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 June 26, 2005

OR

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

For the transition period from ________to _________

Commission file number 000-24838

Mattson Technology, Inc.(Exact name of Registrant as Specified in its Charter)



|Delaware                                                       | 77-0208119                             
|-------------------------------------------------------------- | ---------------------------------------
|(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification Number)

47131 Bayside Parkway
Fremont, California      94538

(510) 657-5900




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 reports), and (2) has been subject to such filing
requirements for the past 90 days.  YES    x NO     ̈

Indicate by check mark whether the Registrant is an accelerated filer (as defined in
Rule 121(b)2 of the Securities Exchange Act of 1934). YES    x NO     ̈

Number of shares of common stock outstanding as of August 1, 2005: 51,763,692.






Mattson Technology, Inc.

---

Table of Contents



|PART I.   FINANCIAL INFORMATION                                                                                       | Page No.
|--------------------------------------------------------------------------------------------------------------------- | --------
|                                                                                                                      |         
|Item 1.   Financial Statements (unaudited):                                                                           |         
|                                                                                                                      |         
|Condensed Consolidated Balance Sheets - at June 26, 2005 and December 31, 2004                                        | 3       
|                                                                                                                      |         
|Condensed Consolidated Statements of Operations - for the Three and Six Months Ended June 26, 2005 and June 27, 2004  | 4       
|                                                                                                                      |         
|Condensed Consolidated Statements of Cash Flows - for the Six Months Ended June 26, 2005 and June 27, 2004            | 5       
|                                                                                                                      |         
|Notes to Condensed Consolidated Financial Statements                                                                  | 6       
|                                                                                                                      |         
|Item 2.   Management's Discussion and Analysis of Financial
                      Condition and Results of Operations | 18      
|                                                                                                                      |         
|Item 3.   Quantitative and Qualitative Disclosures About Market Risk                                                  | 37      
|                                                                                                                      |         
|Item 4.   Controls and Procedures                                                                                     | 38      
|                                                                                                                      |         
|PART II.  OTHER INFORMATION                                                                                           |         
|                                                                                                                      |         
|Item 1.   Legal Proceedings                                                                                           | 38      
|                                                                                                                      |         
|Item 4.  Submission of Matters to a Vote of Security Holders                                                          | 38      
|                                                                                                                      |         
|Item 6.   Exhibits                                                                                                    | 39      
|                                                                                                                      |         
|Signatures                                                                                                            | 40      

---



Part I -- FINANCIAL INFORMATION

Item 1.	FINANCIAL STATEMENTS



|MATTSON TECHNOLOGY, INC. AND SUBSIDIARIES                                                                                                                                                             
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|CONDENSED CONSOLIDATED BALANCE SHEETS                                                                                                                                                                 
|(unaudited, in thousands)                                                                                                                                                                             
|                                                                                                                                                                                                      
|                                                                                                                                                                                                      
|                                                                                                                                                                                                      
|ASSETS                                                                                                                                                                                                
|Current assets:                                                                                                                                                                                       
|Cash and cash equivalents                                                                                                                                                                             
|Short-term investments                                                                                                                                                                                
|Restricted cash                                                                                                                                                                                       
|Accounts receivable, net of allowance for doubtful accounts of 
     $5,757 and $6,392 in 2005 and 2004, respectively                                                                                 
|Advance billings                                                                                                                                                                                      
|Inventories                                                                                                                                                                                           
|Inventories - delivered systems                                                                                                                                                                       
|Prepaid expenses and other assets                                                                                                                                                                     
|Total current assets                                                                                                                                                                                  
|Property and equipment, net                                                                                                                                                                           
|Goodwill                                                                                                                                                                                              
|Intangibles, net                                                                                                                                                                                      
|Other assets                                                                                                                                                                                          
|Total assets                                                                                                                                                                                          
|                                                                                                                                                                                                      
|LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                                                                                                  
|Current liabilities:                                                                                                                                                                                  
|Accounts payable                                                                                                                                                                                      
|Accrued liabilities                                                                                                                                                                                   
|Deferred revenue                                                                                                                                                                                      
|Total current liabilities                                                                                                                                                                             
|                                                                                                                                                                                                      
|Long-term liabilities:                                                                                                                                                                                
|Deferred income tax liabilities                                                                                                                                                                       
|Total long-term liabilities                                                                                                                                                                           
|                                                                                                                                                                                                      
|Total liabilities                                                                                                                                                                                     
|                                                                                                                                                                                                      
|Commitments and contingencies (Note 7)                                                                                                                                                                
|                                                                                                                                                                                                      
|Stockholders' equity:                                                                                                                                                                                 
|Preferred stock, 2,000 shares authorized; none issued and outstanding                                                                                                                                 
|Common stock, par value $0.001, 120,000 authorized shares;  
          52,116 shares issued and 51,741 shares outstanding in 2005; 
        51,892 shares issued and 51,517 shares outstanding in 2004
|Additional paid-in capital                                                                                                                                                                            
|Accumulated other comprehensive income                                                                                                                                                                
|Treasury stock, 375 shares in 2005 and 2004, at cost                                                                                                                                                  
|Accumulated deficit                                                                                                                                                                                   
|Total stockholders' equity                                                                                                                                                                            
|Total liabilities and stockholders' equity                                                                                                                                                            

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

---





|MATTSON TECHNOLOGY, INC. AND SUBSIDIARIES      
|-----------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|(in thousands, except per share amounts)       
|(unaudited)                                    
|                                               
|                                               
|                                               
|                                               
|                                               
|Net sales                                      
|Cost of sales                                  
|Gross profit                                   
|Operating expenses:                            
|Research, development and engineering          
|Selling, general and administrative            
|Amortization of intangibles                    
|Total operating expenses                       
|Income from operations                         
|Interest expense                               
|Interest income                                
|Other income (expense), net                    
|Income before income taxes                     
|Provision (benefit)  for income taxes          
|Net income                                     
|                                               
|Net income per share:                          
|Basic                                          
|Diluted                                        
|Shares used in computing net income per share: 
|Basic                                          
|Diluted                                        

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

---





|MATTSON TECHNOLOGY, INC. AND SUBSIDIARIES                                 
|--------------------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                           
|(unaudited, in thousands)                                                 
|                                                                          
|                                                                          
|                                                                          
|                                                                          
|Cash flows from operating activities:                                     
|Net income                                                                
|Adjustments  to reconcile  net income to net cash provided by             
|(used in) operating activities:                                           
|Depreciation                                                              
|Deferred taxes                                                            
|Allowance for doubtful accounts                                           
|Inventory valuation charge                                                
|Amortization of intangibles                                               
|Loss on disposal of fixed assets                                          
|Stock-based compensation expense recognized for non-employee option grants
|Changes in assets and liabilities:                                        
|Accounts receivable                                                       
|Advance billings                                                          
|Inventories                                                               
|Inventories - delivered systems                                           
|Prepaid expenses and other current assets                                 
|Other assets                                                              
|Accounts payable                                                          
|Accrued liabilities                                                       
|Deferred revenue                                                          
|Net cash provided by (used in) operating activities                       
|                                                                          
|Cash flows from investing activities:                                     
|Purchases of property and equipment                                       
|Proceeds from the sale of equipment                                       
|Purchases of available-for-sale investments                               
|Proceeds from sales and maturities of  available-for-sale investments     
|Net cash used in investing activities                                     
|                                                                          
|Cash flows from financing activities:                                     
|Restricted cash                                                           
|Proceeds  from the issuance of common stock, net of offering costs        
|Proceeds from stock plans                                                 
|Net cash provided by financing activities                                 
|Effect of exchange rate changes on cash and cash equivalents              
|Net increase (decrease) in cash and cash equivalents                      
|Cash and cash equivalents, beginning of period                            
|Cash and cash equivalents, end of period                                  

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

---

MATTSON TECHNOLOGY, INC. AND SUBSIDIARIES
                  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  June 26, 2005
                  (Unaudited)

Note 1.   Basis of Presentation and Stock-Based Compensation

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in
accordance with United States (U.S.) generally accepted accounting principles for interim financial information and with the instructions
to Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S.
generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting
only of normal recurring adjustments) considered necessary for a fair statement of financial position and operations have been
included. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited
consolidated financial statements of Mattson Technology, Inc. (the Company or Mattson) for the year ended December 31, 2004, which
are included in the Company's Annual Report on Form 10-K.

The Company's current year will end December 31, 2005 and include 52 weeks. The Company
closes its fiscal quarters on the last Sunday of March, June, and September and on December 31.  The latest fiscal quarter ended June
26, 2005.  The results of operations for the three and six months ended June 26, 2005 are not necessarily indicative of results that may
be expected for future quarters or for the entire year ending December 31, 2005.

The consolidated financial statements include the accounts of the Company and its subsidiaries. All
significant intercompany accounts and transactions have been eliminated in consolidation.

Restricted Cash

The Company had $0.5 million of restricted cash collateral for the
Company's corporate credit cards at June 26, 2005.

Reclassifications

Certain amounts presented in the comparative financial statements for prior
fiscal periods have been reclassified to conform to the fiscal 2005 presentation.

Auction Rate Securities Through the Third Fiscal Quarter of 2004.  The Company has reclassified
its auction rate securities, previously classified as cash equivalents, as short-term investments in the Company's consolidated balance
sheets for the appropriate periods.  The Company sold all auction rate securities in November 2004. In addition, purchases of
investments and sales of investments, included in the accompanying condensed consolidated statements of cash flows, have been
revised to reflect the purchase of $16.8 million and sale of $7.2 million of auction rate securities for the six months ended June 27,
2004.

Recent Accounting Pronouncements

In December 2004, the FASB issued Statement of Financial
Accounting Standards No. 123 (revised 2004), (SFAS 123R), "Share-Based Payment". SFAS 123R
requires the Company to measure all employee stock-based compensation awards using a fair value method and to record such
expense in the Company's consolidated financial statements. In addition, the adoption of SFAS 123R will require additional
accounting related to the income tax effects of stock-based compensation and additional disclosure regarding the cash flow effects
resulting from share-based payment arrangements.  In March 2005, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin 107 (SAB 107).  This Bulletin summarizes the views of the SEC staff regarding the interaction between SFAS 123R
and certain SEC rules and regulations and provides the SEC staff's views regarding the valuation of share-based payment
arrangements for public companies.

In April 2005, the Securities and Exchange Commission extended the compliance requirement date of
SFAS 123R, with the result that this requirement will be effective for the Company beginning with the first fiscal quarter of 2006.
The Company is currently evaluating which transition method and pricing model to adopt, and assessing the effects of adopting
SFAS 123R and SAB 107, which could have a material impact on its consolidated financial position, results of operations and
cash flows.

