##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

Form 10-Q/A



---



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

For the quarterly period ended March 31, 2006

OR



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

For the transition period from  to

Commission file number:



---

WISE METALS GROUP LLC

(Exact name of Registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 52-2160047                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

857 Elkridge Road, Suite 600

Linthicum, Maryland 21090

(Address of principal executive offices and zip
code)

(410) 636-6500

(Registrants telephone number, including area code)



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (as defined in Rule 12b-2 of
the Exchange Act).

Large accelerated filer ̈Accelerated filer ̈Non-accelerated
filer  x

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



---



---

##### Table of Contents

EXPLANATORY NOTE

We are filing this Form 10-Q/A Amendment No. 1 to amend and restate certain segment reporting and disclosure
items that were included in our original Quarterly Report on Form 10-Q for the quarter ended March 31, 2006 (2006 Form 10-Q). As a result of comments received from the Staff of the Securities and Exchange Commission as part of its review of our
2005 Form 10-K, we re-evaluated our operating and reportable segments under Statement of Financial Accounting Standards (SFAS) No. 131, Disclosures about Segments of an Enterprise and Related Information (SFAS No. 131),
and, as a result, we have concluded that we have two reportable operating segments: Wise Alloys Alloys and Wise Recycling Recycling. We have restated our footnote disclosure for all periods presented in the accompanying
financial statements in this Form 10-Q/A to include information about these reportable segments as required by SFAS 131.



|                                                                                                             |  |   
|------------------------------------------------------------------------------------------------------------ |  | --
|Part I. FINANCIAL INFORMATION                                                                                |  |   
|                                                                                                             | 
|Item 1 .    Financial Statements                                                                             |  | 3 
|                                                                                                             | 
|Condensed Consolidated Balance Sheets at March 31, 2006 and December 31, 2005                                |  | 3 
|                                                                                                             | 
|Condensed Consolidated Statements of Operations for the three months ended March 31, 2006 and March 31, 2005 |  | 4 
|                                                                                                             | 
|Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2006 and March 31, 2005 |  | 4 
|                                                                                                             | 
|Notes to Condensed Consolidated Financial Statements                                                         |  | 5 
|                                                                                                             | 
|Item 2 .    Managements Discussion and Analysis of Financial Condition and Results of Operations            |  | 11
|                                                                                                             | 
|Item 3 .    Quantitative and Qualitative Disclosures About Market Risk                                       |  | 17
|                                                                                                             | 
|Item 4 .    Controls and Procedures                                                                          |  | 17
|                                                                                                             | 
|Part II. OTHER INFORMATION                                                                                   |  |   
|                                                                                                             | 
|Item 1 .    Legal Proceedings                                                                                |  | 18
|                                                                                                             | 
|Item 1A.  Risk Factors                                                                                       |  | 18
|                                                                                                             | 
|Item 2 .    Changes in Securities and Use of Proceeds                                                        |  | 18
|                                                                                                             | 
|Item 3 .    Defaults Upon Senior Securities                                                                  |  | 18
|                                                                                                             | 
|Item 4 .    Submission of Matters to a Vote of Security Holders                                              |  | 18
|                                                                                                             | 
|Item 5 .    Other Information                                                                                |  | 18
|                                                                                                             | 
|Item 6 .    Exhibits and Reports on Form 8-K                                                                 |  | 18
|                                                                                                             | 
|SIGNATURES                                                                                                   |  | 19



2



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

Certain of the matters discussed in this report, including, without limitation, matters discussed under Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations, may constitute
forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Certain of these forward-looking statements can be identified by the use of forward-looking terminology such as
believes, expects, may, will, should, seeks, approximately, intends, plans, estimates, or anticipates or the negative
of these terms or other comparable terminology, or by discussions of strategy, plans or intention. Statements contained in this report that are not historical facts are forward-looking statements. Without limiting the generality of the preceding
statement, all statements in this report concerning or relating to estimated and projected earnings, margins, costs, expenditures, cash flows, growth rates and financial results are forward-looking statements. In addition, through the Companys
senior management, forward-looking statements are made concerning expected future operations, performance and other developments. Such forward-looking statements are necessary estimates reflecting managements best judgment based upon current
information and involve a number of risks and uncertainties. Other factors may affect the accuracy of these forward-looking statements and actual results may differ materially from the results anticipated in these forward-looking statements. While
it is impossible to identify all such factors, factors that could cause actual results to differ materially from those estimated include, but are not limited to, those factors or conditions described under this Item 2, Managements
Discussion and Analysis of Financial Condition and Results of Operations.

PART I. FINANCIAL INFORMATION



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

Wise Metals Group LLC

Condensed Consolidated Balance Sheets

(In thousands)



|                                          |  |               |         |   |                  |   |         |  
|----------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                          |  | March 31,2006 |         |   | December 31,2005 |  
|                                          |  | (Unaudited)   |         |   |                  |  
|Assets                                    |  |               |         |   |                  |   |         |  
|Current assets:                           |  |               |         |   |                  |   |         |  
|Cash and cash equivalents                 |  | $             | 2,077   |   |                  | $ | 6,456   |  
|Restricted cash                           |  |               | 250     |   |                  |   | 250     |  
|Accounts receivable, less allowance       |  |               | 69,277  |   |                  |   | 73,326  |  
|Inventories                               |  |               | 181,432 |   |                  |   | 142,151 |  
|Other current assets                      |  |               | 28,209  |   |                  |   | 24,562  |  
|                                          |  |               |         |   |                  |   |         |  
|Total current assets                      |  |               | 281,245 |   |                  |   | 246,745 |  
|Non-current assets:                       |  |               |         |   |                  |   |         |  
|Property and equipment, net               |  |               | 87,245  |   |                  |   | 86,557  |  
|Other assets                              |  |               | 8,998   |   |                  |   | 8,492   |  
|Goodwill                                  |  |               | 283     |   |                  |   | 283     |  
|                                          |  |               |         |   |                  |   |         |  
|Total non-current assets                  |  |               | 96,526  |   |                  |   | 95,332  |  
|                                          |  |               |         |   |                  |   |         |  
|Total assets                              |  | $             | 377,771 |   |                  | $ | 342,077 |  
|                                          |  |               |         |   |                  |   |         |  
|Liabilities and members deficit:         |  |               |         |   |                  |   |         |  
|Current liabilities:                      |  |               |         |   |                  |   |         |  
|Accounts payable                          |  | $             | 54,923  |   |                  | $ | 54,493  |  
|Current portion of long-term debt         |  |               | 2,180   |   |                  |   | 1,477   |  
|Borrowing under revolving credit facility |  |               | 161,485 |   |                  |   | 137,730 |  
|Accrued expenses, payroll and other       |  |               | 27,209  |   |                  |   | 18,247  |  
|                                          |  |               |         |   |                  |   |         |  
|Total current liabilities                 |  |               | 245,797 |   |                  |   | 211,947 |  
|Non-current liabilities:                  |  |               |         |   |                  |   |         |  
|Term loans, less current portion          |  |               | 773     |   |                  |   | 826     |  
|Senior secured notes                      |  |               | 150,000 |   |                  |   | 150,000 |  
|Other liabilities                         |  |               | 12,990  |   |                  |   | 14,593  |  
|                                          |  |               |         |   |                  |   |         |  
|Total non-current liabilities             |  |               | 163,763 |   |                  |   | 165,419 |  
|Members deficit:                         |  |               | (31,789 | ) |                  |   | (35,289 | )
|                                          |  |               |         |   |                  |   |         |  
|Total liabilities and members deficit    |  | $             | 377,771 |   |                  | $ | 342,077 |  
|                                          |  |               |         |   |                  |   |         |  

See accompanying notes.



