |  | $                 |         |   |  | $ | 13,953  |  
|Accounts receivable, net                                          |  |                 | 14      |   |                       |   | 54,867                    |  |              | 7,230  |  |                   | (784     | ) |  |   | 61,327  |  
|Inventory                                                         |  |                 |        |   |                       |   | 82,929                    |  |              | 8,671  |  |                   | (668     | ) |  |   | 90,932  |  
|Income tax receivable                                             |  |                 | 7,084   |   |                       |   |                          |  |              |       |  |                   | (7,084   | ) |  |   |        |  
|Deferred income taxes                                             |  |                 | 182     |   |                       |   | 2,462                     |  |              | 10     |  |                   | 27       |   |  |   | 2,681   |  
|Other                                                             |  |                 | 586     |   |                       |   | 1,868                     |  |              | 317    |  |                   |         |   |  |   | 2,771   |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total current assets                                              |  |                 | 11,200  |   |                       |   | 149,837                   |  |              | 19,136 |  |                   | (8,509   | ) |  |   | 171,664 |  
|                                                                  |  |                 |         |   |                      
|Investment in consolidated subsidiaries                           |  |                 | 53,551  |   |                       |   | 18,332                    |  |              | 22,388 |  |                   | (94,271  | ) |  |   |        |  
|Goodwill, net                                                     |  |                 | (389    | ) |                       |   | 103,311                   |  |              | 363    |  |                   | 85       |   |  |   | 103,370 |  
|Property, plant, and equipment, net                               |  |                 | 191     |   |                       |   | 82,634                    |  |              | 8,415  |  |                   |         |   |  |   | 91,240  |  
|Deferred income taxes                                             |  |                 | 165     |   |                       |   |                          |  |              |       |  |                   | (165     | ) |  |   |        |  
|Due from affiliates                                               |  |                 | 233,225 |   |                       |   |                          |  |              |       |  |                   | (233,225 | ) |  |   |        |  
|Other assets                                                      |  |                 | 6,509   |   |                       |   | 2,321                     |  |              | 1,406  |  |                   |         |   |  |   | 10,236  |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total assets                                                      |  | $               | 304,452 |   |                       | $ | 356,435                   |  | $            | 51,708 |  | $                 | (336,085 | ) |  | $ | 376,510 |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Liabilities and stockholders equity (deficiency in assets)       |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Current liabilities:                                              |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Accounts payable                                                  |  | $               | 419     |   |                       | $ | 31,849                    |  | $            | 3,453  |  | $                 | (794     | ) |  | $ | 34,927  |  
|Income taxes payable                                              |  |                 |        |   |                       |   | 10,589                    |  |              | 705    |  |                   | (10,028  | ) |  |   | 1,266   |  
|Accrued interest payable                                          |  |                 | 5,346   |   |                       |   | 191                       |  |              |       |  |                   |         |   |  |   | 5,537   |  
|Other accrued liabilities                                         |  |                 | 1,144   |   |                       |   | 10,193                    |  |              | 1,156  |  |                   |         |   |  |   | 12,493  |  
|Current portion of long-term debt                                 |  |                 |        |   |                       |   | 3,000                     |  |              | 1,000  |  |                   |         |   |  |   | 4,000   |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total current liabilities                                         |  |                 | 6,909   |   |                       |   | 55,822                    |  |              | 6,314  |  |                   | (10,822  | ) |  |   | 58,223  |  
|                                                                  |  |                 |         |   |                      
|Long-term debt                                                    |  |                 | 291,000 |   |                       |   |                          |  |              | 2,400  |  |                   |         |   |  |   | 293,400 |  
|Deferred income taxes                                             |  |                 |        |   |                       |   | 4,368                     |  |              | 580    |  |                   | (112     | ) |  |   | 4,836   |  
|Redeemable Preferred Stock                                        |  |                 | 10,969  |   |                       |   |                          |  |              |       |  |                   |         |   |  |   | 10,969  |  
|Preferred stock dividends payable                                 |  |                 | 18,182  |   |                       |   |                          |  |              |       |  |                   |         |   |  |   | 18,182  |  
|Due to affiliates                                                 |  |                 |        |   |                       |   | 223,880                   |  |              | 6,412  |  |                   | (230,292 | ) |  |   |        |  
|Other long-term liabilities                                       |  |                 |        |   |                       |   | 11,540                    |  |              | 1,968  |  |                   |         |   |  |   | 13,508  |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total liabilities                                                 |  |                 | 327,060 |   |                       |   | 295,610                   |  |              | 17,674 |  |                   | (241,226 | ) |  |   | 399,118 |  
|                                                                  |  |                 |         |   |                      
|Stockholders equity (deficiency in assets)                       |  |                 | (22,608 | ) |                       |   | 60,825                    |  |              | 34,034 |  |                   | (94,859  | ) |  |   | (22,608 | )
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total liabilities and stockholders equity (deficiency in assets) |  | $               | 304,452 |   |                       | $ | 356,435                   |  | $            | 51,708 |  | $                 | (336,085 | ) |  | $ | 376,510 |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  



9



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



9. Consolidating Guarantor and Non-Guarantor Financial Information (continued)

Consolidating Statement of Operations

(Unaudited)

Three Months Ended December 31, 2006



|                                                                   |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  
|------------------------------------------------------------------ |  | --------------- | ------ | - | --------------------- | - | ------ | ------------------------- |  | - | ------------ | - |  | ----------------- | ------ | - |  | - | ------ | -
|                                                                   |  | FastenTech,Inc. |        |   | GuarantorSubsidiaries |   |        | NonGuarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedTotal |       
|Net sales                                                          |  | $               |       |   |                       | $ | 81,908 |                           |  | $ | 17,329       |   |  | $                 | (3,104 | ) |  | $ | 96,133 |  
|Cost of sales                                                      |  |                 |       |   |                       |   | 61,952 |                           |  |   | 12,379       |   |  |                   | (3,104 | ) |  |   | 71,227 |  
|                                                                   |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  
|Gross profit                                                       |  |                 |       |   |                       |   | 19,956 |                           |  |   | 4,950        |   |  |                   |       |   |  |   | 24,906 |  
|                                                                   |  |                 |        |   |                      
|Selling, general, and administrative expenses                      |  |                 | 2,035  |   |                       |   | 9,327  |                           |  |   | 3,932        |   |  |                   |       |   |  |   | 15,294 |  
|                                                                   |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  
|Operating income (loss)                                            |  |                 | (2,035 | ) |                       |   | 10,629 |                           |  |   | 1,018        |   |  |                   |       |   |  |   | 9,612  |  
|                                                                   |  |                 |        |   |                      
|Other income (expense):                                            |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  
|Interest expense  long term debt                                  |  |                 | (7,983 | ) |                       |   | (32    | )                         |  |   | (84          | ) |  |                   |       |   |  |   | (8,099 | )
|Interest expense  redeemable preferred stock                      |  |                 | (806   | ) |                       |   |       |                           |  |   |             |   |  |                   |       |   |  |   | (806   | )
|Other, net                                                         |  |                 | 9,157  |   |                       |   | (8,821 | )                         |  |   | (112         | ) |  |                   |       |   |  |   | 224    |  
|                                                                   |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  
|Income (loss) from continuing operations before income tax expense |  |                 | (1,667 | ) |                       |   | 1,776  |                           |  |   | 822          |   |  |                   |       |   |  |   | 931    |  
|Income tax expense (benefit)                                       |  |                 | (311   | ) |                       |   | 730    |                           |  |   | 411          |   |  |                   | (153   | ) |  |   | 677    |  
|Equity in earnings of affiliates                                   |  |                 | 1,610  |   |                       |   |       |                           |  |   |             |   |  |                   | (1,610 | ) |  |   |       |  
|                                                                   |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  
|Net (loss) income                                                  |  | $               | 254    |   |                       | $ | 1,046  |                           |  | $ | 411          |   |  | $                 | (1,457 | ) |  | $ | 254    |  
|                                                                   |  |                 |        |   |                       |   |        |                           |  |   |              |   |  |                   |        |   |  |   |        |  