In June 2005, the FASB issued FASB Staff Position (FSP) FAS 143-1, "Accounting for Electronic
Equipment Waste Obligations", that provides guidance on how commercial users and producers of electronic equipment should
recognize and measure asset retirement obligations associated with the European Directive 2002/96/EC on Waste Electrical and
Electronic Equipment. The guidance in FSP FAS 143-1 applies to the later of the company' s fiscal quarter ended June 30, 2005 or the
date of the adoption of the law by the applicable European Union (EU) member country. The adoption of the FSP in the current quarter
did not have a material effect on the company's Condensed Consolidated Financial Statements.

Stock-Based Compensation

The Company uses the intrinsic value-based method as prescribed in the
Accounting Principles Board (APB) Opinion No. 25, "Accounting for Stock Issued to Employees" (APB 25) to account for
all stock-based employee compensation plans and has adopted the disclosure-only alternative of SFAS No. 123 "Accounting for
Stock-Based Compensation," as amended by SFAS No. 148, "Accounting for Stock-Based Compensation - Transition
and Disclosure".   Stock-based compensation for non-employees is expensed based on the fair value of the related stock or
options. If compensation had been determined based on the fair value at the grant date for awards for the three and six months ended
June 26, 2005 and June 27, 2004, consistent with the provisions of SFAS No. 123, net income and net income per share would
have been as follows:



|                                                                                                                    |  |  | Three Months Ended                       |  | Six Months Ended
|------------------------------------------------------------------------------------------------------------------- |  |  | ---------------------------------------- |  | ----------------
|                                                                                                                    |  |  | June 26,                                 |  | June 27,        
|                                                                                                                    |  |  | 2005                                     |  | 2004            
|                                                                                                                    |  |  | (in thousands, except per share amounts)
|                                                                                                                    |  |  |                                          |  |                 
|Net income:                                                                                                         |  |  |                                          |  |                 
|As reported                                                                                                         |  |  | $3,338                                   |  | $7,361          
|Deduct:  Total employee stock-based compensation
      expense determined under fair value method,
      net of tax |  |  | (1,256)                                  |  | (1,158)         
|Pro forma net income                                                                                                |  |  | $2,082                                   |  | $6,203          
|                                                                                                                    |  |  |                                          |  |                 
|Basic net income per share:                                                                                         |  |  |                                          |  |                 
|As reported                                                                                                         |  |  | $0.06                                    |  | $0.15           
|Pro forma                                                                                                           |  |  | $0.04                                    |  | $0.12           
|                                                                                                                    |  |  |                                          |  |                 
|Diluted net income per share:                                                                                       |  |  |                                          |  |                 
|As reported                                                                                                         |  |  | $0.06                                    |  | $0.14           
|Pro forma                                                                                                           |  |  | $0.04                                    |  | $0.12           

The fair value of the Company's stock options and stock purchase plan rights were estimated using a
Black-Scholes option valuation model, which was developed for use in estimating the fair value of traded options which have no vesting
restrictions and which are fully transferable. The model requires the input of certain assumptions, including expected stock price
volatility and the estimated life of each option. The fair value of all of the Company's stock-based awards was estimated assuming no
expected dividends and estimates of expected option life, stock volatility and risk-free interest rate at the time of grant.

The fair value of the Company's stock options granted and employees' stock purchase plan rights granted
in the three and six months ended June 26, 2005 and June 27, 2004 were estimated using the following weighted-average
assumptions:



|                                |  | Three Months Ended |  | Six Months Ended
|------------------------------- |  | ------------------ |  | ----------------
|                                |  | June 26,           |  | June 27,        
|                                |  | 2005               |  | 2004            
|                                |  |                    |  |                 
|Options:                        |  |                    |  |                 
|Expected dividend yield         |  | -                  |  | -               
|Expected stock price volatility |  | 93%                |  | 99%             
|Risk-free interest rate         |  | 3.80%              |  | 3.60%           
|Expected life of options        |  | 4 years            |  | 5 years         
|                                |  |                    |  |                 
|ESPP:                           |  |                    |  |                 
|Expected dividend yield         |  | *                  |  | *               
|Expected stock price volatility |  | *                  |  | *               
|Risk-free interest rate         |  | *                  |  | *               
|Expected life of options        |  | *                  |  | *               

* ESPP occurs only during the first and the third quarters each year.



Note 2.   Balance Sheet Details 


June 26,

December 31,

2005

2004(in thousands)Cash and cash equivalents:Cash in bank

$             39,421

$             44,076Money market funds

20,138

45,577Commercial paper

21,129

-United States government agency notes

5,190

-$             85,878

$             89,653Short-term investments:Commercial paper

$               3,214

$               2,488United States government agency notes

6,720

-Asset backed securities

1,254

-$             11,188

$               2,488Inventories, net:Purchased parts and raw materials

$             28,798

$             34,971Work-in-process

7,210

4,679Finished goods

2,793

3,859$             38,801

$             43,509Property and equipment, netMachinery and equipment

$             39,129

$             38,451Furniture and fixtures

13,195

14,343Leasehold improvements

12,303

12,58764,627

65,381Less: accumulated depreciation

(41,115)

(37,985)$             23,512

$             27,396Accrued liabilities:Warranty

$             15,069

$             16,044Accrued compensation and benefits

6,224

8,728Income taxes payable

4,274

4,529Other

13,110

18,404$             38,677

$             47,705

All short-term investments are marked to market with no significant unrealized gains (losses) recorded
under other comprehensive income (See Note 10 to Condensed Consolidated Financial Statements). The maturities of short-term
investments as of June 26, 2005 are shown below (in thousands):



|Due within one year          |  | $               9,934
|---------------------------- |  | ---------------------
|Due within one to five years |  | 1,254                
|                             |  | $             11,188 

As of June 26, 2005 and December 31, 2004, the reserve for excess and obsolete inventories was
$18.5 million and $20.8 million, respectively. The utilization of reserve in 2005 did not affect the Company's consolidated
financial position or results of operations.

Note 3.  Goodwill and Intangible Assets

The following table summarizes the components of goodwill, other intangible assets and related
accumulated amortization balances:



|                     |  | June 26, 2005   |  | December 31, 2004
|-------------------- |  | --------------- |  | -----------------
|                     |  | Gross           |  |                  
|                     |  | Carrying        |  | Accumulated      
|                     |  | Amount          |  | Amortization     
|                     |  | (in thousands)  |  | (in thousands)   
|Goodwill             |  | $        24,451 |  | $           -    
|Developed technology |  | 18,265          |  | (6,368)          
|Total goodwill and   |  |                 |  |                  
|intangible assets    |  | $        42,716 |  | $        (6,368) 

In accordance with SFAS No. 142, "Goodwill and Other Intangible Assets," the Company reviews
goodwill for impairment annually during the fourth quarter of each year and more frequently if an event or circumstance indicates that
an impairment loss has occurred. There were no events or changes in circumstances during the three and six months ended June 26,
2005, which would have triggered an impairment review. No assurances can be given that future evaluations of goodwill will not result
in charges as a result of future impairment.

The Company recorded amortization expense for its developed technology under cost of sales in the
accompanying condensed consolidated statements of operations as follows:



|                                  |  | Three Months Ended |  | Six Months Ended 
|--------------------------------- |  | ------------------ |  | -----------------
|                                  |  | June 26,           |  | June 27,         
|                                  |  | 2005               |  | 2004             
|                                  |  | (in thousands)    
|Developed technology amortization |  | $             500  |  | $             329

Annual amortization expense is estimated to be $2.0 million for 2005 and $0.7 million for years
2006 to 2009.

Note 4.   Accrued Restructuring and Other Charges

The following table summarizes activities relating to accrued restructuring and
other charges during the six months ended June 26, 2005:



|                             |  | Consolidation         
|---------------------------- |  | ----------------------
|                             |  | of Excess             
|                             |  | Facilities            
|                             |  | (in thousands)        
|Balance at December 31, 2004 |  | $               1,014 
|Cash payments                |  | (450)                 
|Balance at June 26, 2005     |  | $                  564

At December 31, 2004, the Company had a restructuring accrual balance of  $1,014,000, consisting of
$564,000 for consolidation of excess facilities related to its 2002 restructuring plan, and accrued lease termination costs of $450,000 in
connection with the consolidation of excess facilities into the Company's current headquarters based in Fremont, California in 2004.
During the three and six months ended June 26, 2005, the Company paid $131,000 and $450,000, respectively, for lease termination
costs and incurred no other restructuring charges, which resulted in a remaining balance of $564,000 as of June 26, 2005. The
remaining balance relates to the Exton, Pennsylvania leases which will expire March 31, 2019 (See Note 7).

Note 5.   Guarantees

The warranty offered by the Company on its system sales generally ranges from 12 months to
36 months depending on the product. A provision for the estimated cost of warranty, based on historical costs, is recorded as a
cost of sales when the revenue is recognized. The Company's warranty obligations require it to repair or replace defective products or
parts, generally at a customer's site, during the warranty period at no cost to the customer. The actual system performance and/or field
expense profiles may differ from historical experience, and in those cases, the Company adjusts its warranty accruals accordingly.

The following table summarizes changes in the product warranty accrual for the three and six months
ended June 26, 2005 and June 27, 2004:



|                                                        |  | Three Months Ended |  | Six Months Ended
|------------------------------------------------------- |  | ------------------ |  | ----------------
|                                                        |  | June 26,           |  | June 27,        
|                                                        |  | 2005               |  | 2004            
|                                                        |  | (in thousands)    
|Balance at beginning of period                          |  | $        16,091    |  | $        17,325 
|Accrual for warranties issued during the period         |  | 2,970              |  | 3,235           
|Changes in liability related to pre-existing warranties |  | (5)                |  | -               
|Settlements made during the period                      |  | (3,987)            |  | (3,787)         
|Balance at end of period                                |  | $        15,069    |  | $        16,773 

During the ordinary course of business, the Company's bank provides standby
letters of credit or other guarantee instruments on behalf of the Company to certain parties as required. The maximum potential amount
that the Company could be required to pay is $0.8 million, representing standby letters of credit outstanding and guarantees related to
total outstanding balances on corporate credit cards as of June 26, 2005. The Company has not recorded any liability in connection
with these guarantee arrangements beyond that required to appropriately account for the underlying transaction being guaranteed. The
Company does not believe, based on historical experience and information currently available, that it is probable that any amounts will
be required to be paid under these guarantee arrangements.