3



---

##### Table of Contents

Wise Metals Group LLC

Condensed Consolidated Statements of Operations

(In Thousands)

(Unaudited)



|                                                 |  |                             |         |   |      |   |         |  
|------------------------------------------------ |  | --------------------------- | ------- | - | ---- | - | ------- | -
|                                                 |  | Three months endedMarch 31, |        
|                                                 |  | 2006                        |         |   | 2005 |  
|Sales                                            |  | $                           | 216,276 |   |      | $ | 221,561 |  
|Cost of sales                                    |  |                             | 207,394 |   |      |   | 215,461 |  
|                                                 |  |                             |         |   |      |   |         |  
|Gross margin                                     |  |                             | 8,882   |   |      |   | 6,100   |  
|Operating expenses:                              |  |                             |         |   |      |   |         |  
|Selling, general, and administrative             |  |                             | 2,973   |   |      |   | 2,696   |  
|                                                 |  |                             |         |   |      |   |         |  
|Operating income                                 |  |                             | 5,909   |   |      |   | 3,404   |  
|Other income (expense):                          |  |                             |         |   |      |   |         |  
|Interest expense and fees, net                   |  |                             | (7,120  | ) |      |   | (6,019  | )
|Unrealized gain (loss) on derivative instruments |  |                             | 4,711   |   |      |   | (3,619  | )
|                                                 |  |                             |         |   |      |   |         |  
|Net income (loss)                                |  | $                           | 3,500   |   |      | $ | (6,234  | )
|                                                 |  |                             |         |   |      |   |         |  

See accompanying notes.

Wise Metals Group LLC

Condensed Consolidated Statements of Cash Flows

(In Thousands)

(Unaudited)



|                                                                                     |  |                             |         |   |      |   |         |  
|------------------------------------------------------------------------------------ |  | --------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                     |  | Three months endedMarch 31, |        
|                                                                                     |  | 2006                        |         |   | 2005 |  
|Cash flows from operating activities                                                 |  |                             |         |   |      |   |         |  
|                                                                                     |  |                            
|Net income (loss)                                                                    |  | $                           | 3,500   |   |      | $ | (6,234  | )
|Adjustments to reconcile net income (loss) to net cash used in operating activities: |  |                             |         |   |      |   |         |  
|Depreciation and amortization                                                        |  |                             | 3,114   |   |      |   | 3,299   |  
|Amortization of deferred financing fees                                              |  |                             | 351     |   |      |   | 304     |  
|Unrealized (gains) losses on derivatives                                             |  |                             | (4,711  | ) |      |   | 3,619   |  
|Changes in operating assets and liabilities:                                         |  |                             |         |   |      |   |         |  
|Restricted cash                                                                      |  |                             |        |   |      |   | (3,148  | )
|Accounts receivable                                                                  |  |                             | 4,049   |   |      |   | (23,613 | )
|Inventories                                                                          |  |                             | (39,281 | ) |      |   | 980     |  
|Other current assets                                                                 |  |                             | 662     |   |      |   | 733     |  
|Accounts payable                                                                     |  |                             | 430     |   |      |   | 1,951   |  
|Accrued expenses, payroll and other                                                  |  |                             | 6,904   |   |      |   | 4,306   |  
|                                                                                     |  |                             |         |   |      |   |         |  
|Net cash used in operating activities                                                |  |                             | (24,982 | ) |      |   | (17,803 | )
|                                                                                     |  |                            
|Cash flows from investing activities                                                 |  |                             |         |   |      |   |         |  
|Purchase of equipment                                                                |  |                             | (3,802  | ) |      |   | (4,039  | )
|                                                                                     |  |                             |         |   |      |   |         |  
|Net cash used in investing activities                                                |  |                             | (3,802  | ) |      |   | (4,039  | )
|                                                                                     |  |                            
|Cash flows from financing activities                                                 |  |                             |         |   |      |   |         |  
|Net issuance of short-term borrowings                                                |  |                             | 24,458  |   |      |   | 16,093  |  
|Payments on long-term obligations                                                    |  |                             | (53     | ) |      |   | (59     | )
|Purchase of members equity                                                          |  |                             |        |   |      |   | (906    | )
|                                                                                     |  |                             |         |   |      |   |         |  
|Net cash provided by financing activities                                            |  |                             | 24,405  |   |      |   | 15,128  |  
|                                                                                     |  |                             |         |   |      |   |         |  
|Net decrease in cash and cash equivalents                                            |  |                             | (4,379  | ) |      |   | (6,714  | )
|Cash and cash equivalents at beginning of period                                     |  |                             | 6,456   |   |      |   | 7,669   |  
|                                                                                     |  |                             |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                           |  | $                           | 2,077   |   |      | $ | 955     |  
|                                                                                     |  |                             |         |   |      |   |         |  

See accompanying notes.



4



---

##### Table of Contents

Wise Metals Group LLC

Notes to Condensed Consolidated Financial Statements

March 31, 2006

(Unaudited)

(Dollars in thousands)

1.
Organization

Wise Metals Group LLC is a holding company formed for the purpose of managing the operations of Wise Alloys LLC, Wise Recycling LLC and
Listerhill Total Maintenance Company LLC (collectively, the Company). Wise Alloys LLC (Alloys) principally manufactures and sells aluminum can sheet to aluminum can producers and also serves the transportation and building and construction markets.
Wise Recycling LLC (Recycling) is engaged in the recycling and sale of scrap aluminum and other non-ferrous metals. Listerhill Total Maintenance Company LLC (TMC) specializes in providing maintenance, repairs and fabrication to manufacturing and
industrial plants all over the world ranging from small onsite repairs to complete turn-key maintenance.

2. Significant Accounting Policies

Basis of Presentation

The accompanying unaudited
condensed consolidated financial statements are presented in accordance with generally accepted accounting principles for interim financial information and with the requirements of Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
include all the disclosures normally required by accounting principles generally accepted in the United States of America for complete financial statements. The condensed consolidated financial statements have been prepared in accordance with the
Companys customary accounting practices and, in the opinion of management, all adjustments necessary to fairly present the financial position, results of operations and cash flows for the reported interim periods have been made and were of a
normal recurring nature. Operating results for the three month period ended March 31, 2006, are not necessarily indicative of the results that may be expected for the year ending December 31, 2006. For further information, refer to the
consolidated financial statements and notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2005. The accompanying condensed consolidated financial statements include the accounts of Wise Metals Group
LLC and its subsidiaries. Intercompany transactions have been eliminated in consolidation.

Derivatives and Hedging Activity

The Company has entered into long-term contracts to supply can sheet to its largest customers. To reduce the risk of changing prices for purchases and sales of metal,
including firm commitments under these supply contracts, the Company uses commodity futures and option contracts. In addition, the Company uses natural gas futures and option contracts.

In June 1998, the Financial Accounting Standards Board issued Statement No. 133 (FAS No. 133), Accounting for Derivative Instruments and Hedging Activity. The Statement requires companies to recognize
all derivative instruments as either assets or liabilities on the balance sheet at fair value. Derivatives that are not hedges must be adjusted to fair value through the statement of operations. The Company has elected not to designate any of its
derivative instruments as hedges under FAS No. 133.

In determining fair value, the Company uses market quotes for contracts of similar maturity. The
market quotes for the aluminum futures and options are adjusted for premiums/discounts for various product grades, locations, and the closing times for various terminal markets.