10



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



9. Consolidating Guarantor and Non-Guarantor Financial Information (continued)

Consolidating Statement of Cash Flows

(Unaudited)

Three Months Ended December 31, 2006



|                                                      |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|----------------------------------------------------- |  | --------------- | ------ | - | --------------------- | - | ------ | ------------------------- |  | - | ------------ | - | ----------------- | - | - |  | - | ------ | -
|                                                      |  | FastenTech,Inc. |        |   | GuarantorSubsidiaries |   |        | NonGuarantorSubsidiaries |  |   | Eliminations |   | ConsolidatedTotal |  
|Operating activities                                  |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Cash flows (used in) provided by operating activities |  | $               | (7,111 | ) |                       | $ | 4,769  |                           |  | $ | 73           |   |                   | $ |  |  | $ | (2,269 | )
|                                                      |  |                 |        |   |                      
|Investing activities                                  |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Additions to property, plant, and equipment           |  |                 |       |   |                       |   | (2,111 | )                         |  |   | (73          | ) |                   |   |  |  |   | (2,184 | )
|                                                      |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Net cash used in investing activities                 |  |                 |       |   |                       |   | (2,111 | )                         |  |   | (73          | ) |                   |   |  |  |   | (2,184 | )
|                                                      |  |                 |        |   |                      
|Financing activities                                  |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Net borrowings under revolver                         |  |                 | 5,000  |   |                       |   |       |                           |  |   |             |   |                   |   |  |  |   | 5,000  |  
|Payment of subordinated notes                         |  |                 |       |   |                       |   |       |                           |  |   | (350         | ) |                   |   |   |  |   | (350   | )
|Intercompany loans and advances                       |  |                 | 3,133  |   |                       |   | (3,133 | )                         |  |   |             |   |                   |   |  |  |   |       |  
|                                                      |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Net cash provided by (used in) financing activities   |  |                 | 8,133  |   |                       |   | (3,133 | )                         |  |   | (350         | ) |                   |   |  |  |   | 4,650  |  
|Effect of exchange rate fluctuations on cash          |  |                 |       |   |                       |   |       |                           |  |   | (28          | ) |                   |   |  |  |   | (28    | )
|                                                      |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Net (decrease) increase in cash and cash equivalents  |  |                 | 1,022  |   |                       |   | (475   | )                         |  |   | (378         | ) |                   |   |  |  |   | 169    |  
|Cash and cash equivalents at beginning of period      |  |                 | 2,312  |   |                       |   | 8,186  |                           |  |   | 3,286        |   |                   |   |  |  |   | 13,784 |  
|                                                      |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  
|Cash and cash equivalents at end of period            |  | $               | 3,334  |   |                       | $ | 7,711  |                           |  | $ | 2,908        |   |                   | $ |  |  | $ | 13,953 |  
|                                                      |  |                 |        |   |                       |   |        |                           |  |   |              |   |                   |   |   |  |   |        |  