The Company is a party to a variety of agreements, pursuant to which it may be obligated to indemnify the
other party with respect to certain matters. Typically, these obligations arise in the context of contracts under which the Company may
agree to hold the other party harmless against losses arising from a breach of representations or with respect to certain intellectual
property or tax-related matters. The Company's obligations under these agreements may be limited in terms of time and/or amount, and
in some instances, the Company may have defenses to asserted claims and/or recourse against third parties for payments made by the
Company. It is not possible to predict the maximum potential amount of future payments under these or similar agreements due to the
conditional nature of the Company's obligations and the unique facts and circumstances involved in each particular agreement.
Historically, payments made by the Company under these agreements have not had a material effect on the Company's financial
position or results of operations. The Company believes if it were to incur a loss in any of these matters, such loss should not have a
material effect on the Company's financial position or results of operations.

Note 6.   Borrowing Facilities

As of June 26, 2005, the Company has a $10 million revolving line of
credit with a bank, which may be increased to $20 million at the option of the Company. The revolving line of credit expires in
April 2006.  All borrowings under this credit line bear interest at a per annum rate equal to the bank's prime rate plus 100 basis
points. The line of credit is collateralized by a blanket lien on all of the Company's domestic assets including intellectual property. The
line of credit requires the Company to satisfy certain quarterly financial covenants, including maintaining a minimum consolidated cash
balance, maintaining a minimum domestic cash balance of unrestricted cash and cash equivalents, maintaining a minimum balance of
investment accounts, and not exceeding a maximum net loss limit.  At June 26, 2005, the Company was in compliance with the
covenants, and there was no borrowing under this credit line.

On June 10, 2004 the Company's Japanese subsidiary entered into a credit facility with a Japanese
bank in the amount of 600 million Yen (approximately $5.5 million at June 26, 2005), collateralized by specific trade accounts
receivable of the Japanese subsidiary. The facility is subject to the short-term prime rate, which was 1.375% per annum as of June 26,
2005.  The facility has an indefinite term, subject to termination at the option of either party. The Company has given a corporate
guarantee for this credit facility. There are no financial covenant requirements for this credit facility. At June 26, 2005, there was no
borrowing under this credit facility.

Note 7.   Commitments and Contingencies

The Company leases two buildings previously used to house its manufacturing
and administrative functions related to wet surface preparation products in Exton, Pennsylvania. The lease for both buildings will expire
March 31, 2019 with a combined rental cost of approximately $1.5 million annually. The lease agreement for both buildings
allows for subleasing the premises without the approval of the landlord. In June 2002, the administrative building was sublet for a
period of approximately five years, until December 2007, with an option for the subtenant to extend for an additional five years.
Total lease payments of approximately $7.2 million are expected to cover all related costs on the administrative building during
the sublease period.  In July 2003, the manufacturing building at the Exton, Pennsylvania location was sublet for a period of
approximately three years, until September 2006, with an option for the subtenant to renew for a total of two successive periods,
the first for five years and the second for the balance of the term of the master lease. The sublease, aggregating to approximately
$2.1 million in lease payments over the initial term, is expected to cover all related costs on the manufacturing building during the
sublease period. In determining the facilities lease loss, net of cost recovery efforts, from expected sublease income, various
assumptions were made, including the time period over which the buildings will be vacant; expected sublease terms; and expected
sublease rates. The Company has estimated that under certain circumstances the facilities lease losses could be approximately
$0.9 million for each additional year that the facilities are not leased and could aggregate approximately $13.5 million, net
of expected sublease income. As of June 26, 2005 and December 31, 2004, the Company had an accrual balance of $1.3 million
related to these leases. The Company expects to make payments related to the above noted lease losses over the next fourteen years,
less any sublet amounts. Adjustments to the accrual for these leases will be made in future periods, if necessary, as soon as evidence
of any adjustment can be reasonably estimated as future events and circumstances become known.

In connection with the disposition of the Wet Business, the Company retained the lease obligations with
respect to the facilities used to house the manufacturing and administrative functions of the transferred Wet Business in Pliezhausen,
Germany. That lease was due to expire on August 31, 2006, with an approximate rental cost of $1.6 million annually. The
Company sublet the facilities to SCP Global Technologies (SCP) on terms that covered all rent and costs payable by the Company
under the primary lease. Under its sublease, the Company was to receive from SCP sublease payments of approximately
$1.6 million per annum, and SCP had the right upon 90 days notice to partially or completely terminate the sublease. In the
second quarter of 2004, SCP terminated the sublease completely. The Company became responsible for the future lease costs of
approximately $2.6 million through August 2006. In December 2004, the Company entered into an agreement with
the landlord to terminate the lease early and agreed to pay 1.5 million Euros (approximately $2.0 million at December 31,
2004) in four installments from January 2005 through September 2005.  As a result, the Company was released from any
further legal commitments under the lease with effect from January 1, 2005.  The landlord for this property is an affiliate of
STEAG Electronic Systems AG, the Company's largest stockholder.  During the first six months of 2005, the Company paid
approximately $0.9 million under the first two installments.  The Company had fully accrued for the costs related to this lease.

In connection with the acquisition of Vortek Industries Ltd., the Company became party to an
agreement between Vortek and the Canadian Minister of Industry (the Minister) relating to an investment in Vortek by Technology
Partnerships Canada. Under that agreement, as amended, the Company or Vortek agreed to various covenants, including
(a) payment by the Company of a royalty to the Minister of 1.4% of revenues from flash RTP products, up to a total of
CAD14,269,290 (approximately $11.6 million at June 26, 2005), and (b) Vortek maintaining a specified average workforce
of employees in Canada through October 27, 2009. If the Company, or Vortek, does not satisfy its obligations, the Minister may
demand payment of liquidated damages in the amount of CAD14,269,290 (approximately $11.6 million at June 26, 2005) less
any royalties paid by Vortek or the Company to the Minister.

In the ordinary course of business, the Company is subject to claims and litigation, including claims that it
infringes third party patents, trademarks and other intellectual property rights. Although the Company believes that it is unlikely that any
current claims or actions will have a material adverse impact on its operating results or its financial position, given the uncertainty of
litigation, the Company cannot be certain of this. Moreover, the defense of claims or actions against the Company, even if not
meritorious, could result in the expenditure of significant financial and managerial resources.

The Company is currently party to legal proceedings and claims, either asserted or unasserted, which arise
in the ordinary course of business. While the outcome of these matters is not presently determinable and cannot be predicted with
certainty, management does not believe that the outcome of any of these matters or any of the above mentioned legal claims will have
a material adverse effect on the Company's financial position, results of operations or cash flows.

Note 8.	Stock Plans

2005 Stock Option Plan

On May 25, 2005, the Company amended and restated the Company's 1989 Stock Option Plan
(the "1989 Plan") as the 2005 Equity Incentive Plan (the "2005 Plan"), under which a total of 11,975,000 shares
of common stock have been reserved for issuance.  As of June 26, 2005, out of the total shares authorized for issuance under the 1989
and 2005 Plans, approximately 3,468,000 shares had been issued, 6,102,000 shares were subject to outstanding options, and
2,405,000 shares remained available for future grant.

The 2005 Plan amends the 1989 Plan to expand the types of stock-based incentives authorized under the
1989 Plan and to restate the 1989 Plan as the 2005 Plan.  In addition to stock options, the 2005 Plan authorizes the grant of stock
purchase rights, stock bonuses and restricted stock units. Options and stock purchase rights granted under the 2005 Plan are for
periods not to exceed seven years. Generally, incentive stock option and non-statutory stock option grants under the 2005 Plan must
be at prices at least 100% of the fair market value of the stock on the date of grant.

Note 9.  Net Income Per Share

Basic net income per share is computed by dividing net income by the weighted-average number of
common shares outstanding during the period. Diluted net income per share is computed, using the treasury stock method, as though
all potential common shares that are dilutive were outstanding during the period. The following table provides a reconciliation of the
numerators and denominators of the basic and diluted computations for net income per share.



|                                            |  | Three Months Ended                      |  | Six Months Ended 
|------------------------------------------- |  | --------------------------------------- |  | -----------------
|                                            |  | June 26,                                |  | June 27,         
|                                            |  | 2005                                    |  | 2004             
|                                            |  | (in thousands except per share amounts)
|Numerator:                                  |  |                                         |  |                  
|Net income                                  |  | $          3,338                        |  | $          7,361 
|                                            |  |                                         |  |                  
|Denominator:                                |  |                                         |  |                  
|Basic average shares outstanding            |  | 51,442                                  |  | 49,817           
|Effect of potential dilutive securities:    |  |                                         |  |                  
|Stock option plans                          |  | 846                                     |  | 1,624            
|Escrow shares related to Vortek acquisition |  | 290                                     |  | -                
|Diluted average shares outstanding          |  | 52,578                                  |  | 51,441           
|                                            |  |                                         |  |                  
|Net income per share - Basic                |  | $            0.06                       |  | $            0.15
|                                            |  |                                         |  |                  
|Net income per share - Diluted              |  | $            0.06                       |  | $            0.14

For purposes of computing diluted net income per share, weighted-average common shares do not include
potential dilutive securities whose exercise prices exceed the average market value of the Company's common stock for the period.
The following potential dilutive securities were excluded:



|                                                 |  | Three Months Ended |  | Six Months Ended
|------------------------------------------------ |  | ------------------ |  | ----------------
|                                                 |  | June 26,           |  | June 27,        
|                                                 |  | 2005               |  | 2004            
|                                                 |  | (in thousands)    
|Number of potential dilutive securities excluded |  | 4,655              |  | 1,588           

Note 10.  Comprehensive Income (Loss)

The balance of accumulated other comprehensive income is as follows:



|                                   |  | June 26,        |  | December 31,   
|---------------------------------- |  | --------------- |  | ---------------
|                                   |  | 2005            |  | 2004           
|                                   |  | (in thousands) 
|Cumulative translation adjustments |  | $        10,078 |  | $        16,028
|Unrealized investment loss         |  | (28)            |  | (1)            
|                                   |  | $        10,050 |  | $        16,027

The following are the components of comprehensive income:



|                                   |  | Three Months Ended |  | Six Months Ended
|---------------------------------- |  | ------------------ |  | ----------------
|                                   |  | June 26,           |  | June 27,        
|                                   |  | 2005               |  | 2004            
|                                   |  | (in thousands)    
|Net income                         |  | $          3,338   |  | $          7,361
|Cumulative translation adjustments |  | (3,031)            |  | (1,282)         
|Unrealized investment gain (loss)  |  | (24)               |  | 3               
|Comprehensive income               |  | $             283  |  | $          6,082

Note 11.   Reportable Segments

SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information" establishes
standards for reporting information about operating segments, geographic areas and major customers in financial statements.
Operating segments are defined as components of an enterprise about which separate financial information is available that is
evaluated regularly by the chief operating decision maker, or chief decision making group, in deciding how to allocate resources and in
assessing performance. The Chief Executive Officer of the Company is the Company's chief decision maker. As the Company's
business is completely focused on one industry segment, the design, manufacturing and marketing of advanced fabrication equipment
to the semiconductor manufacturing industry, management believes that the Company has one reportable segment. The Company's
revenues and profits are generated through the sales of products and services for this one segment.