A summary of the fair value of the Companys derivative instruments is as follows:



|                                     |  |                             |        |   |                                |   |        |  
|------------------------------------ |  | --------------------------- | ------ | - | ------------------------------ | - | ------ | -
|Description of Derivative Instrument |  | Fair value atMarch 31, 2006 |        |   | Fair value atDecember 31, 2005 |  
|Aluminum futures and options         |  | $                           | 23,246 |   |                                | $ | 16,394 |  
|Natural gas futures and options      |  |                             | (2,758 | ) |                                |   | (617   | )
|                                     |  |                             |        |   |                                |   |        |  
|                                     |  | $                           | 20,488 |   |                                | $ | 15,777 |  
|                                     |  |                             |        |   |                                |   |        |  



5



---

##### Table of Contents

The fair value asset or liability for the above noted derivatives is included in other assets, accrued expenses, payroll
and other, or other liabilities as appropriate.

2. Significant Accounting Policies (continued)

Unrealized gain (loss) amounts recorded were as follows:



|                                     |  |                            |        |   |      |   |        |  
|------------------------------------ |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                     |  | Three monthsended March 31 |       
|Description of Derivative Instrument |  | 2006                       |        |   | 2005 |  
|Aluminum futures and options         |  | $                          | 6,852  |   |      | $ | (5,258 | )
|Natural gas futures and options      |  |                            | (2,141 | ) |      |   | 1,639  |  
|                                     |  |                            |        |   |      |   |        |  
|                                     |  | $                          | 4,711  |   |      | $ | (3,619 | )
|                                     |  |                            |        |   |      |   |        |  

In connection with the Companys futures activity, the Company maintains lines of credit with brokers to
cover unrealized losses on futures contracts and uses options to manage price exposure with respect to firm commitments to purchase or sell aluminum.

Inventories

Inventories consisted of the following:



|                                |  |              |         |   |                 |   |         |  
|------------------------------- |  | ------------ | ------- | - | --------------- | - | ------- | -
|                                |  | March 312006 |         |   | December 312005 |  
|Manufacturing inventories:      |  |              |         |   |                 |   |         |  
|Raw materials                   |  | $            | 67,150  |   |                 | $ | 50,040  |  
|Work in progress                |  |              | 71,730  |   |                 |   | 64,941  |  
|Finished goods                  |  |              | 74,283  |   |                 |   | 58,921  |  
|LIFO reserve                    |  |              | (49,540 | ) |                 |   | (49,540 | )
|                                |  |              |         |   |                 |   |         |  
|Total manufacturing inventories |  |              | 163,623 |   |                 |   | 124,362 |  
|Supplies inventory              |  |              | 17,809  |   |                 |   | 17,789  |  
|                                |  |              |         |   |                 |   |         |  
|Total inventories               |  | $            | 181,432 |   |                 | $ | 142,151 |  
|                                |  |              |         |   |                 |   |         |  

Manufacturing inventories are stated at lower of cost or market based on the last-in, first-out (LIFO) method. An
actual valuation of inventory under the LIFO method can be made only at the end of each year based on the inventory levels and costs at that time. Accordingly, interim LIFO calculations must necessarily be based on managements estimates of
expected year-end inventory levels and costs dependent upon prevailing aluminum costs and other factors which are beyond managements control.

Long-Lived Assets

We review our long-lived assets for impairment whenever events or changes in circumstances indicate the carrying amount
of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the assets to the future net cash flows expected to be generated by the assets. If such assets are considered to
be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds their fair value. Judgments made by us related to the expected useful lives of long-lived assets and our ability to realize any
undiscounted cash flows in excess of the carrying amounts of such assets are affected by factors such as the ongoing maintenance and improvements of the assets, changes in the expected use of the assets, changes in economic conditions, changes in
operating performance and anticipated future cash flows.



6



---

##### Table of Contents

3. Financing Arrangements

Debt consists of the following at:



|                                      |  |              |          |   |                 |   |          |  
|------------------------------------- |  | ------------ | -------- | - | --------------- | - | -------- | -
|                                      |  | March 312006 |          |   | December 312005 |  
|Revolving and secured credit facility |  | $            | 161,485  |   |                 | $ | 137,730  |  
|Senior secured 10.25% notes due 2012  |  |              | 150,000  |   |                 |   | 150,000  |  
|Other notes payable                   |  |              | 2,953    |   |                 |   | 2,303    |  
|                                      |  |              |          |   |                 |   |          |  
|                                      |  |              | 314,438  |   |                 |   | 290,033  |  
|Less current portion                  |  |              | (163,665 | ) |                 |   | (139,207 | )
|                                      |  |              |          |   |                 |   |          |  
|                                      |  | $            | 150,773  |   |                 | $ | 150,826  |  
|                                      |  |              |          |   |                 |   |          |  

On March 3, 2006, the revolving line of credit was amended and increased from $150 million to
$180 million and expires May 5, 2008. The interest rate on the revolving line of credit is a variable rate of prime plus a range of 0% to 0.50% or LIBOR plus a range of 2.25% to 2.75%.

3. Financing Arrangements (continued)

At March 31, 2006, the
Company also has $2.7 million outstanding letters of credit with a financial institution. Substantially all of the assets of the Company are pledged as collateral for the financing arrangement.

The available borrowing base under the revolving credit facility is determined based on a borrowing base formula which accounts for collateral value of trade receivables
and inventory on a basis approximating the lower of current cost (on a first-in first-out or FIFO basis) or fair market value. This borrowing base is then compared to the outstanding loan balance (including outstanding letters of credit) to
determine a net amount available for additional borrowings.

In addition, the revolving credit facility (as well as the senior secured notes through
cross-default provisions) is subject to customary compliance with financial covenants which include either attaining a minimum earnings before interest, taxes, and depreciation and amortization (EBITDA) adjusted for the effects of LIFO and FAS
No. 133 (Adjusted EBITDA) or achieving a specified adjusted excess availability calculation. As of March 31, 2006, as a result of the March 3, 2006 amendment in which the facility was increased to $180 million, the Company is not
required to comply with either the Adjusted EBITDA or adjusted excess availability calculation until the periods ending after March 31, 2006.

Effective March 31, 2006 the Company executed an asset sale agreement with a financial institution that allows the Company to sell certain accounts receivable up to $17 million on a non-recourse basis. This agreement expires
December 31, 2006. Under the terms of the agreement, the Company agreed to sell on an ongoing basis and without recourse, a designated customers accounts receivable. On March 31, 2006 there had been no sales under this agreement.
Subsequent to March 31, 2006, the Company sold approximately $17.0 million of receivables under this agreement.

4. Stock-Based Employee
Compensation

On July 1, 2004, the Company issued a performance-based common membership option award to one employee that provides the employee
with options to acquire 4 units of the common memberships equity upon attainment of pre-defined Company operating performance targets. Each unit is equal to a 1% interest in the common membership equity. Each of these 4 units has different
vesting periods and performance measures and expire at various dates through June 2007. Generally, each option has a two year life in which the performance measure must be met in order for vesting to occur. Prior to January 1, 2006, the Company
used the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation (FAS 123) to account for equity-based compensation. Effective January 1, 2006 the Company adopted the fair value recognition
provisions of FAS 123R, Stock Based Compensation (FAS 123R), using the modified prospective transition method. Under this transition method, stock-based compensation expense for the first quarter of fiscal 2006 for all stock-based compensation
awards granted prior to, but not yet vested as of, January 1, 2006 is based on the grant date fair value estimated in accordance with the original provisions of FAS 123. Stock-based compensation expense for all share-based payment awards
granted after January 1, 2006 (for which there are none) will be based on the grant-date fair value estimated in accordance with the provisions of FAS 123R.