11



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



9. Consolidating Guarantor and Non-Guarantor Financial Information (continued)

Consolidating Balance Sheet

September 30, 2006



|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|----------------------------------------------------------------- |  | --------------- | ------- | - | --------------------- | - | ------------------------- |  | ------------ | ------ |  | ----------------- | -------- | - |  | - | ------- | -
|                                                                  |  | FastenTech,Inc. |         |   | GuarantorSubsidiaries |   | NonguarantorSubsidiaries |  | Eliminations |        |  | ConsolidatedTotal |         
|Assets                                                            |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Current assets:                                                   |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Cash and cash equivalents                                         |  | $               | 2,312   |   |                       | $ | 8,186                     |  | $            | 3,286  |  | $                 |         |   |  | $ | 13,784  |  
|Accounts receivable, net                                          |  |                 | 14      |   |                       |   | 60,767                    |  |              | 7,225  |  |                   | (2,271   | ) |  |   | 65,735  |  
|Inventory                                                         |  |                 |        |   |                       |   | 77,576                    |  |              | 7,587  |  |                   | (656     | ) |  |   | 84,507  |  
|Income tax receivable                                             |  |                 | 6,759   |   |                       |   |                          |  |              |       |  |                   | (6,759   | ) |  |   |        |  
|Deferred income taxes                                             |  |                 | 182     |   |                       |   | 2,462                     |  |              | 10     |  |                   | 27       |   |  |   | 2,681   |  
|Other current assets                                              |  |                 | 826     |   |                       |   | 1,886                     |  |              | 331    |  |                   |         |   |  |   | 3,043   |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total current assets                                              |  |                 | 10,093  |   |                       |   | 150,877                   |  |              | 18,439 |  |                   | (9,659   | ) |  |   | 169,750 |  
|                                                                  |  |                 |         |   |                      
|Investment in consolidated subsidiaries                           |  |                 | 51,145  |   |                       |   | 15,474                    |  |              | 22,388 |  |                   | (89,007  | ) |  |   |        |  
|Goodwill and intangible assets, net                               |  |                 | (389    | ) |                       |   | 104,651                   |  |              | 363    |  |                   | 85       |   |  |   | 104,710 |  
|Property, plant, and equipment, net                               |  |                 | 226     |   |                       |   | 83,908                    |  |              | 8,494  |  |                   |         |   |  |   | 92,628  |  
|Deferred income taxes                                             |  |                 | 165     |   |                       |   |                          |  |              |       |  |                   | (165     | ) |  |   |        |  
|Due from affiliates                                               |  |                 | 233,759 |   |                       |   |                          |  |              |       |  |                   | (233,759 | ) |  |   |        |  
|Other assets                                                      |  |                 | 6,640   |   |                       |   | 2,485                     |  |              | 1,364  |  |                   |         |   |  |   | 10,489  |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total assets                                                      |  | $               | 301,639 |   |                       | $ | 357,395                   |  | $            | 51,048 |  | $                 | (332,505 | ) |  | $ | 377,577 |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|                                                                  |  |                 |         |   |                      
|Liabilities and stockholders equity (deficiency in assets)       |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Current liabilities:                                              |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Accounts payable                                                  |  | $               | 617     |   |                       | $ | 35,066                    |  | $            | 2,793  |  | $                 | (2,287   | ) |  | $ | 36,189  |  
|Income taxes payable                                              |  |                 |        |   |                       |   | 9,795                     |  |              | 941    |  |                   | (9,190   | ) |  |   | 1,546   |  
|Accrued Interest                                                  |  |                 | 9,065   |   |                       |   | 159                       |  |              |       |  |                   |         |   |  |   | 9,224   |  
|Other accrued liabilities                                         |  |                 | 1,232   |   |                       |   | 12,366                    |  |              | 1,445  |  |                   |         |   |  |   | 15,043  |  
|Current portion of long-term debt                                 |  |                 |        |   |                       |   | 3,000                     |  |              | 1,000  |  |                   |         |   |  |   | 4,000   |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total current liabilities                                         |  |                 | 10,914  |   |                       |   | 60,386                    |  |              | 6,179  |  |                   | (11,477  | ) |  |   | 66,002  |  
|                                                                  |  |                 |         |   |                      
|Long-term debt                                                    |  |                 | 286,000 |   |                       |   |                          |  |              | 2,750  |  |                   |         |   |  |   | 288,750 |  
|Deferred income taxes                                             |  |                 |        |   |                       |   | 4,365                     |  |              | 551    |  |                   | (110     | ) |  |   | 4,806   |  
|Redeemable preferred stock                                        |  |                 | 10,969  |   |                       |   |                          |  |              |       |  |                   |         |   |  |   | 10,969  |  
|Preferred stock dividends payable                                 |  |                 | 17,375  |   |                       |   |                          |  |              |       |  |                   |         |   |  |   | 17,375  |  
|Due to affiliates                                                 |  |                 |        |   |                       |   | 229,716                   |  |              | 6,412  |  |                   | (236,128 | ) |  |   |        |  
|Other long-term liabilities                                       |  |                 |        |   |                       |   | 11,409                    |  |              | 1,885  |  |                   |         |   |  |   | 13,294  |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total liabilities                                                 |  |                 | 325,258 |   |                       |   | 305,876                   |  |              | 17,777 |  |                   | (247,715 | ) |  |   | 401,196 |  
|                                                                  |  |                 |         |   |                      
|Total stockholders equity (deficiency in assets)                 |  |                 | (23,619 | ) |                       |   | 51,519                    |  |              | 33,271 |  |                   | (84,790  | ) |  |   | (23,619 | )
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  
|Total liabilities and stockholders equity (deficiency in assets) |  | $               | 301,639 |   |                       | $ | 357,395                   |  | $            | 51,048 |  | $                 | (332,505 | ) |  | $ | 377,577 |  
|                                                                  |  |                 |         |   |                       |   |                           |  |              |        |  |                   |          |   |  |   |         |  



12



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



9. Consolidating Guarantor and Non-Guarantor Financial Information (continued)

Consolidating Statement of Operations

(Unaudited)

Three Months Ended December 31, 2005



|                                                            |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  
|----------------------------------------------------------- |  | --------------- | ------ | - | --------------------- | - | ------ | ------------------------- |  | ------------ | ------ |  | ----------------- | ------ | - |  | - | ------ | -
|                                                            |  | FastenTech,Inc. |        |   | GuarantorSubsidiaries |   |        | NonGuarantorSubsidiaries |  | Eliminations |        |  | ConsolidatedTotal |       
|Net sales                                                   |  | $               |       |   |                       | $ | 86,431 |                           |  | $            | 10,138 |  | $                 | (4,152 | ) |  | $ | 92,417 |  
|Cost of sales                                               |  |                 |       |   |                       |   | 66,598 |                           |  |              | 7,306  |  |                   | (4,152 | ) |  |   | 69,752 |  
|                                                            |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  
|Gross profit                                                |  |                 |       |   |                       |   | 19,833 |                           |  |              | 2,832  |  |                   |       |   |  |   | 22,665 |  
|Selling, general, and administrative expenses               |  |                 | 1,767  |   |                       |   | 9,707  |                           |  |              | 2,176  |  |                   |       |   |  |   | 13,650 |  
|                                                            |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  
|Operating income (loss)                                     |  |                 | (1,767 | ) |                       |   | 10,126 |                           |  |              | 656    |  |                   |       |   |  |   | 9,015  |  
|Other income (expense):                                     |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  
|Interest expense  long term debt                           |  |                 | (7,632 | ) |                       |   | (32    | )                         |  |              |       |  |                   |       |   |  |   | (7,664 | )
|Interest expense  redeemable preferred stock               |  |                 | (724   | ) |                       |   |       |                           |  |              |       |  |                   |       |   |  |   | (724   | )
|Gain on repurchase of redeemable preferred stock            |  |                 | 2,210  |   |                       |   |       |                           |  |              |       |  |                   |        |   |  |   | 2,210  |  
|Other, net                                                  |  |                 | 8,988  |   |                       |   | (8,822 | )                         |  |              | 35     |  |                   |       |   |  |   | 201    |  
|                                                            |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  
|Income from continuing operations before income tax expense |  |                 | 1,075  |   |                       |   | 1,272  |                           |  |              | 691    |  |                   |       |   |  |   | 3,038  |  
|Income tax expense                                          |  |                 | 210    |   |                       |   | 131    |                           |  |              | 197    |  |                   | 66     |   |  |   | 604    |  
|Equity in earnings of affiliates                            |  |                 | 1,569  |   |                       |   |       |                           |  |              |       |  |                   | (1,569 | ) |  |   |       |  
|                                                            |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  
|Net (loss) income                                           |  | $               | 2,434  |   |                       | $ | 1,141  |                           |  | $            | 494    |  | $                 | (1,635 | ) |  | $ | 2,434  |  
|                                                            |  |                 |        |   |                       |   |        |                           |  |              |        |  |                   |        |   |  |   |        |  



13



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



9. Consolidating Guarantor and Non-Guarantor Financial Information (continued)

Condensed Consolidating Statement of Cash Flows

(Unaudited)