The following shows net sales by geographic areas based on the installation locations of the systems and
the location of services rendered:



|                |  | Three Months Ended
|--------------- |  | ------------------
|                |  | June 26, 2005     
|                |  | (in thousands)    
|United States   |  | $6,787            
|Taiwan          |  | 25,917            
|Korea           |  | 8,499             
|Japan           |  | 7,185             
|Germany         |  | 3,381             
|Singapore       |  | 2,623             
|China           |  | 1,702             
|Europe - others |  | 896               
|Others          |  | 70                
|                |  | $57,060           
|                |  |                   
|                |  | Six Months Ended  
|                |  | June 26, 2005     
|                |  | (in thousands)    
|United States   |  | $15,675           
|Taiwan          |  | 41,131            
|Japan           |  | 17,458            
|Korea           |  | 16,488            
|Germany         |  | 7,655             
|China           |  | 7,320             
|Singapore       |  | 3,848             
|Europe - others |  | 2,475             
|Others          |  | 75                
|                |  | $112,125          

For purposes of determining sales to significant customers representing 10% or more of the Company's
total net sales, the Company includes sales to customers through its distributor (at the sales price to the distributor) and excludes the
distributor as a significant customer. In the three months ended June 26, 2005, two customers each accounted for 15% of net sales. In
the three months ended June 27, 2004, one customer accounted for 14% of net sales.   For the six months ended June 26, 2005, two
customers accounted for 16% and 10% of net sales.  For the six months ended June 27, 2004, one customer accounted for 13% of net
sales.

Geographical information relating to the Company's property and equipment as of June 26, 2005 and
December 31, 2004 is as follows:



|                  |  | June 26, 2005        |  | December 31, 2004
|----------------- |  | -------------------- |  | -----------------
|                  |  | (in thousands)       |  | %                
|The United States |  | $             15,662 |  | 67               
|Germany           |  | 6,662                |  | 28               
|Others            |  | 1,188                |  | 5                
|                  |  | $             23,512 |  | 100              

Note 12.   DNS Patent Infringement Suit Settlement

On March 5, 2002, a jury in San Jose, California rendered a verdict in
favor of the Company's then subsidiary, Mattson Wet Products, Inc. (formally CFM Technologies, Inc.), in a patent
infringement suit against Dainippon Screen Manufacturing Co., Ltd. (DNS), a Japanese manufacturer of semiconductor wafer
processing equipment. The jury found that six different DNS wet processing systems infringed on two of CFM's drying technology
patents and that both patents were valid. On June 24, 2002, the Company and DNS jointly announced that they had amicably
resolved their legal disputes with a comprehensive, global settlement agreement, which included termination of all outstanding litigation
between the companies. On March 17, 2003, as part of the disposition of the wet surface preparation products (Wet Business),
the Company sold to SCP Global Technologies (SCP) the subsidiary that owns the patents licensed to DNS. However, the Company
retained all rights to payments under the settlement and license agreements. The settlement agreement and license agreement require
DNS to make payments to the Company totaling between $75 million (minimum) and $105 million (maximum), relating to
past damages, partial reimbursement of attorney fees and costs, and royalties.

The Company received a payment of $6.0 million from DNS in April 2005. As of June 26, 2005, DNS has
made payments aggregating $63.4 million under the terms of the settlement and license agreements. Of the $63.4 million
paid by DNS as of June 26, 2005, $4.6 million was subjected to Japanese withholding tax. In December 2004, the
Company received a $3.1 million withholding tax refund from the Japanese tax authority through competent authority in respect
of DNS's payments to the Company.  The refund received was for Japanese withholding taxes paid through June 30, 2004.  Effective
July 1, 2004, no withholding tax is applicable on royalty payments from DNS due to the ratification of a new tax treaty on November 6,
2003, between Japan and the United States of America.

The Company determined, based on estimated relative fair values, how much of the aggregate payments
due to the Company were attributable to past disputes and how much were attributable to future royalties on DNS sales of the wet
processing products. The Company allocated $15.0 million to past damages and recorded this amount in the statement of
operations in 2002, and allocated $60.0 million as income to be recognized in the statement of operations on a straight-line basis
over the license term. All DNS payments are reported as royalty income and recognized as net sales.   Net sales for the quarters ended
June 26, 2005 and June 27, 2004 included royalties of $3.1 million and $3.2 million, respectively, from DNS.  Net sales for the
six-month periods ended June 26, 2005 and June 27, 2004 included royalties of $6.3 million and $6.4 million, respectively, from
DNS.

The Company is scheduled to receive minimum annual royalty payments of $6.0 million in April 2006
and 2007, totaling $12.0 million.

Note 13.  Income Taxes

The provision for income taxes reflected a tax benefit of $384,000 for the quarter
ended June 26, 2005.  The tax benefit was primarily due to a benefit of $631,000 from the settlement of certain foreign tax matters and
amortization of the deferred tax liability in the amount of $190,000 associated with the acquired intangibles of STEAG and Vortek,
partially offset by a provision of $445,000 for foreign taxes.  On a quarterly basis, the Company evaluates its expected income tax
expense or benefit based on its year to date operations, and records an adjustment in the current quarter. The net tax provision is the
result of the mix of profits earned by the Company and its subsidiaries in tax jurisdictions with a broad range of income tax rates.  At
June 26, 2005, management believes that sufficient uncertainty exists with regard to the realizability of deferred tax assets such that a
valuation allowance is necessary. Factors considered in providing a valuation allowance include the lack of a significant history of
consistent profits and the lack of carry-back capacity to realize these assets. Based on the absence of objective evidence, management
is unable to assert that it is more likely than not that the Company will generate sufficient taxable income to realize all the Company's
net deferred tax assets.

In the second quarter of 2004, the Company recorded income tax expense of approximately $38,000,
which consisted of foreign taxes incurred by its foreign sales and service operations of approximately $108,000, and federal and state
income taxes of approximately $55,000, partially offset by a deferred tax benefit on the amortization of certain intangible assets of
$125,000.  In the first six months of 2004, the Company recorded income tax expense of approximately $307,000, which consisted of
foreign taxes of approximately $467,000, and federal and state income taxes of approximately $90,000, partially offset by a deferred tax
benefit on the amortization of certain intangible assets of $250,000.

Note 14.  Subsequent Event

Stockholder Rights Plan

On July 28, 2005, the Company adopted a Stockholder Rights Plan. Under the Plan, stockholders of record
at the close of business on August 15, 2005 will receive one share purchase right (Right) for each share of the Company's
common stock held on that date.

The Rights, which will initially trade with the Company's common stock and represent the right to purchase
one one-thousandth of a share of the new preferred stock at $55.00 per Right, become exercisable when a person or group acquires
15% or more of the Company's common stock without prior approval of the Company's Board of Directors. In that event, the Rights
permit Mattson stockholders, other than the acquiror, to purchase Mattson common stock having a market value of twice the exercise
price of the Rights, in lieu of the preferred stock. Alternatively, when the Rights become exercisable, the Company's Board of Directors
may authorize the issuance of one share of the Company's common stock in exchange for each Right that is then exercisable. In
addition, in the event of certain business combinations, the Rights permit the purchase of the common stock of an acquiror at a 50%
discount. Rights held by the acquiror will become null and void in each case. Prior to a person or group acquiring 15%, the Rights can
be redeemed for $0.001 each by action of the Board. The Rights expire on July 27, 2015. The Rights distribution will not be
taxable to stockholders and will be payable to stockholders of record on August 15, 2005.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This quarterly report on Form 10-Q contains forward-looking statements, which are subject to the Safe Harbor
provisions created by the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are based on
management's current expectations and beliefs, including estimates and projections about our industry.  Our forward-looking
statements may include statements that relate to our future revenue, customer demand, market share, competitiveness, gross margins,
product development plans and levels of research and development (R&D), outsourcing plans and operating expenses, tax
expenses, the expected effects, cost and timing of restructurings and consolidation of operations and facilities, economic conditions in
general and in our industry, and the sufficiency of our financial resources to support future operations and capital expenditures.
Forward-looking statements typically are identified by use of terms such as "anticipates," "expects,"
"intends," "plans," "seeks," "estimates," "believes" and similar expressions,
although some forward-looking statements are expressed differently.  These statements are not guarantees of future performance, and
are subject to numerous risks, uncertainties and assumptions that are difficult to predict.  Such risks and uncertainties include those set
forth herein under "Risk Factors That May Affect Future Results and Market Price of Stock" and "Management's
Discussion and Analysis of Financial Condition and Results of Operations."  Our actual results could differ materially from those
anticipated by these forward-looking statements. The forward-looking statements in this report speak only as of the time they are made
and do not necessarily reflect our outlook at any other point in time.  We undertake no obligation to update publicly any forward-looking
statements, whether as a result of new information, future events or for any other reason.

Documents To Review In Connection With Management's Analysis Of Financial Condition and Results Of Operations

This discussion should be read in conjunction with the Condensed
Consolidated Financial Statements and Notes presented in this Form 10-Q and the consolidated financial statements and notes in our
last filed Annual Report on Form 10-K for the year ended December 31, 2004.

Overview

In 2004, we were the leading supplier of dry strip equipment and the second largest supplier of rapid
thermal processing equipment in the global semiconductor industry, according to Gartner Dataquest, an independent research firm. Our
manufacturing equipment is used for transistor level, or front-end-of-line manufacturing, and also in specialized applications for
processing the interconnect layer, or back-end-of-line processing. Our manufacturing equipment utilizes innovative technology to
deliver advanced processing capabilities and high productivity for the fabrication of current and next-generation integrated circuits (ICs).
Our tools, technologies and expertise are enablers in the semiconductor industry's transition to larger 300 millimeter wafers, sub-90
nanometer design rules and the use of new materials, such as copper, low capacitance (low-k) dielectrics and barrier metals.

Our business depends upon capital
expenditures by manufacturers of semiconductor devices. The level of capital expenditures by these manufacturers depends upon the
current and anticipated market demand for such devices. Because the demand for semiconductor devices is highly cyclical, the
demand for wafer processing equipment is also highly cyclical. Declines in demand for semiconductors and for capital equipment,
which occurred throughout 2001, 2002 and the first half of 2003, created a period of great challenge and significant change for us.
During that period, we incurred significant losses. We returned to profitability in 2004 and 2005.