7



---

##### Table of Contents

The fair value for our pre January 1, 2006 option award was estimated at the date of grant using a Black-Scholes
option-pricing model, in accordance with FAS 123, with the following weighted-average assumptions:



|                                                                                                       |  |   |           |  
|------------------------------------------------------------------------------------------------------ |  | - | --------- | -
|Risk-free Interest Rate                                                                                |  |   | 4         | %
|Expected Dividend Yield                                                                                |  |   | 0         | %
|Expected Volatility                                                                                    |  |   | 10        | %
|Expected Lives                                                                                         |  |   | 10 years  |  
|Range of Estimated Fair Value of Each Option Award                                                     |  | $ | 35 to $80 |  
|Exercise Price of Each Option                                                                          |  | $ | 750       |  
|Remaining Contractual Life - 1 Option Each to Expire in: June, 2006, June,
2007 June, 2008, June, 2009 |  |   |           |  

This common membership option award is a performance-based award, for which the recipient either receives the
award at the time specified performance criteria has been met or the award lapses without vesting to the recipient if the performance criteria are not met. The Company has determined that the fair value of this award is approximately $230. However,
prior to January 1, 2006 the Company had concluded that it was not probable that such awards would vest and thus recognized no compensation expense in prior periods. In addition, in prior periods, the Company has concluded that none of this
single employees award would be forfeited. However, subsequent to March 31, 2006 the employees employment was terminated and all awards were forfeited.

Since the award was never deemed probable of vesting based on the Companys assessment of achievement of the performance condition, and subsequent to the quarter end the awards were forfeited, there was no impact
of the adoption of FAS 123R, to the Consolidated Condensed Financial Statements for the three months ended March 31, 2006.

5. Pension and Post
Retirement Benefits

The Companys pension and other post retirement benefit plans are more fully disclosed in Note 8 of Notes to Consolidated
Financial Statements included in Item 8 of the Companys Annual Report on Form 10-K for the year ended December 31, 2005. Effective April 1, 1999, the Company established a defined benefit pension plan that covers essentially all
union employees. The plan provides certain levels of benefits based on years of service and wage levels, but does not provide benefits for any prior service. In addition, defined contribution plans for both union and nonunion employees were
established.

In 2003 the Company negotiated defined contributions, for certain union employees, to multi-employer union pension plans. This was done in
exchange for freezing service time and the pension factor in the aforementioned defined benefit plan as of the first quarter of 2004 and eliminating post retirement benefits for affected employees.

The Company also established post retirement benefit plans for all hourly and salaried employees effective April 1, 1999. The union employees who become eligible to
retire under the defined benefit plan, and are not a part of the unions that have elected the multi-employer option, will retain health benefits and certain other benefits for life. Salaried employees who retire after age 60 with a combined 10 years
service with Wise Alloys LLC and the previous owner of the Wise Alloys facilities will be eligible for medical benefits until age 65.

The Companys
funding policy for these plans is to contribute negotiated amounts to the multi-employer funds and amounts necessary to meet minimum funding requirements of the Employee Retirement Income Security Act for the defined benefit plans but not to exceed
the maximum deductible amount allowed by the Internal Revenue Code. The Company contributed $1,649 to the multi-employer plans during 2005. Contributions to the defined benefit plan are expected to be $5,326 during 2006.

The 2006 and 2005 amounts shown below reflect the defined benefit pension and other postretirement benefit expense for the three month periods ended March 31 for
each year:



|                                   |  |                             |      |   |                                |   |      |      |  |   |      |   |  |   |     |  
|---------------------------------- |  | --------------------------- | ---- | - | ------------------------------ | - | ---- | ---- |  | - | ---- | - |  | - | --- | -
|                                   |  | Three months ended March 31 |     
|                                   |  | Pension Benefits            |      |   | Other Post Retirement Benefits |  
|                                   |  | 2006                        |      |   | 2005                           |   |      | 2006 |  |   | 2005 |  
|Service cost                       |  | $                           | 325  |   |                                | $ | 277  |      |  | $ | 385  |   |  | $ | 348 |  
|Interest cost                      |  |                             | 237  |   |                                |   | 194  |      |  |   | 115  |   |  |   | 115 |  
|Expected return on plan assets     |  |                             | (175 | ) |                                |   | (134 | )    |  |   |     |   |  |   |    |  
|Amortization of prior service cost |  |                             | 9    |   |                                |   | 9    |      |  |   |     |   |  |   |    |  
|Net gain recognition               |  |                             | 7    |   |                                |   |     |      |  |   | (31  | ) |  |   | (6  | )
|                                   |  |                             |      |   |                                |   |      |      |  |   |      |   |  |   |     |  
|Net periodic benefit cost          |  | $                           | 403  |   |                                | $ | 346  |      |  | $ | 469  |   |  | $ | 457 |  
|                                   |  |                             |      |   |                                |   |      |      |  |   |      |   |  |   |     |  



8



---

##### Table of Contents

6. Contingencies

The
Company is a defendant in an action brought by Merrill Lynch, Pierce, Fenner & Smith Incorporated pending in the New York Supreme Court, County of New York. In this action, Merrill Lynch seeks $932 for out-of-pocket costs and expenses
allegedly incurred pursuant to a letter agreement between Wise Metals and Merrill Lynch dated January 31, 2002, in which Merrill Lynch alleges that Wise Metals agreed to reimburse Merrill Lynch for such costs and expenses. Wise Metals has hired
counsel and is vigorously contesting this law suit and believes it has meritorious defenses. Wise Metals has filed an answer to the complaint denying the material allegations and alleging several affirmative defenses and counterclaims which exceed
in amount the sum sought by Merrill Lynch. Merrill Lynch moved to dismiss the Wise Metals counterclaims and by an order dated December 30, 2004, the Court granted this motion, dismissed the counterclaims and permitted Wise Metals to
replead two of the counterclaims. Wise Metals appealed, which resulted in a reversal reinstating the dismissed counterclaims. Merrill Lynch has replied to the counterclaims. The action is proceeding and is presently in the discovery stages. The
Company is a defendant in an action brought by a former executive pending in Alabama State Court. In this action, the plaintiff is suing to enforce an alleged settlement contract with the Company. The plaintiff alleges that a deal had been
negotiated whereby in exchange for $2 million he would surrender his equity interests in the Company, forgo any claim for a $1 million severance that plaintiff alleges would otherwise come due on his 62nd birthday (payable in $50,000 quarterly
installments), and provide a general release. The Company has hired counsel, is vigorously contesting this law suit and believes it has meritorious defenses.

The Company is a party to certain claims and litigation associated with employment related matters for which management believes that the ultimate resolution will not have a material adverse impact on the Companys financial position.

7. Business Segment Information (Restated)

A
reportable segment is a component of an enterprise in which the operating results are regularly reviewed by the enterprises chief operating decision maker to make decisions about resources to be allocated to the segment and assess its
performance, and for which discrete financial information is available. We have two reportable segments under Statement of Financial Accounting Standards (SFAS) No. 131: Wise Alloys Alloys and Wise Recycling Recycling.

Wise Alloys: Alloys principally manufactures and sells aluminum can sheet to aluminum can producers and also serves the transportation, building,
and construction markets. Beverage can stock is aluminum sheet specifically designed and engineered for use in the production of aluminum beverage cans and represents our primary product. Can stock customers include Ball Corporation, Crown Holdings,
Inc. and Rexam PLC, the three largest beverage can manufacturers in the world. In addition, Alloys produces food can stock and semi-fabricated aluminum sheet for building and construction, transportation and other markets.

Wise Recycling: Recycling is engaged in the recycling and sale of scrap aluminum and other non-ferrous metals for use by Alloys as well as for sale to third
parties. Recycling provides the Company with an effective, profitable infrastructure to obtain a portion of Alloys scrap requirements. Recycling has developed a collection process that utilizes both direct acquisitions from scrap dealers and
industrial accounts, as well as off-the-street from the actual consumer. Furthermore, Recycling collects other forms of non-ferrous scrap, primarily non-UBC aluminum, copper and brass, for sale in the merchant market. The Company is
currently expanding the business of Recycling to include warehousing operations in order to provide regional shipping centers for our scrap collection and to enhance our ability to provide vendor managed inventory program for Alloys customers.