Three Months Ended December 31, 2005



|                                                      |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|----------------------------------------------------- |  | --------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - | ----------------- | - | - |  | - | ------- | -
|                                                      |  | FastenTech,Inc. |         |   | GuarantorSubsidiaries |   |         | NonGuarantorSubsidiaries |  |   | Eliminations |   | ConsolidatedTotal |  
|Operating activities                                  |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Cash flows (used in) provided by operating activities |  | $               | (7,388  | ) |                       | $ | 7,929   |                           |  | $ | 821          |   |                   | $ |  |  | $ | 1,362   |  
|                                                      |  |                 |         |   |                      
|Investing activities                                  |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Cash used for acquisitions, net of cash acquired      |  |                 |        |   |                       |   | (21,063 | )                         |  |   |             |   |                   |   |  |  |   | (21,063 | )
|Additions to property, plant, and equipment           |  |                 |        |   |                       |   | (1,329  | )                         |  |   | (298         | ) |                   |   |  |  |   | (1,627  | )
|                                                      |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Net cash used in investing activities                 |  |                 |        |   |                       |   | (22,392 | )                         |  |   | (298         | ) |                   |   |  |  |   | (22,690 | )
|                                                      |  |                 |         |   |                      
|Financing activities                                  |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Net borrowings under revolver                         |  |                 | 33,000  |   |                       |   |        |                           |  |   |             |   |                   |   |  |  |   | 33,000  |  
|Repurchase of common and preferred stock              |  |                 | (8,307  | ) |                       |   |         |                           |  |   |             |   |                   |   |   |  |   | (8,307  | )
|Intercompany loans and advances                       |  |                 | (17,821 | ) |                       |   | 17,821  |                           |  |   |             |   |                   |   |  |  |   |        |  
|                                                      |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Net cash provided by financing activities             |  |                 | 6,872   |   |                       |   | 17,821  |                           |  |   |             |   |                   |   |  |  |   | 24,693  |  
|Effect of exchange rate fluctuations on cash          |  |                 |        |   |                       |   |        |                           |  |   | 93           |   |                   |   |  |  |   | 93      |  
|                                                      |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Net (decrease) increase in cash and cash equivalents  |  |                 | (516    | ) |                       |   | 3,358   |                           |  |   | 616          |   |                   |   |  |  |   | 3,458   |  
|Cash and cash equivalents at beginning of period      |  |                 | 890     |   |                       |   | 5,318   |                           |  |   | 5,522        |   |                   |   |  |  |   | 11,730  |  
|                                                      |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  
|Cash and cash equivalents at end of period            |  | $               | 374     |   |                       | $ | 8,676   |                           |  | $ | 6,138        |   |                   | $ |  |  | $ | 15,188  |  
|                                                      |  |                 |         |   |                       |   |         |                           |  |   |              |   |                   |   |   |  |   |         |  



14



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Forward-Looking Statements

Some of the statements in this document and any documents incorporated by
reference constitute forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These statements relate to future events or our future financial performance and involve known and
unknown risks, uncertainties and other factors that may cause our businesses or our industries actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by any forward-looking
statements. Such statements include, in particular, statements about our plans, strategies, prospects, changes, outlook and trends in our business and the markets in which we operate under the heading Managements Discussion and Analysis
of Financial Condition and Results of Operations. In some cases, you can identify forward-looking statements by terminology such as may, will, could, would, should,
expect, plan, anticipate, intend, tends, believe, estimate, predict, potential or continue or the negative of those terms or
other comparable terminology. These statements are only predictions. Actual events or results may differ materially because of market conditions in our industries or other factors. All of the forward-looking statements are qualified in their
entirety by reference to the factors discussed under Managements Discussion and Analysis of Financial Condition and Results of Operations herein and Managements Discussion and Analysis of Financial Condition and Results
of Operations in our Form 10-K for the annual period ended September 30, 2006, as filed with the SEC and any documents incorporated by reference that describe risks and factors that could cause results to differ materially from those
projected in these forward-looking statements. The forward-looking statements are made as of the date of this document or the date of the documents incorporated by reference in this document, as the case may be, and we assume no obligation to update
the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

We caution you that these risk factors may not be exhaustive. We operate in a continually changing business environment and frequently enter into new businesses and product lines. We cannot predict these new risk factors, and we cannot
assess the impact, if any, of these new risk factors on our businesses or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those projected in any forward-looking statements. Accordingly,
you should not rely on forward-looking statements as a prediction of actual results. In addition, our estimates of future operating results are based on our current complement of businesses, which is constantly subject to change as we regularly
review and negotiate potential acquisitions and divestitures in the ordinary course of business.



15



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Executive Overview

Our Company is focused on profitably growing a number of product platforms for which we believe we hold leading market positions in the majority of the markets that we serve. We are a leading manufacturer and marketer
of certain aerospace-grade and specialized components. Through our aerospace-grade segment, we design, manufacture and sell an array of engineered components such as transition ducts, combustion chamber liners and connection rods for gas turbine
engines, gearboxes and planetary gear systems for All Terrain Vehicles (ATVs), military track pins and custom products for military vehicles and engineered components for aerospace applications. Through our specialized components segment, we offer a
diverse collection of highly engineered specialty fasteners and fastener systems, which includes custom engineered critical engine bolts, externally threaded fasteners, shear connectors, concrete anchors, punching resistor studs, inserts, ports,
pipe & cable hangers, metal-formed parts and assemblies, weld studs and bosses, and the devices used to apply, assemble and weld these items. These products are used in the critical applications of a broad array of customers in on-highway
and off-road diesel engines, non-residential building construction, highways, bridges and numerous other applications.

Our condensed
consolidated results of operations for the three month periods ended December 31, 2006 and 2005 include the acquisitions of various operations and, therefore, are not directly comparable. See Note 5 of the Notes to the Unaudited Condensed
Consolidated Financial Statements for further information. Based upon information provided to us by the sellers of the companies we acquired, we estimate that our pro forma sales and earnings before interest, taxes, depreciation and amortization,
assuming these transactions occurred at the beginning of each respective period compared to our reported results were as follows:



|          |  |                                        |        |                                        |   |        |  |      |        |  |   |       
|--------- |  | -------------------------------------- | ------ | -------------------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|          |  | Reported ThreeMonths EndedDecember 31, |        | Proforma ThreeMonths EndedDecember 31,
|          |  | 2006                                   |        | 2005                                   |   | 2006   |  | 2005
|Net sales |  | $                                      | 96,133 |                                        | $ | 92,417 |  | $    | 96,133 |  | $ | 96,485
|EBITDA    |  | $                                      | 14,762 |                                        | $ | 13,689 |  | $    | 14,762 |  | $ | 14,529

On a Reported basis, sales for the first three months of fiscal 2007, inclusive of acquisitions,
were up 4.0% over the same period last year to $96.1 million. Operating income for the first three months of fiscal 2007, inclusive of acquisitions, was $9.6 million compared to $9.0 million for the same period last year. Net cash used by operating
activities was $2.3 million for the first three months of fiscal 2007 compared to cash provided of $1.4 million in the same period for the prior year.