In 2004 and the first two quarters of 2005, we continued to streamline our internal operations and adjust
our manufacturing resources with the goal of creating a more flexible organization that can operate profitably through changing industry
cycles. Our strategy is to outsource selected non-critical functions in manufacturing, spare parts logistics and subsystem design to third
parties specializing in these areas. This allows us to concentrate our resources on our core technologies in Strip and RTP, reduce our
cost structure and achieve greater flexibility to expand and contract manufacturing capacity as market conditions require. Although we
have implemented cost cutting and operational flexibility measures, we are largely dependent upon increases in sales in order to
improve our profitability.

The cyclicality and uncertainties regarding overall market conditions continue to present significant
challenges to us and impair our ability to forecast near-term revenue. Given that many of our costs are fixed in the short-term, our ability
to quickly modify our operations in response to changes in market conditions is limited.

Going forward, the success of our business will be dependent on numerous factors, including, but not
limited to, the market demand for semiconductors and semiconductor wafer processing equipment and our ability to (a) develop
and bring to market new products that address our customers' needs, (b) grow customer loyalty through collaboration with and
support of our customers and (c) maintain a cost structure that will enable us to operate effectively and profitably throughout
changing industry cycles.

For the three months ended June 26, 2005, our net sales were $57.1 million, a decrease of 5.1% from $60.2
million for the same period last year. Net sales in the second quarter of 2005 decreased from the same period of 2004, primarily due to
a decrease in sales of service and spare parts of $2.6 million in 2005. Gross profit margin for the three months ended June 26, 2005
was 41.0%, a decrease of 2.2 percentage points from 43.2% for the same period of 2004.  The decrease was primarily due to lower
gross profit margin from service and spare parts sales and inventory valuation charges, partially offset by improved gross profit margin
from system sales and lower warranty costs.  For the six months ended June 26, 2005, our net sales were $112.1 million, a decrease of
1.0% from $113.3 million for the same period last year, primarily due to a decrease in sales of service and spare parts of $1.7 million,
partially offset by an increase in sales from systems of $0.6 million. Gross profit margin for the six months ended June 26, 2005 was
40.7%, a decrease of 2.0 percentage points from 42.7% for the same period of 2004.  The decrease was primarily due to lower gross
profit margin from system sales, service and spare parts sales, and inventory valuation charges, partially offset by improved gross profit
margin from recognition of deferred systems revenue and lower warranty costs.

Operating expenses for the three months ended June 26, 2005 were $20.4 million, $1.2 million
higher than the $19.2 million reported for the same period of 2004, primarily due to increased research and development
expenditures in 2005 to expand our product portfolio to accommodate sub-65 nanometer design rules. Operating expenses as a
percentage of net sales were 35.8% for the three months ended June 26, 2005, compared with 31.9% for the same period of 2004.
Operating expenses for the six months ended June 26, 2005 were $41.4 million, $4.0 million higher than the
$37.4 million reported for the same period of 2004, primarily due to increased research and development expenditures in 2005.
Operating expenses as a percentage of net sales were 36.9% for the six months ended June 26, 2005, compared with 33.0% for the
same period of 2004.

During the quarter ended June 26, 2005,
net cash provided by operating activities was $9.2 million.  Cash, cash equivalents, short-term investments and restricted cash
totaled $97.6 million as of  June 26, 2005.

Reclassifications

Certain prior period amounts have been reclassified. These reclassifications do not affect our net
income, cash flows or stockholders' equity.

Auction Rate Securities Through the Third Fiscal Quarter of 2004.  We have reclassified our auction
rate securities, previously classified as cash equivalents, as short-term investments for each of the periods presented in our
consolidated balance sheets of the appropriate periods.  We sold all auction rate securities in November 2004. In addition,
purchases of investments and sales of investments, included in the accompanying condensed consolidated statements of cash flows,
have been revised to reflect the purchase of $16.8 million and sale of $7.2 million of auction rate securities for the six months ended
June 27, 2004.

Critical Accounting Policies

Management's Discussion and Analysis of Financial Condition and Results of Operations discusses
our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally
accepted in the United States of America. The preparation of these financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses during the reporting periods. On an on-going basis,
management evaluates its estimates and judgments, including those related to reserves for excess and obsolete inventory, warranty
obligations, bad debts, intangible assets, income taxes, restructuring costs, contingencies and litigation. Management bases its
estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the
circumstances. These form the basis for making judgment about the carrying values of assets and liabilities that are not readily
apparent from other sources. Actual results may differ from these estimates.

We consider certain accounting policies related to revenue recognition, warranty obligations, inventories,
goodwill and other intangible assets, impairment of long-lived assets and income taxes as critical to our business operations and an
understanding of our results of operations.

Revenue Recognition.  We recognize revenue in accordance with SEC Staff Accounting
Bulletin No. 104, Revenue Recognition in Financial Statements (SAB 104). We account for equipment sales as follows:
1) for equipment sales of existing products with new specifications and for all sales of new products (and, for the first quarter of
2003 and earlier periods, for all sales of wet surface preparation products), we recognize revenue upon customer acceptance;
2) for equipment sales to existing customers who have purchased the same equipment with the same specifications and
previously demonstrated acceptance provisions, or equipment sales to new customers purchasing existing products with established
reliability, we recognize revenue on a multiple element approach in which we bifurcate a sale transaction into two separate elements
based on objective evidence of fair value. The two elements are the tool and installation of the tool. Under this approach, the portion of
the invoice price that is due upon shipment, generally 90% of the total invoice price, is recognized as revenue upon shipment and title
transfer of the tool; and the remaining portion of the total invoice price, generally 10% of the total invoice price, which is due once
installation services have been performed, is not recognized as revenue until final customer acceptance of the tool. From time to time,
however, we allow customers to evaluate systems, and because customers can return such systems at any time with limited or no
penalty, we do not recognize revenue until these evaluation systems are accepted by the customers. Revenues associated with sales
to customers in Japan are recognized upon title transfer, which generally occurs upon customer acceptance, with the exception of sales
of RTP products through our distributor in Japan, for which we recognize revenues upon title transfer to the distributor. For spare parts,
we recognize revenue upon shipment. We recognize service and maintenance contract revenue on a straight-line basis over the
service period of the related contract. Accounts receivable for which revenue has not been recognized are classified as "Advance
Billings" in the accompanying consolidated balance sheets.

In all cases, revenue is only recognized when persuasive evidence of an arrangement exists, delivery has
occurred, the price is fixed or determinable and collectibility is reasonably assured.

Warranty.  The warranty we offer on system sales generally ranges from 12 months
to 36 months, depending on the product. A provision for the estimated cost of warranty, based on historical costs, is recorded as
a cost of sales when the revenue is recognized for the sale of the equipment or parts. Our warranty obligations require us to repair or
replace defective products or parts, generally at a customer's site, during the warranty period at no cost to the customer. The actual
system performance and/or field expense profiles may differ from historical experience, and in those cases, we adjust our warranty
accruals accordingly. While our warranty costs have historically been within our expectations and the provisions we have established,
we cannot be certain we will continue to experience the same warranty costs that we have had in the past.

Inventories.  Inventories are stated at the lower of cost or market, with cost determined on
a first-in, first-out basis, and include material, labor and manufacturing overhead costs. Finished goods are reported as inventories until
the point of title transfer to the customer. When the terms of sale do not specify otherwise, we assume title transfers when we complete
physical transfer of the products to the freight carrier unless other customer practices prevail. All intercompany profits related to the
sales and purchases of inventory between our legal entities are eliminated from the consolidated financial statements.

Our policy is to assess the valuation of all inventories, including manufacturing raw materials, work-in-process,
finished goods and spare parts, in each reporting period. Although we attempt to accurately forecast future inventory demand,
given the competitive pressures and cyclicality of the semiconductor industry, significant unanticipated changes in demand or
technological developments can have a significant impact on the value of our inventories and reported operating results.

Goodwill and Other Intangible Assets. We review our goodwill and intangible assets for
impairment whenever events or changes in circumstances indicate that the carrying amount of these assets may not be recoverable,
and we also review goodwill annually in accordance with SFAS No. 142, "Goodwill and Other Intangibles." Goodwill and
intangible assets, such as purchased technology, are generally recorded in connection with business acquisitions. The value assigned
to goodwill and intangible assets is usually based on estimates and judgments regarding expectations for the success and life cycle of
products and technology acquired. A severe decline in market conditions could result in an unexpected impairment charge for impaired
goodwill, which could have a material adverse effect on our business, financial condition and results of operations.

We are required to test our goodwill for impairment at the reporting unit level. We have determined that we
have only one reporting unit. The test for goodwill impairment is a two-step process. The first step compares the fair value of our
reporting unit with its carrying amount, including goodwill. If the fair value of our reporting unit exceeds its carrying amount, goodwill of
our reporting unit is considered not to be impaired, thus the second step of the impairment test is unnecessary. The second step, used
to measure the amount of impairment loss, compares the implied fair value of our reporting unit goodwill with the carrying amount of
that goodwill. If the carrying amount of our reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is
recognized in an amount equal to that excess. There were no events or changes in circumstances during the six months ended June
26, 2005 and 2004, that triggered an impairment review.

Impairment of Long-Lived Assets.  Pursuant to SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets," we review our long-lived assets, including property and equipment, intangibles and other
long-lived assets, for impairment whenever events or changes in circumstances indicate that the carrying amount of these assets may
not be recoverable. Recoverability is measured by a comparison of the assets' carrying amount to their expected future undiscounted
net cash flows. If such assets are considered to be impaired, the impairment to be recognized is measured based on the amount by
which the carrying amount of the asset exceeds its fair value.

During the six months ended June 26, 2005 and June 27, 2004, we did not record any impairment charge.

Income Taxes.  We recorded a 100% valuation allowance against our net deferred tax asset
as we cannot conclude that it is more likely than not that we will realize our net deferred tax asset as of June 26, 2005. In assessing the
need for a valuation allowance, we consider historical levels of income, expectations and risks associated with estimates of future
taxable income and ongoing prudent and feasible tax planning strategies. In the event we determine that we would be able to realize
deferred tax assets in the future in excess of the net recorded amount, we would record an adjustment to the deferred tax asset
valuation allowance, which would increase income in the period of adjustment.