9



---

##### Table of Contents

Substantially all of our revenues and assets are attributed to or are located in the United States. The Company evaluates
segment performance based on profit or loss from operations before corporate general and administrative expenses, LIFO adjustments, and mark-to-market adjustments for derivative contracts under SFAS 133. The accounting policies of the segments are
the same as those described in the significant accounting policies.

We have concluded that TMC is not a reportable segment because it is not significant
to our consolidated operations and represents less that 10% of our revenues in each of the past three years ended December 31, 2005, 2004 and 2003. Financial information about TMC is included in the Other caption in the tables
below.

The following table sets forth information on the Companys reportable segments:



|                                                        |  |                    |         |   |               |   |         |  
|------------------------------------------------------- |  | ------------------ | ------- | - | ------------- | - | ------- | -
|                                                        |  | Three Months Ended |        
|($ in thousands)                                        |  | March 31,2006      |         |   | March 31,2005 |  
|Net Sales                                               |  |                    |         |   |               |   |         |  
|Alloys                                                  |  | $                  | 192,273 |   |               | $ | 204,604 |  
|Recycling  (Note 1)                                    |  |                    | 23,632  |   |               |   | 16,637  |  
|Other                                                   |  |                    | 371     |   |               |   | 320     |  
|                                                        |  |                    |         |   |               |   |         |  
|Net sales                                               |  | $                  | 216,276 |   |               | $ | 221,561 |  
|                                                        |  |                    |         |   |               |   |         |  
|                                                        |  |                   
|Segment profit (loss)                                   |  |                    |         |   |               |   |         |  
|Alloys                                                  |  | $                  | (614    | ) |               | $ | 1,789   |  
|Recycling  (Note 1)                                    |  |                    | 2,370   |   |               |   | 374     |  
|                                                        |  |                    |         |   |               |   |         |  
|Segment profit (loss)                                   |  |                    | 1,756   |   |               |   | 2,163   |  
|LIFO adjustments                                        |  |                    |        |   |               |   |        |  
|Mark-to-market adjustments for contracts under SFAS 133 |  |                    | 4,712   |   |               |   | (3,619  | )
|Corporate and other undistributed expenses, net         |  |                    | (2,968  | ) |               |   | (4,778  | )
|                                                        |  |                    |         |   |               |   |         |  
|Net income (loss)                                       |  |                    | 3,500   |   |               |   | (6,234  | )
|                                                        |  |                    |         |   |               |   |         |  

Note 1: The Company has eliminated all intercompany sales and cost of sales associated with transfers of recycled
aluminum From Recycling to Alloys. Recycling transfers aluminum to Alloys at market value and recognizes profit only when the sale to the end consumer is completed. During each of the periods presented, Recycling transferred aluminum with a cost of
$19,777 and $7,247 to Alloys for the three months ended March 31, 2006 and 2005, respectively.



|                    |  |                    |         |                       |   |        
|------------------- |  | ------------------ | ------- | --------------------- | - | -------
|($ in thousands)    |  | As ofMarch 31,2006 |         | As ofDecember 31,2005
|Total Assets        |  |                    |         |                       |   |        
|Alloys              |  | $                  | 323,683 |                       | $ | 307,249
|Recycling           |  |                    | 18,210  |                       |   | 13,040 
|Corporate and other |  |                    | 35,878  |                       |   | 21,788 
|                    |  |                    |         |                       |   |        
|Total assets        |  | $                  | 377,771 |                       | $ | 342,077
|                    |  |                    |         |                       |   |        



10



---

##### Table of Contents

|                                    |  |                 |       |      |   |      
|----------------------------------- |  | --------------- | ----- | ---- | - | -----
|                                    |  | As of March 31,
|($ in thousands)                    |  | 2006            |       | 2005
|Depreciation and Amortization       |  |                 |       |      |   |      
|Alloys                              |  | $               | 2,928 |      | $ | 3,044
|Recycling                           |  |                 | 144   |      |   | 183  
|Corporate and other                 |  |                 | 42    |      |   | 72   
|                                    |  |                 |       |      |   |      
|Total depreciation and amortization |  |                 | 3,114 |      |   | 3,299
|                                    |  |                 |       |      |   |      



|                           |  |                 |       |      |   |      
|-------------------------- |  | --------------- | ----- | ---- | - | -----
|                           |  | As of March 31,
|($ in thousands)           |  | 2006            |       | 2005
|Capital Expenditures       |  |                 |       |      |   |      
|Alloys                     |  | $               | 3,262 |      | $ | 3,861
|Recycling                  |  |                 | 540   |      |   | 178  
|Corporate and other        |  |                 |      |      |   |     
|                           |  |                 |       |      |   |      
|Total capital expenditures |  |                 | 3,802 |      |   | 4,039



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

There were no material changes from risk factors as
previously disclosed in our Annual Report on Form 10-K as of December 31, 2005.



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

Overview

We are the third largest producer of aluminum beverage can sheet in the world and one of
the largest aluminum scrap recyclers in the United States. Beverage can sheet is aluminum sheet specifically designed and engineered for the production of aluminum beverage cans. Our customers include Ball, Crown, and Rexam. These customers produce
aluminum cans for the largest brewers and carbonated soft drink makers in North America. In addition, we provide food container stock and semi-fabricated aluminum sheet for the transportations and other common alloy markets. In 2005, we supplied an
estimated 14% of the North American market for aluminum beverage can sheet as measured by volume and we own one of only five beverage can sheet facilities in North America, providing valuable capacity to a consolidated industry. We further estimate
that our market share for 2006 has remained consistent, while also increasing our market presence in the common alloy markets.

Unlike some
of our principal competitors, we do not manufacture aluminum from bauxite. Instead, we process aluminum scrap and prime aluminum manufactured by third parties. As a result, we do not have the capital requirements and high fixed costs associated with
the production on prime aluminum. Historically, prices of our aluminum can sheet and other products have been directly correlated to the prices of our metal costs due to the standard industry practice of passing through metal costs to customers.
This correlation, subject to the impacts of metal ceiling or price caps has otherwise allowed us to maintain a relatively consistent conversion revenue, defined as net revenue less material costs, on a per pound basis. The impact of
metal prices rising above the ceiling are expected to materially impact the second and third quarters as well as potentially the fourth quarter depending upon prevailing market conditions. This could lead to reductions in net conversion revenue and
conversion margins.

Quarterly Information

Our quarterly revenues tend to fluctuate period to period based in large part on changes in aluminum prices. These changes generally do not affect our cash flow because we seek to match our hedging



11



---

##### Table of Contents

positions to our contractually-obligated sales agreements. We also pass aluminum cost increases to customers through an indexed pricing mechanism and/or by
fixing the cost of metal through forward contracts on the London Metals Exchange (LME). Our net income may also fluctuate period to period based on the mark to market adjustment caused by our hedged position on aluminum and natural gas. Because we
do not designate our forward contracts as hedges under Financial Accounting Standard No. 133 (FAS 133), Accounting for Derivative Instruments and Hedging Activity, we are required to recognize the non-cash mark to market adjustment in
our current earnings and these may be material.

Critical Accounting Policies

We have prepared our financial statements in conformity with accounting principles generally accepted in the United States. These statements include some amounts that are based on informed judgments and estimates of
management. Our critical accounting policies are discussed in Note 2 of the notes to our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2005. Since the date of our 2005 Form 10-K,
there have been no changes to our critical accounting policies or the methodologies and assumptions applied under them.