Overall, we continue to benefit from the positive trends in our customers end markets and an increasing demand for their products. However, as we expected, lower demand for military tracked vehicle components in
the first three months of fiscal 2007 impacted organic sales growth in our Aerospace-grade segment. We expect sales of our military tracked vehicle components in the remaining periods of fiscal 2007 to be comparable to the prior year periods. We
also expect to see improved sales of our gas turbine components, due to an increase in our OEM customers maintenance, repairs, and overhaul (MRO) activities. MRO related sales were up 18.1% in the first three months of fiscal 2007 compared to
the same quarter a year-ago. In addition, as a result of several new product and production capabilities, we expect sales to our recreational market to increase as much as 15% to 25% in fiscal 2007.

In our Specialized Components segment, improved demand for our weld stud fasteners and equipment products from the construction and industrial markets
drove our organic revenue growth for this segment higher for the first three months of fiscal 2007 compared to the same period a year ago. We expect to see this trend continue, however, we expect that sales of our critical engine components to the
truck market may decline as much as 30% to 40% and rebound towards another significant medium- and heavy-duty truck pre-buy in 2009 before the 2010 emissions regulations. Sales of critical engine components to the truck market accounted for 12% of
2007 first quarter sales and fiscal 2006 annual sales.



16



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



RESULTS OF OPERATIONS

The unaudited information included in this Quarterly Report should be read in conjunction with the Consolidated Financial Statements contained in our
Form 10-K, as filed with the SEC. Interim results are not necessarily indicative of results for a full year. Over the past two years, we have completed eleven acquisitions. Refer to Note 5 in our Notes to Condensed Consolidated Financial
Statements. These acquisitions significantly impact year-over-year comparisons.

Consolidated Reported Results

(dollars in thousands)



|                                                                                       |  |                               |        |   |      |   |        |  
|-------------------------------------------------------------------------------------- |  | ----------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                       |  | Three Months EndedDecember 31 |       
|(Dollars in thousands)                                                                 |  | 2006                          |        |   | 2005 |  
|Net sales                                                                              |  | $                             | 96,133 |   |      | $ | 92,417 |  
|Cost of sales                                                                          |  |                               | 71,227 |   |      |   | 69,752 |  
|                                                                                       |  |                               |        |   |      |   |        |  
|Gross profit                                                                           |  |                               | 24,906 |   |      |   | 22,665 |  
|Gross profit margin                                                                    |  |                               | 25.9   | % |      |   | 24.5   | %
|                                                                                       |  |                              
|Selling, general, and administrative expenses, excluding intangible asset amortization |  |                               | 13,978 |   |      |   | 12,694 |  
|As a percent of sales                                                                  |  |                               | 14.5   | % |      |   | 13.7   | %
|                                                                                       |  |                              
|Intangible asset amortization                                                          |  |                               | 1,316  |   |      |   | 956    |  
|                                                                                       |  |                               |        |   |      |   |        |  
|Operating income                                                                       |  |                               | 9,612  |   |      |   | 9,015  |  
|                                                                                       |  |                              
|Other income (expense):                                                                |  |                               |        |   |      |   |        |  
|Interest expense  long term debt                                                      |  |                               | (8,099 | ) |      |   | (7,664 | )
|Interest expense  redeemable preferred stock                                          |  |                               | (806   | ) |      |   | (724   | )
|Gain on repurchase of redeemable preferred stock                                       |  |                               |       |   |      |   | 2,210  |  
|Other, net                                                                             |  |                               | 224    |   |      |   | 201    |  
|                                                                                       |  |                               |        |   |      |   |        |  
|Income before income tax expense                                                       |  |                               | 931    |   |      |   | 3,038  |  
|Income tax expense                                                                     |  |                               | 677    |   |      |   | 604    |  
|                                                                                       |  |                               |        |   |      |   |        |  
|Net income                                                                             |  | $                             | 254    |   |      | $ | 2,434  |  
|                                                                                       |  |                               |        |   |      |   |        |  
|Capital expenditures                                                                   |  | $                             | 2,184  |   |      | $ | 1,627  |  
|                                                                                       |  |                              
|Depreciation and amortization                                                          |  | $                             | 5,061  |   |      | $ | 4,267  |  

Consolidated Results of Operations: First Quarter Fiscal 2007 Compared to First
Quarter Fiscal 2006

Net sales. For the fiscal quarter ended December 31, 2006, net sales increased 4.0%, or
$3.7 million, which included a net sales increase of 12.7% in our Specialized Components segment offset by a 4.0% decline in our Aerospace-grade Components segment. The fiscal first quarter of 2007 benefited from acquisitions made during the fiscal
first quarter of 2006, which had a favorable impact on consolidated net sales of 4.2%. We had an organic consolidated sales decline of approximately 0.2% primarily due to lower sales of high stress fasteners (down 18.8% from the prior year quarter),
offset by higher sales of gas turbine components (up 5.3%) in our Aerospace-grade components segment and higher sales of weld stud fasteners and equipment (up 10.5%) in our Specialized components segment.

Gross profit. Gross profit margins were 25.9% and 24.5% for the first quarters of fiscal 2007 and 2006, respectively. Gross profit margins
improved due to a favorable sales mix and lower acquisition integration costs. In addition, gross profit for the first quarter of fiscal 2006 was negatively impacted by a non-cash charge of $0.4 million for the excess of fair value assigned to
inventory related to the acquisition of BNC. Excluding this item, gross profit for the first quarter of fiscal 2006 would have been 24.9%.

Selling, general and administrative expenses (SG&A), excluding intangible asset amortization. For the fiscal 2007 first quarter, SG&A expenses, excluding intangible asset amortization, increased $1.3 million to $14.0 million,
from $12.7 million for the comparable fiscal 2006 period. The increase was due primarily to acquisitions completed during the fiscal 2006 first quarter. SG&A expenses of acquired companies included in the first quarter of fiscal 2007 that were
not included in the comparable period of fiscal 2006 were approximately $1.0 million.



17



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Intangible asset amortization. For the fiscal 2007 first quarter, intangible asset
amortization expenses were $1.3 million compared to $1.0 million in the first quarter of fiscal 2006, an increase of $0.3 million. The increase relates to the completion of the remaining final purchase price allocations after the first quarter of
fiscal 2006 for certain acquisitions, which resulted in the identification of certain amortizable intangible assets.

Interest expense
 long term debt, net. For the fiscal 2007 first quarter, net interest expense on long term debt increased 5.7%, or $0.4 million, compared to the fiscal 2006 first quarter, primarily due to higher interest rates. Our average debt balance in
the fiscal 2007 first quarter was $295.1 million compared to $296.0 million in the fiscal 2006 first quarter, while the weighted average interest rate incurred, including the amortization of debt issuance costs, was 11.0% compared to 10.4% for the
first quarters of fiscal 2007 and 2006, respectively.

Interest expense  redeemable preferred stock. Effective January 1,
2005, we adopted SFAS No. 150, which required us to record in our results of operations, the dividends on our redeemable preferred stock as interest expense rather than as a reduction to retained earnings or additional paid in capital. We did
not record any tax benefit in connection with the interest expense on the redeemable preferred stock because payment of the related preferred dividend is not tax-deductible.