Results of Operations

The following table sets forth our condensed consolidated results of operations for the periods indicated,
expressed as a percentage of net sales:



|                                         |  | Three Months Ended |   | Six Months Ended
|---------------------------------------- |  | ------------------ | - | ----------------
|                                         |  | June 26,           |   |                 
|                                         |  | 2005               |   |                 
|Net sales                                |  | 100.0              | % |                 
|Cost of sales                            |  | 59.0               |   |                 
|Gross profit                             |  | 41.0               |   |                 
|Operating expenses:                      |  |                    |   |                 
|Research, development and engineering    |  | 12.2               |   |                 
|Selling, general and administrative      |  | 22.7               |   |                 
|Amortization of intangibles              |  | 0.9                |   |                 
|Total operating expenses                 |  | 35.8               |   |                 
|Income from operations                   |  | 5.2                |   |                 
|Interest and other income (expense), net |  | -                  |   |                 
|Income before income taxes               |  | 5.2                |   |                 
|Provision (benefit) for income taxes     |  | (0.7)              |   |                 
|Net income                               |  | 5.9                | % |                 

Net Sales



|                       | Three Months Ended |  |                 |  | Six Months Ended
|---------------------- | ------------------ |  | --------------- |  | ----------------
|                       | June 26,           |  | June 27,        |  |                 
|                       | 2005               |  | 2004            |  |                 
|                       | (in thousands)    
|Net sales              | $        57,060    |  | $        60,151 |  |                 
|Change from prior year | $        (3,091)   |  |                 |  |                 

Net sales for the second quarter of 2005 decreased from the same period of 2004, primarily due to a
decrease in sales of service and spare parts of $2.6 million in 2005. On a regional basis, net sales in the second quarter of 2005
decreased from the same period of 2004, primarily due to a decrease in sales to China and Japan of $6.6 million and $3.5 million,
respectively, partially offset by higher sales in Korea and Taiwan of $4.8 million and $2.2 million, respectively. Our decreased sales in
China corresponded to lower forecasted capital expenditures in this region in 2005. Net sales for the second quarters of 2005 and 2004
included royalty income of $3.1 million and $3.2 million, respectively.

Net sales for the first six months of 2005 decreased from the same period of 2004, primarily due to a
decrease in sales of service and spare parts of $1.7 million, partially offset by an increase in sales from systems of $0.6  million. On a
regional basis, net sales for the first six months of 2005 decreased from the same period of 2004, primarily due to a decrease in sales
to China and Japan of $5.4 million and $3.7 million, respectively, partially offset by higher sales in Korea and the U.S. of $5.1 million
and $3.4 million, respectively. Net sales for first six months of 2005 and 2004 included royalty income of $6.3 million and
$6.4 million, respectively.

International sales as a percentage of total net sales are set forth in the table below.  We anticipate that
international sales, predominantly to customers based in Europe and the Pacific Rim, including China, Japan, Korea, Singapore and
Taiwan, will continue to account for a significant portion of our sales.



|                         | Three Months Ended |  |          |  | Six Months Ended
|------------------------ | ------------------ |  | -------- |  | ----------------
|                         | June 26,           |  | June 27, |  |                 
|                         | 2005               |  | 2004     |  |                 
|International sales      | 88%                |  | 87%      |  |                 
|Sales to the Pacific Rim | 80%                |  | 81%      |  |                 

Our deferred revenue at June 26 2005 increased to $31.1 million from $30.3 million at December 31,
2004, primarily due to an increase in deferred revenue for system shipments in the first six months of 2005 of approximately $1.2 million
and the receipt in the second quarter of $6.0 million in royalty payments from DNS, partially offset by recognition of $6.3 million in
DNS royalty payments as net sales during the first six months of 2005. The following table outlines the components of deferred
revenue:



|                       | Systems Shipments |  |                 |  | DNS Royalty
|---------------------- | ----------------- |  | --------------- |  | -----------
|                       | June 26,          |  | December 31,    |  |            
|                       | 2005              |  | 2004            |  |            
|                       | (in thousands)   
|Deferred revenue       | $        20,304   |  | $        19,138 |  |            
|Change from prior year | $          1,166  |  |                 |  |            

Gross Profit and Gross Profit Margin



|                       | Three Months Ended |  |                 |  | Six Months Ended
|---------------------- | ------------------ |  | --------------- |  | ----------------
|                       | June 26,           |  | June 27,        |  |                 
|                       | 2005               |  | 2004            |  |                 
|                       | (in thousands)    
|Gross profit           | $        23,379    |  | $        26,003 |  |                 
|Change from prior year | $        (2,624)   |  |                 |  |                 

Gross profit in the second quarter of 2005 decreased by $2.6 million compared to the second quarter of 2004,
primarily due to lower gross profit from service and spare parts of $1.8 million, a decrease of $0.5 million due to inventory valuation
charges, and a decrease of $0.2 million due to net deferral of systems revenue.

Gross profit for the first six months of 2005 decreased by $2.8 million compared to the second quarter of
2004, primarily due to decreases in gross profit from system sales of $7.3 million and service and spare parts sales of $0.4 million, and
a decrease in gross profit of $1.8 million due to inventory valuation charges, partially offset by an increase of $5.3 million due to net
recognition of deferred systems revenue, and improved gross profit of $1.6 million due to lower warranty costs. The increase in gross
profit from recognition of deferred systems revenue was due to the high volume of shipments in the third and fourth quarters of 2004.



|                    | Three Months Ended |  |          |  | Six Months Ended
|------------------- | ------------------ |  | -------- |  | ----------------
|                    | June 26,           |  | June 27, |  |                 
|                    | 2005               |  | 2004     |  |                 
|                    | (in percentages)  
|Gross profit margin | 41.0%              |  | 43.2%    |  |                 

Gross profit margin in the second quarter of 2005 decreased by 2.2 percent compared to the second
quarter of 2004, primarily due to lower gross profit margin from service and spare parts of 2.6 percent, a decrease of 0.8 percent due to
inventory valuation charges, and a decrease of 0.3 percent due to net deferral of systems revenue, partially offset by improved gross
profit margin from system sales of 0.9 percent and a benefit of 0.5 percent due to lower warranty costs.

Gross profit margin for the first six months of 2005 decreased 2.0 percent compared to the second quarter
of 2004, primarily due to decreases in gross profit from system sales of 6.2 percent and service and spare parts sales of 0.3 percent,
and a decrease in gross profit margin of 1.6 percent due to inventory valuation charges, partially offset by an increase of 4.7 percent
due to net recognition of deferred systems revenue, and improved gross profit margin of 1.4 percent due to lower warranty costs.

Due to intense competition, we continue to face pricing pressure that can affect our gross profit margin.
We continue to increase the proportion of manufacturing work performed by outsourcing partners. This outsourcing strategy is a key
element of our "cyclically flexible enterprise" business model, which is designed to enable us to expand and contract our manufacturing
capacity to meet market conditions. Our gross profit margin has varied over the years and will continue to be affected by many factors,
including competitive pressures, product mix, economies of scale and overhead absorption levels.

Research, Development and Engineering



|                                      | Three Months Ended                 |  |                  |  | Six Months Ended
|------------------------------------- | ---------------------------------- |  | ---------------- |  | ----------------
|                                      | June 26,                           |  | June 27,         |  |                 
|                                      | 2005                               |  | 2004             |  |                 
|                                      | (in thousands, except percentages)
|Research, development and engineering | $          6,981                   |  | $          5,458 |  |                 
|Percentage of net sales               | 12.2%                              |  | 9.1%             |  |                 
|Change from prior year                | $          1,523                   |  |                  |  |                 

Research, development and
engineering expenses increased in amount and as a percentage of net sales for the first two fiscal quarters of 2005 compared to the
same periods of 2004, primarily due to increased activity in 2005 to expand our product portfolio to accommodate sub-65 nanometer
design rules.

Selling, General and Administrative



|                                    | Three Months Ended                 |  |                 |  | Six Months Ended
|----------------------------------- | ---------------------------------- |  | --------------- |  | ----------------
|                                    | June 26,                           |  | June 27,        |  |                 
|                                    | 2005                               |  | 2004            |  |                 
|                                    | (in thousands, except percentages)
|Selling, general and administrative | $        12,937                    |  | $        13,396 |  |                 
|Percentage of net sales             | 22.7%                              |  | 22.3%           |  |                 
|Change from prior year              | $           (459)                  |  |                 |  |                 

Selling, general and administrative (SG&A) expenses for the second quarter of 2005 decreased
compared to the same period of 2004, primarily due to decreases in travel expenses of $0.5 million due to ongoing travel expense
reduction efforts.

Selling, general and administrative (SG&A) expenses for the first six months of 2005 increased
compared to the same period of 2004, primarily due to increases in compensation and benefit expenses of $0.9 million, one-time
severance costs of $0.3 million, outside service costs of $0.9 million, and depreciation expenses of $0.4 million related to the
Company's new enterprise resource planning system; partially offset by decreases of $1.1 million in bad debt expense, travel expenses
of $0.5 million, and other expenses of $0.2 million. Higher outside service costs were due to increased use of outsourcing services,
mainly related to Sarbanes-Oxley compliance. The decrease in bad debt expense was due to the release of $0.6 million of allowance
for doubtful accounts resulting from the collection of previously reserved accounts receivable during the first six months of 2005,
compared to a charge of $0.5 million for allowance for doubtful accounts for the first six months of 2004.

Amortization of Intangibles



|                            | Three Months Ended                 |  |                   |  | Six Months Ended
|--------------------------- | ---------------------------------- |  | ----------------- |  | ----------------
|                            | June 26,                           |  | June 27,          |  |                 
|                            | 2005                               |  | 2004              |  |                 
|                            | (in thousands, except percentages)
|Amortization of intangibles | $             500                  |  | $             329 |  |                 
|Percentage of net sales     | 0.9%                               |  | 0.5%              |  |                 
|Change from prior year      | $             171                  |  |                   |  |                 

Amortization of intangibles for the three and six months ended June 26, 2005 increased compared to the
same periods of 2004, primarily due to amortization of intangibles resulting from our acquisition of Vortek Industries Ltd. on
October 27, 2004.

Restructuring and Other Charges

At December 31, 2004, we had a restructuring accrual balance of
$1,014,000, consisting of $564,000 for consolidation of excess facilities related to our 2002 restructuring plan, and accrued lease
termination costs of $450,000 in connection with the consolidation of excess facilities into our current headquarters based in Fremont,
California in 2004.  During the six months ended June 26, 2005, we paid $450,000 for lease termination costs and incurred no other
restructuring charges, which resulted in a remaining balance of $564,000 as of June 26, 2005.