Long-Lived Assets

We review our long-lived assets for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be
recoverable. Recoverability of an asset is measured by comparing the carrying amount of the asset to the future net cash flows expected to be generated by the asset. The impairment to be recognized is measured by the amount, if any, by which the
carrying amount of the assets exceeds their fair value. Judgments made by us related to the expected useful lives of long-lived assets and our ability to realize any undiscounted cash flows in excess of the carrying amounts of such assets are
affected by factors such as the ongoing maintenance and improvements of the assets, changes in the expected use of the assets, changes in economic conditions, changes in operating performance and anticipated future cash flows. Since judgment is
involved in determining the fair value of long-lived assets, there is risk that the carrying value of our long-lived assets may require adjustment in future periods. If actual fair value is less than our estimates, long-lived assets may be
overstated on the balance sheet and a charge would need to be taken against earnings.

Operating Results

Conversion Revenue and Conversion Margin

Shipments of can sheet accounted for a substantial portion of Alloys Listerhill facilitys output in 2005 and in the first quarter of 2006. There are two components to our pricing under industry standards for can sheet pricing.
The first component of can sheet pricing is the market price for aluminum that we pass on to our customers, currently subject to an industry-wide ceiling price which did not materially affect first quarter pricing, but is expected to impact second
and third quarter pricing. Subject to prevailing market conditions, the ceiling price may also adversely affect fourth quarter pricing. Under this industry formula, the metal transfer price is changed twice annually, on April 1 and on
October 1. The metal transfer price for the period April 1 through September 30 is determined based on the average published Midwest P1020 aluminum price for the preceding six-month period ended the last day of February. Likewise, the
metal transfer price for the period October 1 through the following March 31 is determined based on the average published Midwest P1020 aluminum price for the immediately prior six month period ended the last day of August. We reduce our
exposure to aluminum price fluctuations by passing cost increases to customers through this indexed sales pricing mechanism and by fixing the cost of metal through forward contracts on the London Metals Exchange (LME). Although the spread
differential between prime metal and scrap cannot be cost effectively hedged in the financial markets, we minimize market price risk with respect to scrap aluminum we receive from our customers and reprocess at a fixed conversion spread.

The second component is a fixed conversion, or value added, price. The fixed conversion price is calculated annually using Alcoas list price as
a basis and, along with impacts of ceilings on metal price, is the most significant factor influencing our profitability. Conversion pricing under our supply agreement is subject to renegotiation each year as well as at such times that our major
competitors change their published conversion prices. Because of the importance of the conversion price to our operating results, we measure conversion margin to evaluate our performance.



12



---

##### Table of Contents

Conversion margin at Alloys is determined as conversion revenue (sales less metal cost and the effect of
LIFO) less conversion cost (cost of sales less metal costs). The following table is a reconciliation of these non-GAAP financial measures to their related GAAP basis measures.



|                                    |  |                            |          |   |      |   |          |  
|----------------------------------- |  | -------------------------- | -------- | - | ---- | - | -------- | -
|                                    |  | Three monthsended March 31 |         
|                                    |  | 2006                       |          |   | 2005 |  
|Sales                               |  | $                          | 192,273  |   |      | $ | 204,604  |  
|Less:                               |  |                            |          |   |      |   |          |  
|Metal costs                         |  |                            | (137,307 | ) |      |   | (145,613 | )
|LIFO adjustment (1)                 |  |                            |         |   |      |   |         |  
|                                    |  |                            |          |   |      |   |          |  
|Conversion revenue                  |  | $                          | 54,966   |   |      | $ | 58,991   |  
|                                    |  |                            |          |   |      |   |          |  
|Cost of sales                       |  | $                          | 192,754  |   |      | $ | 202,729  |  
|Less:                               |  |                            |          |   |      |   |          |  
|Metal costs                         |  |                            | (137,307 | ) |      |   | (145,613 | )
|                                    |  |                            |          |   |      |   |          |  
|Conversion costs                    |  | $                          | 55,447   |   |      | $ | 57,116   |  
|                                    |  |                            |          |   |      |   |          |  
|Conversion revenue                  |  | $                          | 54,966   |   |      | $ | 58,991   |  
|Conversion costs                    |  |                            | (55,447  | ) |      |   | (57,116  | )
|                                    |  |                            |          |   |      |   |          |  
|Conversion margin                   |  | $                          | (481     | ) |      | $ | 1,875    |  
|                                    |  |                            |          |   |      |   |          |  
|Shipments (000s)                    |  |                            | 144,012  |   |      |   | 172,696  |  
|Conversion margin per pound shipped |  |                            | (.0033   | ) |      |   | .0109    |  
|                                    |  |                            |          |   |      |   |          |  

---

|(1) | LIFO Adjustment represents the actual period adjustment recorded to adjust our inventory from FIFO basis to LIFO basis. An actual valuation of inventory under the LIFO method can be
made only at the end of each year based on the inventory levels and costs at that time. Accordingly, interim LIFO calculations must necessarily be based on managements estimates of expected year-end inventory levels and costs dependent upon
prevailing aluminum costs and other factors which are beyond managements control. The LIFO adjustment recorded is determined based on the volume of sales to date as a percentage of estimated annual shipments. On an annual basis, the LIFO
adjustment represents the actual year end calculated LIFO reserve adjustment.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Three months ended March 31, 2006 and
2005

Sales.Consolidated sales decreased from $221.6 million in the three months ended March 31, 2005, to $216.3 million in the
comparable period in 2006, a decrease of $5.3 million or 2.4%. The decrease was primarily a result of lower shipments which decreased from 196.5 million pounds in the first three months of 2005 to 169.9 million pounds in 2006, a
decrease of 26.6 million pounds or 14%.

Wise Alloys sales decreased from $204.6 million in the three months ended March 31, 2005
to $192.3 million in the comparable period in 2006, a decrease of $12.3 million or 6.0%. First quarter shipments were reduced due mostly to can sheet customers reducing inventory quantities from year-end levels combined with the effect of slightly
lower contractual volumes which resulted from negotiations to improve pricing. Offsetting the decrease in shipment volumes were price increases that were enacted on January 1, 2006. These higher prices which include both metal and conversion
lead to a resulting increase in conversion revenue per pound. Conversion revenue which was $59.0 million in the first three months on 2005, decreased to $55.0 million in the first three months of 2006 due in part to a 14% decrease in
shipments. On a per pound basis, conversion revenue increased from 34.2 cents per pound in the first three months of 2005 to 38.2 cents per pound, an increase of 4.0 cents per pound or approximately 12%.



13



---

##### Table of Contents

Wise Recycling sales to third parties increased from $16.6 million in the three months ended
March 31, 2005 to $23.6 million in the comparable period in 2006, an increase of $7.0 million or 42.2%. Shipments by Wise Recycling to third parties increased approximately 9% for the quarter due to higher recycling activity associated with
higher metal prices.

Cost of Sales. Consolidated cost of sales decreased from $215.5 million in the three months ended
March 31, 2005, to $207.4 million in the three months ended March 31, 2006, a decrease of $8.1 million or 4%.

Wise
Alloys cost of sales decreased from $202.8 million in the three months ended March 31, 2005 to $192.9 million in the three months ended March 31, 2006, a decrease of 5%. Metal costs, representing 72% of cost of sales in the first quarter
of 2005 and 71% in the first quarter of 2006, decreased from $145.6 million in 2005 to $137.7 million in 2006, a decrease of $7.9 million or 5%. The decrease is attributable to the 17% decrease in shipments offset by higher metal prices.
Conversion costs, which exclude metal, but include employment, energy, materials and other costs decreased from $57.1 million in the first quarter of 2005 to $55.4 million in 2006, a decrease of $1.7 million or 3%. On a per pound basis,
conversion costs increased from 33.1 cents per pound in the first quarter of 2005 to 38.5 cents per pound in 2006, an increase of 5.4 cents per pound or 16%. The cost increase is primarily attributable to the higher price paid for natural
gas during the three months ended March 31, 2006, which was approximately 64% higher than the same period in 2005, resulting in an approximate $5.5 million increase in natural gas costs. Resulting conversion margin decreased from
$1.9 million in 2005 to a deficit of ($0.5) million in 2006, an decrease of 126%.