Gain on repurchase of redeemable preferred stock. During the first quarter of fiscal 2006, we recognized a $2.2 million gain due to the repurchase
of redeemable preferred stock. We did not record any tax expense in connection with this gain on the redeemable preferred stock because it is not a taxable gain.

Income tax expense. The consolidated effective income tax rate for the fiscal 2007 first quarter was 72.7% compared to 19.9% for the same period last year. Excluding the non-tax deductible interest expense on
the redeemable preferred stock and the first quarter 2006 gain on repurchase of redeemable preferred stock, our effective rates were 39.0% and 38.9% for the first quarters of fiscal 2007 and 2006, respectively. We expect our effective tax rate,
excluding the non-deductible interest expense on our preferred stock, to range between 38% and 41% for fiscal 2007, depending on results of foreign operations.



18



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



SEGMENT RESULTS OF OPERATIONS

Segment Reported Results

(dollars in thousands)



|                                                                          |  |                                 |        |   |      |   |        |  
|------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ---- | - | ------ | -
|                                                                          |  | Three Months Ended December 31, |       
|                                                                          |  | 2006                            |        |   | 2005 |  
|Net sales                                                                 |  |                                 |        |   |      |   |        |  
|Aerospace-grade Components                                                |  | $                               | 46,146 |   |      | $ | 48,067 |  
|Specialized Components                                                    |  |                                 | 50,048 |   |      |   | 44,398 |  
|Eliminations                                                              |  |                                 | (61    | ) |      |   | (48    | )
|                                                                          |  |                                 |        |   |      |   |        |  
|Total net sales                                                           |  | $                               | 96,133 |   |      | $ | 92,417 |  
|Income before income tax expense                                          |  |                                 |        |   |      |   |        |  
|EBITDA:                                                                   |  |                                 |        |   |      |   |        |  
|Aerospace-grade Components                                                |  | $                               | 10,106 |   |      | $ | 9,227  |  
|Specialized Components                                                    |  |                                 | 6,656  |   |      |   | 6,190  |  
|Unallocated corporate operating expenses                                  |  |                                 | (2,000 | ) |      |   | (1,728 | )
|                                                                          |  |                                 |        |   |      |   |        |  
|EBITDA(1)                                                                 |  |                                 | 14,762 |   |      |   | 13,689 |  
|Depreciation and amortization                                             |  |                                 |        |   |      |   |        |  
|Aerospace-grade Components                                                |  |                                 | (3,135 | ) |      |   | (2,553 | )
|Specialized Components                                                    |  |                                 | (1,890 | ) |      |   | (1,675 | )
|Corporate                                                                 |  |                                 | (36    | ) |      |   | (39    | )
|                                                                          |  |                                 |        |   |      |   |        |  
|Depreciation and amortization                                             |  |                                 | (5,061 | ) |      |   | (4,267 | )
|Excess of fair value assigned to inventory included in cost of goods sold |  |                                 |       |   |      |   | (362   | )
|Severance and restructuring expenses not included in EBITDA               |  |                                 | (89    | ) |      |   | (45    | )
|                                                                          |  |                                 |        |   |      |   |        |  
|Total operating income                                                    |  |                                 | 9,612  |   |      |   | 9,015  |  
|Interest expense  long term debt                                         |  |                                 | (8,099 | ) |      |   | (7,664 | )
|Interest expense  redeemable preferred stock                             |  |                                 | (806   | ) |      |   | (724   | )
|Gain on repurchase of redeemable preferred stock                          |  |                                 |       |   |      |   | 2,210  |  
|Other, net                                                                |  |                                 | 224    |   |      |   | 201    |  
|                                                                          |  |                                 |        |   |      |   |        |  
|Income before income tax expense                                          |  | $                               | 931    |   |      | $ | 3,038  |  
|                                                                          |  |                                 |        |   |      |   |        |  
|Net Income                                                                |  | $                               | 254    |   |      | $ | 2,434  |  
|                                                                          |  |                                 |        |   |      |   |        |  

---

|(1) | EBITDA is defined as earnings before interest, taxes, depreciation, amortization, and nonrecurring items. Management uses EBITDA as a basis for presenting and using
segment financial data to aid it in making internal operating decisions. EBITDA is not intended to represent and should not be considered more meaningful than, or an alternative to, operating income, cash flows from operating activities or other
measures of performance in accordance with generally accepted accounting principles.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



19



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Segment Results of Operations: Three Months Ended December 31, 2006 Compared to December 31, 2005

Aerospace-grade Components

Overview

The term aerospace-grade is an industry term for components that are used in high stress environments and are often made of high-grade
metal alloys. The business units that comprise this segment manufacture components to the exacting quality specifications of OEMs serving the energy, recreational, defense and aerospace markets.

After an unprecedented decline in orders for gas turbines during the 2001 to 2003 period, the market started to post a gradual recovery through calendar
year 2005 with overall market unit production expected to grow at 12% per year through 2010. Our sales are closely tied to new gas turbine unit production and maintenance, repair and overhaul (MRO) cycles of the installed fleets. We expect the
units installed during the 2000 to 2002 timeframe to reach their first MRO cycle in 2006 and 2007. We have started to see increased demand from OEMs for our gas turbine components to support their maintenance, repairs and overhaul activities. Sales
relating to MRO activities in the fiscal first quarter of 2007 were up 18.1% compared to the same period a year ago.

The demand for
certain of our military track pin vehicle products peaked in fiscal 2005. As a result of the reduced level of military activity in Afghanistan and Iraq, we have seen a 45.4% decline in organic sales of these related products in the first quarter of
fiscal 2007 compared to the first quarter of fiscal 2006. Our military sales have now stabilized and therefore we expect to see sales levels for the fiscal 2007 second, third and fourth quarters that are more comparable to the fiscal 2006 second,
third and fourth quarters.

Over the past two and half years, we have made substantial investments in new manufacturing capabilities and
new products particular in our gear and high stress product lines to serve the recreational market. We expect these investments to begin generating double-digit sales growth from our recreational market in fiscal 2007.

Net sales. Net sales for the fiscal first quarter of 2007 were $46.1 million compared to $48.1 million in the fiscal first quarter of 2006, a
decrease of $1.9 million, or 4.0%. Sales were impacted by lower sales of high stress components (down 18.8%) offset by higher sales of gas turbine components (up 5.3%). The decrease in high stress components was due to lower demand for military
tracked vehicle components, which was down 45.4% compared to the prior year quarter.

EBITDA. For the fiscal 2007 first quarter,
EBITDA from our Aerospace-grade Components segment increased $0.9 million compared to the prior year. EBITDA margins increased from 19.2% in the first quarter of fiscal 2006 to 21.9% for the first quarter of fiscal 2007. The increase in EBITDA and
EBITDA margin was due to a favorable sales mix and lower acquisition integration costs.