Interest and Other Income (Expense), Net



|                            | Three Months Ended                 |  |                    |  | Six Months Ended
|--------------------------- | ---------------------------------- |  | ------------------ |  | ----------------
|                            | June 26,                           |  | June 27,           |  |                 
|                            | 2005                               |  | 2004               |  |                 
|                            | (in thousands, except percentages)
|Interest expense            | $               45                 |  | $               27 |  |                 
|Percentage of net sales     | -                                  |  | -                  |  |                 
|Change from prior year      | $               18                 |  |                    |  |                 
|                            |                                    |  |                    |  |                 
|Interest income             | $             479                  |  | $             306  |  |                 
|Percentage of net sales     | 0.8%                               |  | 0.5%               |  |                 
|Change from prior year      | $             173                  |  |                    |  |                 
|                            |                                    |  |                    |  |                 
|Other income (expense), net | $           (441)                  |  | $             300  |  |                 
|Percentage of net sales     | (0.8)%                             |  | 0.5%               |  |                 
|Change from prior year      | $           (741)                  |  |                    |  |                 

Interest income increased in the second quarter of 2005 and for the first six months of 2005 compared with
the same periods of 2004, primarily due to higher average interest rates.  Interest expense in the second quarter of 2005 and for the
first six months of 2005 increased compared to the same periods of 2004, primarily due to interest expenses paid on bank overdrafts by
our subsidiary in Israel.

Other expense, net for the second quarter of 2005 included a foreign currency exchange loss of
$0.3 million and miscellaneous expenses of $0.1 million, compared with an foreign currency exchange gain of $0.7 million and
miscellaneous expenses of $0.4 million in the second quarter of 2004.

Other expense, net for the first six months of 2005 included a foreign currency exchange loss of $1.3
million on foreign forward exchange contracts settled in the first quarter of 2005, and net other income of $0.1 million, compared with an
foreign exchange gain of $0.4 million, a gain on sale of fixed assets of $0.1 million, and miscellaneous expenses of $1.1 million for the
first six months of 2004.

Provision for Income Taxes

The provision for income taxes reflected a tax benefit of $384,000 for the
quarter ended June 26, 2005.  The tax benefit was primarily due to a benefit of $631,000 from the settlement of certain foreign tax
matters and amortization of the deferred tax liability in the amount of $190,000 associated with the acquired intangibles of STEAG and
Vortek, partially offset by a provision of $445,000 for foreign taxes.  On a quarterly basis, we evaluate our expected income tax expense
or benefit based on our year-to-date operations and record an adjustment in the current quarter. The net tax provision is the result of
the mix of profits earned by us and our subsidiaries in tax jurisdictions with a broad range of income tax rates.  At June 26, 2005,
management believes that sufficient uncertainty exists with regard to the realizability of deferred tax assets such that a full valuation
allowance is necessary. Factors considered in providing a valuation allowance include the lack of a significant history of consistent
profits and the lack of carry-back capacity to realize these assets. Based on the absence of objective evidence, management is unable
to assert that it is more likely than not that we will generate sufficient taxable income to realize all our net deferred tax assets.

In the second quarter of 2004, the Company recorded income tax expense of approximately $38,000,
which consisted of foreign taxes incurred by its foreign sales and service operations of approximately $108,000, and federal and state
income taxes of approximately $55,000, partially offset by a deferred tax benefit on the amortization of certain intangible assets of
$125,000.  In the first six months of 2004, the Company recorded income tax expense of approximately $307,000, which consisted of
foreign taxes of approximately $467,000, and federal and state income taxes of approximately $90,000, partially offset by a deferred tax
benefit on the amortization of certain intangible assets of $250,000.

Liquidity and Capital Resources

Our cash, cash equivalents, short-term investments and restricted cash
were $97.6 million at June 26 2005, an increase of $4.9 million from $92.7 million as of December 31, 2004.
Stockholders' equity at June 26, 2005 was $191.2 million.

Credit Arrangements

As of June 26, 2005, the Company has a $10 million revolving line of credit with a bank,
which may be increased to $20 million at the option of the Company. The revolving line of credit expires in April 2006.  All
borrowings under this credit line bear interest at a per annum rate equal to the bank's prime rate plus 100 basis points. The line of credit
is collateralized by a blanket lien on all of our domestic assets including intellectual property. The line of credit requires us to satisfy
certain quarterly financial covenants, including maintaining a minimum consolidated cash balance, maintaining a minimum domestic
cash balance of unrestricted cash and cash equivalents, maintaining a minimum balance of investment accounts, and not exceeding a
maximum net loss limit.  At June 26, 2005, we were in compliance with the covenants, and there was no borrowing under this credit
line.

Our Japanese subsidiary has a credit facility with a Japanese bank in the amount of 600 million Yen
(approximately $5.5 million at June 26, 2005), collateralized by specific trade accounts receivable of the Japanese subsidiary.
The facility is subject to the short-term prime rate, which was 1.375% per annum as of June 26, 2005. The facility will continue
indefinitely unless either party notifies the other party to terminate the facility. We have given a corporate guarantee for this credit
facility. There are no financial covenant requirements for this credit facility.  At June 26, 2005, the Japanese subsidiary had no
borrowing under this credit facility.

Off-Balance-Sheet Arrangements

As of June 26, 2005, we did not have any "off-balance-sheet" arrangements, as defined in
Item 303 (a)(4)(ii) of Regulation S-K.

Contractual Obligations

Under U.S. generally accepted accounting principles, certain obligations and commitments are not
required to be included in our consolidated balance sheets. These obligations and commitments, while entered into in the normal
course of business, may have a material impact on our liquidity.

In connection with the disposition of the Wet Business, we assumed the lease obligations with respect to
the facilities used to house the manufacturing and administrative functions of the transferred Wet Business in Pliezhausen, Germany.
That lease was due to expire on August 31, 2006, with an approximate rental cost of $1.6 million annually. We sublet the
facilities to SCP Global Technologies (SCP) on terms that covered all rent and costs payable by us under the primary lease. Under the
sublease, we were to receive from SCP sublease payments of approximately $1.6 million per annum, and SCP had the right
upon 90 days notice to partially or completely terminate the sublease. In the second quarter of 2004, SCP terminated the
sublease completely, and we became responsible for the future lease costs of approximately $2.6 million through
August 2006. In December 2004, we entered into an agreement with the landlord to terminate the lease early and agreed
to pay 1.5 million Euros (approximately $2.0 million at December 31, 2004) in four installments from January 2005
through September 2005. As a result, we are released from any further legal commitments under the lease with effect from
January 1, 2005.  During the first six months of 2005, the Company paid approximately $0.9 million under the first two
installments.  We had fully accrued for the costs related to this lease. See Note 7 to Condensed Consolidated Financial
Statements.

In connection with the acquisition of Vortek Industries Ltd., we became party to an agreement
between Vortek and the Canadian Minister of Industry (the Minister) relating to an investment in Vortek by Technology Partnerships
Canada. Under that agreement, as amended, we or Vortek agreed to various covenants, including (a) payment by us of a royalty
to the Minister of 1.4% of revenues from flash RTP products, up to a total of CAD14,269,290 (approximately $11.6 million at June
26, 2005), and (b) Vortek maintaining a specified average workforce of employees in Canada through October 27, 2009. If
we, or Vortek, do not satisfy our obligations, the Minister may demand payment of liquidated damages in the amount of CAD14,269,290
(approximately $11.6 million at June 26, 2005) less any royalties paid by Vortek or us to the Minister.

Other Commitments and Legal Settlements

On June 24, 2002, we entered into a settlement agreement and a license agreement with
DNS under which DNS agreed to make payments to us totaling between $75 million (minimum) and $105 million
(maximum), relating to past damages, partial reimbursement of attorney fees and costs, and license fees (See Note 12).

We received a payment of $6.0 million from DNS in April 2005. As of June 26, 2005, DNS has made
payments aggregating $63.4 million under the terms of the settlement and license agreements. Of the $63.4 million paid by
DNS as of June 26, 2005, $4.6 million was subjected to Japanese withholding tax. In December 2004, we received a
$3.1 million withholding tax refund from the Japanese tax authority through competent authority in respect of DNS's payments to
us.  The refund received was for Japanese withholding taxes paid through June 30, 2004.  Effective July 1, 2004, no withholding tax is
applicable on royalty payments from DNS due to the ratification of a new tax treaty on November 6, 2003, between Japan and the
United States of America.

We are scheduled to receive minimum annual royalty payments of $6.0 million in April 2006 and
2007, totaling $12.0 million.

Liquidity and Capital Resources Outlook

As of June 26, 2005, we had cash, cash equivalents, short-term investments, and restricted cash
of $97.6 million. We believe that these balances, including interest to be earned thereon, and anticipated cash flows from
operating activities will be sufficient to fund our working and other capital requirements over the course of the next twelve months and
for the foreseeable future. In the normal course of business, we evaluate the merits of acquiring technology or businesses, or
establishing strategic relationships with or investing in these businesses. We may use available cash, cash equivalents and marketable
security investments to fund such activities in the future. In the event additional needs for cash arise, we may raise additional funds
from a combination of sources, including the potential issuance of debt or equity securities. Additional financing might not be available
on terms favorable to us, or at all. If adequate funds were not available or were not available on acceptable terms, our ability to take
advantage of unanticipated opportunities or respond to competitive pressures could be limited.

Cash Flows from Operating Activities

Net cash provided by operations during the six months ended June 26, 2005 was $9.2 million,
primarily due to net income of $4.3 million, a decrease in accounts receivable of $16.1 million, depreciation and amortization of $5.5
million, a decrease in inventories of $1.5 million, and an inventory valuation charge of $1.8 million, partially offset by a decrease in
accrued liabilities $8.0 million, a decrease in accounts payable of $6.8 million, an increase in advance billings of  $3.4 million, and
an increase in prepaid expenses and other current assets of $1.3 million.

The decrease of $16.1 million in accounts receivable was mainly due to a new collection program adopted
by the Company in the fourth quarter of 2004, which has increased collections in the first six months of 2005. The decrease in
inventories of $1.5 million is primarily due to increased outsourcing of our manufacturing as part of our CFE business model. An
inventory valuation charge of $1.8 million for excess and obsolescence provision was incurred for spare parts valuation and
demonstration and evaluation tools. The decrease of $8.0 million in accrued liabilities was mainly due to a decrease in required
warranty accruals of $1.0 million, the payment of an accrued 2004 performance bonus of $2.0 million and other fringe benefits of $1.1
million, payment of termination fees of $0.9 million related to our surrendered building leases in Germany, and payments of accrued
lease termination costs of $0.5 million.  The decrease in accounts payable of $6.8 million was mainly due to the payment of $4.6 million
to an outsourced manufacturing partner for systems delivered in the fourth quarter of 2004, and lower inventory vendor balances of
$1.0 million due to increased outsourcing of our manufacturing as part of our CFE business model. Advanced billings increased by $3.4
million primarily as a result of deferred revenue of $20.5 million related to systems and $0.7 million related to service in the first six
months of 2005, partially offset by deferred revenue of $17.7 million for system shipments in prior periods recognized during the first six
months of 2005.