Wise Recycling cost of sales associated with
third party sales increased from $16.3 million in the three months ended March 31, 2005 to $21.3 million in the three months ended March 31, 2006, an increase of 31%. The increase can be attributed to the increased volumes at Recycling as
well as the higher commodity prices for aluminum and other scrap products including copper and brass which resulted in cost increases for recycled products.

Selling, General and Administrative. Selling, general and administrative expenses increased from $2.7 million in the first quarter of 2005 to $3.0 million in the first quarter of 2006, an increase of
$0.3 million or 11% due to higher legal and accounting costs.

Interest Expense and Fees. Interest expense and fees increased from
$6.0 million in the first quarter of 2005 to $7.1 million in 2006 due to higher outstanding amounts on our line of credit which increased from $117.8 million at March 31, 2005, to $161.5 million at March 31, 2006. The increase
was due to higher working capital needs caused by higher metal prices.

Mark-to-Market for Contracts under FAS No. 133.This
income (expense) represents the non-cash gain (loss) we recognized pursuant to FAS No. 133. The unrealized gains (losses) were primarily a result of forward contracts entered into to hedge the cost of natural gas and aluminum. The fair value
decrease during the first quarter of 2005 was ($3.6) million compared to an increase of $4.7 million during the first quarter of 2006.

Liquidity
and Capital Resources

Our principal sources of cash to fund liquidity needs are net cash provided by operating activities and
availability under our revolving senior secured facility. We anticipate that our primary liquidity needs will be for debt service, working capital and capital expenditures. Our debt service costs have increased as a result of increased aluminum
prices. We believe that cash generated from operations, available borrowings under our senior secured credit facility, as amended and restated, and other indebtedness will be sufficient to enable us to meet our liquidity requirements in the
foreseeable future.

As of March 31, 2006, the outstanding balance on our revolving line of credit was $161.5 million. In
addition, we had approximately $2.7 million of outstanding letters of credit against our $180 million revolving credit line. We are also able to enter into lease transactions and sale-leaseback transactions up to $20 million that also
would result in reducing our outstanding balance under the revolving credit line. Furthermore, we frequently offer cash discounts for early payment against receivables from our major can sheet customers which can also significantly decrease
outstanding debt and increase overall liquidity.



14



---

##### Table of Contents

Our liquidity has been directly impacted by aluminum prices which have increased steadily and
dramatically since 2002. Average aluminum prices in 2002 were 65.4 cents per pound and have risen over 40% to average 91.7 cents per pound for 2005. In December 2005, aluminum prices had risen to average $1.07 per pound and risen still further to
average $1.16 per pound in March 2006. These price increases have and are continuing to impact our working capital requirements resulting in higher outstanding debt supported by higher levels of receivables and inventory. Our net liquidity is
determined based on a standard borrowing base formula which accounts for the collateral value of inventory and receivables on a basis approximating the lower of current cost (on a FIFO basis) or fair market value. This borrowing base is then
compared to the outstanding loan balance including outstanding letters of credit to determine a net amount available for additional borrowings.

However, our liquidity could be hampered if aluminum prices were to substantially increase or if we incurred significant unexpected increases in necessary capital expenditures. Significant increases in volumes could also impact our
liquidity. See Risk Factors included in our 2005 Annual Report Form 10-K filed with the Securities and Exchange Commission for certain circumstances that could adversely affect our liquidity. In particular, a default under our senior
secured credit facility (which through cross-defaults would result in a default of our senior secured notes) or decreased sales or lower margins from our sales customers and other competitive factors could have a material adverse effect on our
liquidity.

Our senior secured credit facility contains covenants that include an adjusted EBITDA or an adjusted excess availability test
that measures our liquidity as a means of monitoring debt compliance. As a result of the March 3, 2006 amendment, the Company was not required to comply with either the adjusted EBITDA or adjusted excess availability calculation until periods
ending after March 31, 2006. While debt compliance cannot be assured, managements expects that all debt compliance measures will be met for the foreseeable future through a combination of the expected results of operations and various liquidity
enhancement projects planned for the upcoming year. These projects include, but are not limited to, further amendments to our credit facility, continued accounts receivable asset sales, sale-leasebacks of certain equipment, discounted cash terms to
customers, the combination of some or all of which is expected to result in debt compliance for the foreseeable future.

Should aluminum
prices continue to rise, we expect that the collateral value of our working capital would continue to rise sufficiently to warrant further increases to the senior secured credit facility should required borrowings and conditions dictate. As such, we
believe our available sources of credit will be sufficient to meet our liquidity needs.

Three months ended March 31, 2006 and
2005.

Operating Activities. During the three months ended March 31, 2006, net cash used in operating activities was
$25.0 million as compared to $17.8 million during the three months ended March 31, 2005. Fluctuations in cash used in and provided by operating activities are subject to changing working capital requirements especially for accounts
receivable and inventories. During the three months ended March 31, 2005, accounts receivable increased from $46.3 million at December 31, 2004, to $69.9 million at March 31, 2005, representing an increase of $23.6 million. This
increase was a result of seasonality whereby shipments and corresponding accounts receivable are generally lower around the year-end holidays. This, however, was not the case in the first quarter of 2006 as receivables actually decreased from
$73.3 million at December 31, 2005, to $69.3 million at March 31, 2006, a decrease of $4.0 million. The receivables at December 31, 2005, were relatively high as a result of a significant can sheet customer who had curtailed
shipments during the third quarter, increased its order rate significantly at the end of the year leading to a temporary increase in accounts receivable and a corresponding decrease in inventory levels. This also contributed to a $39.3 million
increase in inventory from December 31, 2005 to March 31, 2006. Higher aluminum prices, which rose from an average of $1.07 per pound in December to an average of $1.16 per pound in March 2006, also contributed significantly to the
increase.

Investing Activities. In the three months ended March 31, 2006, our capital expenditures were $3.8 million as
compared to $4.0 million during the same period in 2005. Both first quarter periods included some significant projects leading to relatively higher expenditures in the quarter. First quarter 2005 projects included a significant furnace rebuild
and installation of an advanced reclamation melter process. First quarter 2006 projects included expansion of one of our recycling facilities and a major project to upgrade one of our furnaces.



15



---

##### Table of Contents

Financing Activities. Net cash provided by financing activities was $24.4 million in the
three months ended March 31, 2006, compared with $15.1 million in the first three months of 2005. Net cash provided by financing activities was related to increased borrowings from the revolving line of credit to fund increased working
capital needs due primarily to higher aluminum prices and capital expenditures.

Effective March 31, 2006 we executed an agreement
with a financial institution that allows the Company to sell certain accounts receivable up to $17 million on a non-recourse basis. This agreement expires December 31, 2006. As of March 31, 2006, there had been no sales under this
agreement. Subsequent to March 31, 2006, the Company sold approximately $17 million of receivables under this agreement.

Quantitative and
Qualitative Disclosures About Market Risk

Cost of Aluminum. As a condition of sale for a substantial majority of our sales, our
customers require us to enter into short and long-term fixed price commitments. Under these agreements, the pricing terms of the aluminum component can be based on band pricing which contains an industry standard six-month lag formula
and may contain an upper and lower limit, a fixed price or an upper limit only. Accordingly, the price of the aluminum component can be set as much as six months or more prior to the actual sale date, leaving us exposed to the risk of fluctuating
aluminum prices between the time the price on the order is determined and the time that the order is fulfilled.