Specialized Components

Overview

The performance of our Specialized
Components segment mirrors that of broader U.S. economic trends. Increases or decreases in revenue growth for this segment have generally tracked changes in gross domestic product (GDP), industrial production, and manufacturing capacity
utilization.

Industrial manufacturing production for the first three months of fiscal 2007 was up 0.2% from September 30, 2006. We
expect industrial manufacturing production to remain strong through the end of our fiscal year 2007.

North American industry demand for
construction equipment remained strong across all product lines. Based upon industry sources, building construction expenditures in the nonresidential construction sector is expected to grow 9.1% into calendar year 2009 as a result of increased
capital investment spending.

During the first three months of fiscal 2007, truck unit production increased and remained strong due to the
final pre-buy before new emissions regulations start on January 1, 2007. However, we expect that total truck unit production will decline as much as 30% to 40% before rebounding towards another significant medium- and heavy-duty truck pre-buy
in 2009 before the 2010 emissions regulations. Approximately 10-15% of our sales in Specialized Component segment relate to Class 8 heavy trucks. During the first three months of fiscal 2007, Class 8 NAFTA vehicle production, a lagging indicator of
diesel engine build rates, was up approximately 15.7% compared to the same period a year ago as follows:



|                            |  |                                |  |     
|--------------------------- |  | ------------------------------ |  | ----
|(in 000s)                  |  | Three months endedDecember 31,
|                            |  | 2006                           |  | 2005
|Class 8 NAFTA Vehicle Build |  | 94.5                           |  | 81.7

Source: ACT Research



20



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Net sales. Net sales for the fiscal first quarter of 2007 were $50.0 million compared to $44.4
million for the fiscal first quarter of 2006, an increase of $5.7 million or 12.7%. The increase was due to organic net sales growth of 4.5%, excluding the effects of foreign currency fluctuations, which lowered organic net sales growth 0.6%, while
the acquisition completed in the fiscal first quarter of 2006 had a favorable impact on net sales of 8.8%. The organic net sales growth reflects higher sales of stud fasteners and weld equipment (up 10.5% or $2.5 million), due primarily to higher
demand from industrial (up 16.2%) and construction (up 8.5%) end markets as a result of increased downstream demand for industrial machinery and equipment and an increase in non-residential construction projects. These increases were offset by a
decrease in sales of our formed parts and assemblies (down 11.5% or $0.5 million), due to lower downstream demand from OEMs in the automotive market. Sales of critical engine components were flat with the first fiscal quarter of 2006.

EBITDA. For the fiscal 2007 first quarter, EBITDA from our Specialized Components segment increased $0.5 million over the same period in fiscal
2006. EBITDA margins for the fiscal 2007 and 2006 first quarters were 13.9% and 13.3%, respectively. The decrease in EBITDA margin for the quarter ended December 31, 2006 relates primarily to sales mix within the segment.

Unallocated Corporate Operating Expenses

For the
fiscal 2007 and fiscal 2006 first quarters, Unallocated Corporate Operating Expenses were $2.0 million and $1.7 million, respectively. The increase relates to higher insurance costs.

Liquidity and Capital Resources

Our short-term liquidity needs include required debt service,
day-to-day operating expenses, working capital requirements and the funding of capital expenditures. Long-term liquidity requirements include principal payments on long-term debt and funding of acquisitions. Our principal sources of cash to fund our
short-term liquidity needs consist of cash generated by operations and borrowings under our credit facility. As of December 31, 2006, we had $117.0 million in outstanding borrowings under our credit facility and we had $51.7 million of
available borrowing capacity, subject to borrowing limits, including limitations required under the indenture governing the notes.

We
believe that cash generated from operations, together with the amounts available under our credit agreement, will be adequate to meet our debt service requirements, capital expenditures and working capital needs for at least the next 12 months,
although no assurance can be given. Our future operating performance may be impacted by future economic conditions and financial, business, and other factors that are beyond our control.

We continually evaluate potential strategic acquisition candidates to complement our existing businesses and evaluate various financing alternatives to
enable us to execute additional and larger transactions. From time to time, we enter into discussions, letters of intent and confidentiality agreements with acquisition candidates we find attractive. Certain discussions are ongoing and certain
confidentiality agreements remain in effect. We also currently have non-disclosure agreements with potential acquisition candidates. Whether or not these discussions and arrangements result in consummated transactions is uncertain.

Three Months Ended December 31, 2006 compared to Three Months Ended December 31, 2005

For the fiscal 2007 three-month period, we used $2.3 million of operating cash flow compared to cash generated of $1.4 million. The decrease in cash
generated from operations was primarily the result of cash used for working capital. Cash used for working capital and other operating assets and liabilities, excluding taxes, was $8.8 million compared to $4.5 million in the prior year. The
principal reasons for the increased use of cash relates to increased inventory to support new products and fiscal second quarter sales growth. During the fiscal 2007 first quarter, we paid approximately $0.6 million in cash taxes compared to $0.3
million in the prior fiscal year first quarter. We paid approximately $11.4 million and $11.9 million of interest for the fiscal 2007 and 2006 first quarters, respectively.

Days sales outstanding in accounts receivable increased to approximately 55 days at December 31, 2006 from approximately 50 days at
September 30, 2006. The increase relates to timing of payments from a few



21



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



significant customers, which were received at the beginning of the second fiscal quarter. Days sales in inventory, based on cost of goods sold, increased to
approximately 114 days at December 31, 2006 from approximately 98 days at September 30, 2006. The inventory increase was necessary to support new products and higher sales anticipated in the fiscal 2007 second quarter compared to the first
fiscal quarter of 2007.

Cash used in investing activities was $2.2 million for the fiscal 2007 quarter compared to $22.7 million for the
same period of the prior year. We used $21.1 million for acquisitions in the fiscal 2006 first quarter including; approximately $17.5 million, including fees, for the purchase of 100% of the outstanding stock of BNC & Associates, Inc. and
approximately $3.6 million for the acquisition of Erie Bolt Corporation. Capital expenditures increased $0.6 million for the fiscal 2007 first quarter compared to the fiscal 2006 first quarter. We expect fiscal 2007 capital spending, including
maintenance capital spending, to be in the range of approximately $11.0 million to $13.0 million compared to $10.1 million in fiscal 2006.

Cash provided by financing activities was $4.7 million for the fiscal 2007 first quarter compared to $24.7 million for the fiscal 2006 first quarter. We borrowed $5.0 million under our credit agreement in the fiscal 2007 first quarter
compared to $33.0 million during the fiscal 2006 first quarter. We also made a $0.3 million payment on our German term credit facility during the first quarter of fiscal 2007. For the fiscal 2006 first quarter, we used $8.3 million to repurchase
common and redeemable preferred stock.

As of January 31, 2007, our balance under the revolving credit facility was $117.0 million and
our total debt, net of cash, was approximately $283.3 million.