Our aluminum commodity
risk management policy is to hedge the aluminum price risk associated with these fixed-price firm commitments. At March 31, 2006, these LME options and futures contracts covered approximately 98,700 metric tons with an unrealized fair value
gain of approximately $23.2 million.

We do not enter into derivative contracts for speculative purposes.

Backlog of Customer Business

We
maintain long-term supply agreements with our key customers in the aluminum can sheet market and we believe the general terms of our customer contracts are standard for the industry. These contracts are supply arrangements whereby specific
quantities and product pricing are negotiated and agreed to on an annual basis under the terms of the multi-year master supply agreement.

Under the terms of our customer contracts, we use an industry standard for pricing the metal component of all aluminum can sheet sold. This standard is described above in Conversion Revenue and Conversion Margin.
Accordingly, at any given point of time, we may have seven months of delivery priced under the master contract, the exact specifications and delivery locations to be specified as described below.

We receive orders from our customers which provide detailed specifications as to metal characteristics and specific plant location. Although all orders
are placed pursuant to the contract, quantities and specifications will vary by plant and more specifically by production line within the plant. These orders are generally provided with a two to three month lead time. The majority of all orders,
specifically can sheet orders, that are processed by Alloys are made to a specific customer order. Due to seasonal considerations, the first and second quarters are generally the highest sales volume for Alloys.

We earlier announced and received conversion price increases effective January 1, 2006, as well as our intent to begin moving away from providing
ceiling coverage, or price caps, on the metal transfer price offered to can sheet customers. For the second and third quarters of 2006 the metal transfer price will be above the ceiling, as a result the Company expects to incur losses for the second
and third quarter. Confidential discussions are ongoing and are continuing with customers on implementing these and other changes. These discussions resulted in contractual price increases that were effective January 1 and again with new price
increases in the conversion price effective April 1, 2006. Current discussion are focusing on implementing further pricing relief for the fourth quarter of 2006 and beyond which include the elimination of all metal price ceilings or caps;
however, we can give no assurances as to the outcomes of these discussions. Other can sheet suppliers have also made announcements regarding similar intentions and discussions.



16



---

##### Table of Contents

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

See Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations of this report and Item 7 of the Companys annual report on Form 10-K for the year ended December 31, 2005.



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

The Companys
management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a15(f). The Company, under the supervision and with the participation of the
Companys management, including the Companys Chief Executive Officer, President and Chief Operating Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the Companys
disclosure controls and procedures (the Evaluation) as of the end of the period covered by this Report [based on the framework in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission.]

Based upon the Evaluation, the Companys Chief Executive Officer, President and Chief Operating Officer and
Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective to ensure that information required to be disclosed in our periodic reports filed with the Securities and Exchange Commission is recorded,
processed, summarized and reported, within the time periods specified in the Commissions rules and forms, and such controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports that it
files or submits under the Exchange Act is accumulated and communicated to the Companys management, including its principal executive and principal financial officers as appropriate to allow timely decisions regarding required disclosure. In
addition, they concluded that there were no significant deficiencies or material weaknesses in the design or operation of internal controls which could significantly affect the Companys ability to record, process, summarize and report
financial information. The Companys disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives and the Companys chief executive officer and chief financial officer have concluded that
our disclosure controls and procedures are effective at that reasonable assurance level.

On January 5, 2007, the Company announced
that it would restate the segment disclosure information in its quarterly and annual filings. In connection with the filing of this Form 10-K/A, the Companys management, including its CEO, President and COO, and CFO, reevaluated the
effectiveness of the design and operation of the Companys disclosure controls and procedures as of March 31, 2006. Based upon its re-evaluation, the Companys management has concluded that the Companys disclosure controls and
procedures are still effective. The Company has considered the effects of the restatement discussed in Note 7 to the consolidated financial statements in arriving at this conclusion. The Company does not believe the change in segment
disclosure represents a material weakness in disclosure controls because while the new disclosure represents a change in judgment as to the application of SFAS 131, the additional disclosure did not result in any change to the Companys
consolidated financial position or its results of operations and cash flow for any of the periods presented. Also, the Companys disclosures in Managements Discussion and Analysis of Financial Condition and Results of Operations have
historically included some disclosure regarding performance of the Companys Alloys and Recycling businesses. While the additional footnote disclosure includes certain additional information, it does not represent a material change in the
information provided regarding the Companys performance.

There were no changes in the Companys internal control over financial
reporting during the quarterly period ended March 31, 2006, that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



17



---

##### Table of Contents

PART II. OTHER INFORMATION



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

We are a defendant from time to
time in various legal actions arising in the normal course of business, the outcomes of which, in the opinion of management, neither individually nor in the aggregate are likely to result in a material adverse effect on our business, results of
operations or financial condition.

We are a defendant in an action brought by Merrill Lynch, Pierce, Fenner & Smith Incorporated
pending in the New York Supreme Court, County of New York. In this action, Merrill Lynch seeks $931,893 for out-of-pocket costs and expenses allegedly incurred pursuant to a letter agreement between Wise Metals and Merrill Lynch dated
January 31, 2002, in which Merrill Lynch alleges that Wise Metals agreed to reimburse Merrill Lynch for such costs and expenses. Wise Metals has hired counsel and is vigorously contesting this law suit and believes it has meritorious defenses.
Wise Metals has filed an answer to the complaint denying the material allegations and alleging several affirmative defenses and counterclaims which exceed in amount the sum sought by Merrill Lynch. Merrill Lynch moved to dismiss the Wise
Metals counterclaims and by an order dated December 30, 2004, the Court granted this motion, dismissed the counterclaims and permitted Wise Metals to replead two of the counterclaims. Wise Metals appealed, which resulted in a reversal
reinstating the dismissed counterclaims. Merrill Lynch has replied to the counterclaims. The action is proceeding and is presently in the discovery stages. The Company is a defendant in an action brought by a former executive pending in Alabama
State Court. In this action, the plaintiff is suing to enforce an alleged settlement contract with the Company. The plaintiff alleges that a deal had been negotiated whereby in exchange for $2 million he would surrender his equity interests in the
Company, forgo any claim for a $1 million severance that plaintiff alleges would otherwise come due on his 62nd birthday (payable in $50,000 quarterly installments), and provide a general release. The Company has hired counsel, is vigorously
contesting this law suit and believes it has meritorious defenses. The Company is a party to certain claims and litigation associated with employment related matters for which management believes that the ultimate resolution will not have a material
adverse impact on the Companys financial position.



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

There were no material changes from risk factors as
previously disclosed in our Annual Report on Form 10-K as of December 31, 2005.



|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
|------- | --------



|     |  |                                                                                                                                                                                                                       
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1 |  | Separation Agreement and Release between Randall R. Powers and Wise Metals Group LLC. (incorporated by reference to Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q for the
quarter ended March 31, 2006.)
|     | 
|31.1 |  | Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act.                                                                                                                      
|     | 
|31.2 |  | Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act.                                                                                                                      
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                   
|     | 
|32.2 |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                   



18



---

##### Table of Contents

SIGNATURES

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



|                      |  |  |  |                                     
|--------------------- |  |  |  | ------------------------------------
|                      |  |  |  | WISE METALS GROUP LLC               
|                      |  | 
|Dated: March 21, 2007 |  |  |  | /s/ David DAddario                 
|                      |  |  |  | David DAddario                     
|                      |  |  |  | Chairman and Chief Executive Officer
|                      |  | 
|                      |  |  |  | /s/ Kenneth Stastny                 
|                      |  |  |  | Kenneth Stastny                     
|                      |  |  |  | Chief Financial Officer             



19