Debt

The following summarizes our outstanding debt and unused credit availability as of December 31, 2006:



|                                              |  |                 |       |                   |   |                          |  |   |     
|--------------------------------------------- |  | --------------- | ----- | ----------------- | - | ------------------------ |  | - | ----
|(Dollars in millions)                         |  | TotalCommitment |       | AmountOutstanding |   | UnusedCreditAvailability
|Revolving credit facility                     |  | $               | 170.0 |                   | $ | 117.0                    |  | $ | 53.0
|German term credit facility                   |  |                 | 3.4   |                   |   | 3.4                      |  |   | 0.0 
|Subordinated debt                             |  |                 | 3.0   |                   |   | 3.0                      |  |   | 0.0 
|11.5% senior subordinated notes, due May 2011 |  |                 | 174.0 |                   |   | 174.0                    |  |   | 0.0 
|                                              |  |                 |       |                   |   |                          |  |   |     
|Total contractual cash obligations            |  | $               | 350.4 |                   | $ | 297.4                    |  | $ | 53.0
|                                              |  |                 |       |                   |   |                          |  |   |     

Credit Facility

Effective July 12, 2005, we increased the available borrowings under the revolving credit facility to $170.0 million (subject to certain limits, including limitation requirements under the indenture for the
notes). The loans provided under the credit agreement mature in May 2010.

Under the credit facility, borrowings bear interest, at our
option, at LIBOR plus the Applicable Rate or the ABR plus the Applicable Rate. During the first quarter of fiscal 2007, interest on the borrowings was calculated using LIBOR and we intend to select the most favorable borrowing alternate when future
borrowings are required. The Applicable Rate is based upon our Leverage Ratio, as defined in the credit facility. The Applicable rate on LIBOR borrowings is between 2.25% and 3.00% and on the ABR borrowings is between 1.25% to 2.00%.

Our credit facility is subject to annual commitment fees of 0.375% to 0.5% on the average unused portion of the credit facility, depending on the level
of outstanding borrowings. Our credit facility is collateralized by substantially all of the Companys assets and contains customary covenants, including financial covenants. The first financial covenant does not permit the Leverage Ratio, as
defined, to exceed 4.50 to 1.00 as of December 31, 2006. The second financial covenant does not permit the Interest Coverage Ratio, as defined, to be less than 2.00 to 1.00 as of December 31, 2006. The final financial covenant does not
permit EBITDA, as defined in the credit agreement to be less than $52.0 million as of December 31, 2006. At December 31, 2006, we were in compliance with all of our covenants. Our Leverage Ratio, as defined, was 4.44 to 1.00; our Interest
Coverage Ratio, as defined, was 2.04 to 1.00; and our EBITDA, as defined, was $63.9 million.



22



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



Senior Notes

The indentures governing the notes contain a number of covenants that limit our ability, and the ability of our subsidiaries, to incur additional indebtedness or issue preferred stock, to make certain distributions,
investments and other restricted payments, create certain liens, sell assets, enter into transactions with our affiliates, sell capital stock of our restricted subsidiaries, merge, consolidate or sell substantially all of our assets, or enter into
new lines of business.

As of December 31, 2006, our Consolidated Coverage Ratio, as defined in the indenture governing the notes, was
1.96 to 1.00. The covenants under the indenture limit the amount of additional indebtedness we may incur if the ratio is less than 2.00 to 1.00, after giving effect to the financing and any related transaction on a pro forma basis.

Contractual Obligations

Besides obligations related
to our operating activities, we have various obligations that could create future payments, including potential earn outs of up to $4.25 million and $2.0 million related to the acquisitions of the assets of Gear and Broach, Inc., and MECO, Inc.,
respectively. We do not expect to incur a liability for the Gear and Broach, Inc. earn out, which is due March 2007 and estimate a $0.3 million obligation may be due for the MECO earn out, which is due August 2007. At December 31, 2006, the
total amount of accrued and unpaid dividends on the preferred stock of the Company was approximately $18.1 million.

Critical Accounting Policies

There have been no material changes to the Companys critical accounting policies as disclosed in the Companys Annual Report
on Form 10-K for the year ended September 30, 2006.

Seasonality, Competition and Trends

Many of our businesses closely follow changes in the industries and end markets that they serve. In addition, certain of our businesses tend to be
stronger during the fiscal third and fourth quarters due to the purchasing patterns of our customers. Our Aerospace-grade Components segment revenues typically follow program launch and replacement component timing for gas turbine machines and
military tracked vehicles, the largest markets in this segment. Demand for products in our Specialized Components segment is highly correlated to contract timing on large construction projects, which may cause significant fluctuations from period to
period. In aggregate, our businesses have generally tended to be stronger in the second half of the fiscal year. However, due to the significant number of acquisitions, we believe that the results of the Company will tend to be more consistent
quarter-to-quarter, except for the first fiscal quarter, which will continue to have lower results due to the reduced production schedules of many of our OEM customers. Although our businesses operate in highly competitive markets, our competitive
position cannot be determined accurately in the aggregate or by segment since our competitors do not offer all of the same product lines or serve all of the same markets. In addition, specific reliable comparative figures are not available for many
of our competitors. In most product groups, competition comes from numerous concerns, both large and small, some of which have stronger financial resources than we possess. The principal methods of competition are price, service, product performance
and technical innovations. These methods vary with the type of product sold. We believe we can compete effectively on the basis of each of these factors as they apply to the various products we offer.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

There have been no material changes to our exposures to market risk since September 30, 2006.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

As of the end of the
period covered by this report, we conducted an evaluation, under the supervision and with the participation of the principal executive officer (CEO) and principal financial officer (CFO), of the effectiveness of the design
and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Exchange Act)). Based on this evaluation, the CEO and CFO concluded that our disclosure
controls and procedures are effective to provide reasonable assurance that information required to be disclosed by us in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in SEC rules and forms. There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control
over financial reporting.



23



---

##### Table of Contents

FastenTech, Inc. and Subsidiaries



PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

From time to time, we are party
to various legal actions in the normal course of business. We are not party to any litigation that, if adversely determined, would have a material adverse effect on our business, financial conditions and results of operations.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There have been no material changes
from risk factors previously disclosed in our Form 10-K.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

None.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

None.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



|ITEM 6. | EXHIBITS
|------- | --------



| | (a) | See the Exhibit Index.
| | --- | ----------------------

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.



|                  |  |                  |  |                    
|----------------- |  | ---------------- |  | -------------------
|                  |  | FASTENTECH, INC.
|                  |  |                 
|February 13, 2007 |  | By:              |  | /s/ Michael R. Elia
|DATE              |  |                  |  |                    

Exhibit Index



|     |  |                                                                                                                         
|---- |  | ------------------------------------------------------------------------------------------------------------------------
|(a)  |  | Exhibits Required by Item 601 of Regulation S-K                                                                         
|     | 
|31.1 |  | Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.             
|     | 
|31.2 |  | Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.             
|     | 
|32.1 |  | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



24