The net cash used in operating activities during the six months ended June 27, 2004 was $17.3 million,
primarily attributable to an increase in accounts receivable of $15.1 million due to increased shipments and an increase in inventories
and inventories - delivered systems of $16.7 million due to ramping up of manufacturing of products in response to increased system
orders; which were partially offset by net income of $10.7 million and net increase in deferred revenues of $5.2 million on system
shipments.

We expect that cash provided by operating activities may fluctuate in future periods as a result of a number
of factors including fluctuations in our net sales and operating results, amount of revenue deferred, collection of accounts receivable
and timing of payments.

Cash Flows from Investing Activities

Net cash used in investing activities during the six months ended June 26, 2005 was
$10.1 million, primarily due to purchases of $12.4 million of available-for-sale investments and capital expenditures of $1.5 million
for computer equipment and software, partially offset by proceeds of $3.8 million from sales and maturities of available-for-sale
investments.

Net cash used in investing activities during the six months ended June 27, 2004 was $17.1 million, due to
purchases of $16.8 million of available-for-sale investments and capital expenditure of $7.5 million on property and equipment, partially
offset by proceeds of $7.2 million from sales and maturities of available-for-sale investments.

Cash Flows from Financing Activities

Net cash provided by financing activities during the six months ended June 26, 2005 was
$1.3 million, attributable to net proceeds of $1.3 million from stock options exercised and stock purchases under our
employee stock purchase plan.

Net cash provided by financing activities during the six months ended June 27, 2004 was $46.8 million,
primarily attributable to the net proceeds of $46.5 million received from our underwritten public offering of approximately 4.3 million
shares of newly issued common stock at $11.50 per share, which was reduced to $46.4 million as related transaction expenses were
finalized through the third quarter of 2004.

Recent Accounting Pronouncements

In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123
(revised 2004), (SFAS 123R), "Share-Based Payment". SFAS 123R requires the Company to measure all
employee stock-based compensation awards using a fair value method and to record such expense in the Company's consolidated
financial statements. In addition, the adoption of SFAS 123R will require additional accounting related to the income tax effects of
stock-based compensation and additional disclosure regarding the cash flow effects resulting from share-based payment
arrangements.  In March, 2005, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin 107 (SAB 107).  This
Bulletin summarizes the views of the SEC staff regarding the interaction between SFAS 123R and certain SEC rules and regulations
and provides the SEC staff's views regarding the valuation of share-based payment arrangements for public companies.

In April 2005, the Securities and Exchange Commission extended the compliance requirement date of
SFAS 123R, with the result that this requirement will be effective for the Company beginning with the first fiscal quarter of 2006.
The Company is currently evaluating which transition method and pricing model to adopt, and assessing the effects of adopting
SFAS 123R and SAB 107, which could have a material impact on its consolidated financial position, results of operations and
cash flows.

In June 2005, the FASB issued FASB Staff Position (FSP) FAS 143-1, "Accounting for Electronic
Equipment Waste Obligations", that provides guidance on how commercial users and producers of electronic equipment should
recognize and measure asset retirement obligations associated with the European Directive 2002/96/EC on Waste Electrical and
Electronic Equipment. The guidance in FSP FAS 143-1 applies to the later of the company' s fiscal quarter ended June 30, 2005 or the
date of the adoption of the law by the applicable European Union (EU) member country. The adoption of the FSP in the current quarter
did not have a material effect on the company's Condensed Consolidated Financial Statements.

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS AND MARKET PRICE OF STOCK

The semiconductor equipment industry is highly cyclical, periodically has severe and prolonged downturns,
and causes our operating results to fluctuate significantly. We are exposed to the risks associated with industry overcapacity, including
reduced capital expenditures, decreased demand for our products, increased price competition and delays by our customers in paying
for our products.

The semiconductor industry is highly cyclical and has historically experienced periodic downturns,
whether as the result of general economic changes or capacity growth temporarily exceeding growth in demand for semiconductor
devices. Our business depends in significant part upon capital expenditures by manufacturers of semiconductor devices, including
manufacturers that open new or expand existing facilities. Periods of overcapacity and reductions in capital expenditures by our
customers cause decreases in demand for our products. If existing fabrication facilities are not expanded and new facilities are not built,
demand for our systems may not develop or increase, and we may be unable to generate significant new orders for our systems. If we
are unable to develop new orders for our systems, we will not achieve anticipated net sales levels. During periods of declining demand
for semiconductor manufacturing equipment, our customers typically reduce purchases, delay delivery of ordered products and/or
cancel orders, resulting in reduced revenues and backlog, delays in revenue recognition and excess inventory. Increased price
competition may result, causing pressure on our gross margin and net income.

We are currently experiencing a downturn in orders and cannot predict what the magnitude or duration of
the downturn will be. During the downturn in 2002 and 2003, we were unable to reduce our expenses quickly enough to avoid incurring
losses. During those periods, our net losses were $94.3 million and $28.4 million, respectively. In the current and future
downturns, if we are unable to effectively align our cost structure with prevailing market conditions, we could again experience losses,
may be required to undertake additional cost-cutting measures, and may be unable to continue to invest in marketing, research and
development and engineering at the levels we believe are necessary to maintain our competitive position in our core businesses. Our
failure to make these investments could seriously harm our long-term business prospects.

We depend on large purchases from a few customers, and any cancellation, reduction or delay of
purchases by, or failure to collect receivables from, these customers could harm our business.

Currently, we derive most of our revenues from the sale of a relatively small number of systems to a
relatively small number of customers, which makes our relationship with each customer critical to our business. The list prices on our
systems range from $0.5 million to over $2 million. Consequently, any order cancellations, delays in scheduled shipments,
delays in customer acceptances or delays in collection of accounts receivable could materially adversely affect our operating results
and cause our results to fall below our expectations and the expectations of market analysts or investors. Delays in collection of
accounts receivable could require us to increase our accounts receivable reserve, which would increase our operating expenses. In
addition, our dependence on a relatively small number of customers reduces our leverage in pricing and other negotiations.

Our list of major customers changes substantially from year to year, and we cannot predict whether a major
customer in one year will make significant purchases from us in future years. Additionally, our customers' capital budget considerations
and our lengthy sales cycle make the timing of customer orders uneven and difficult to predict. Accordingly, it is difficult for us to
accurately forecast our revenues and operating results from year to year. If we are unable to collect any significant receivable from a
large customer, our financial results will be negatively impacted.

Our backlog orders are subject to cancellation or delay.

Although we maintain a backlog of customer orders with expected shipment dates within the next
12 months, customers may request cancellations or delivery delays. As a result, our backlog may not be a reliable indication of
our future revenues. If shipments of orders in backlog are cancelled or delayed, our revenues could fall below our expectations and the
expectations of market analysts and investors.

Delays or technical and manufacturing difficulties incurred in the introduction of new products could be
costly and adversely affect our customer relationships.

Our success depends in part on the continual introduction of new and improved systems and
processes. Our products are complex, and we may experience delays and technical or manufacturing difficulties in the prototype
introduction of new systems and enhancements, or in achieving volume production of new systems or enhancements. Our inability to
overcome such difficulties, to meet the technical specifications of any new systems or enhancements, or to manufacture and ship these
systems or enhancements in volume and in a timely manner, would materially adversely affect our business and results of operations,
as well as our customer relationships. We may from time to time incur unanticipated costs to ensure the functionality and reliability of
our products early in their life cycles, and such costs can be substantial. If we encounter reliability or quality problems with our new
products or enhancements, we could face a number of difficulties, including reduced orders, higher manufacturing costs, delays in
collection of accounts receivable and additional service and warranty expenses, all of which could materially adversely affect our
business and results of operations.

We may not achieve anticipated revenue levels if we are not selected as "vendor of choice" for new or
expanded fabrication facilities, or if our systems and products do not achieve broader market acceptance.

Because semiconductor manufacturers must make a substantial investment to install and integrate
capital equipment into a semiconductor fabrication facility, these manufacturers will tend to choose semiconductor equipment
manufacturers based on established relationships, product compatibility and proven financial performance.

Once a semiconductor manufacturer selects a particular vendor's capital equipment, the manufacturer
generally relies for a significant period of time upon equipment from this "vendor of choice" for the specific production line application. In
addition, the semiconductor manufacturer frequently will attempt to consolidate its other capital equipment requirements with the same
vendors. Accordingly, we may face narrow windows of opportunity to be selected as the "vendor of choice" by significant new
customers. It may be difficult for us to sell to a particular customer for a significant period of time once that customer selects a
competitor's product, and we may not be successful in obtaining broader acceptance of our systems and technology. If we are unable
to achieve broader market acceptance of our systems and technology, we may be unable to maintain and grow our business and our
operating results and financial condition will be adversely affected.

We must continually anticipate technology trends, improve our existing products and develop new products
in order to be competitive. The development of new or enhanced products involves significant risk and cost.

The markets in which we and our customers compete are characterized by rapidly changing
technology, evolving industry standards and continuous improvements in products and services. Consequently, our success depends
upon our ability to anticipate future technology trends and customer needs, to develop new systems and processes that meet customer
requirements and industry standards and that compete effectively on the basis of price and performance, and to continually improve our
existing systems and processes.

Our development and manufacture of new products involves significant risk, since the products are very
complex and the development cycle is long and expensive. The success of any new systems we develop and introduce is dependent
on a number of factors, including our ability to correctly predict customer requirements for new processes, to assess and select the
potential technologies for research and development, and to timely complete new system designs that are acceptable to the market.
We may make substantial investments in new technologies before we can know whether they are technically or commercially feasible
or advantageous, and without any assurance that revenue from future products or product enhancements will be sufficient to recover
the associated development costs. Not all development activities result in commercially viable products. We may be adversely affected
by manufacturing inefficiencies and the challenge of producing innovative systems in sufficient volume to meet customer requirements.
We may not be able to improve our existing systems or develop new technologies or systems in a timely manner. We may exceed the
budgeted cost of reaching our research, development and engineering objectives, and planned product development schedules may
require extension. Any delays or additional development costs could have a material adverse effect on our business and results of
operations.

As we continue our work to improve our new enterprise resource planning and financial statement consolidation
systems, unexpected problems could occur and could cause disruption to the management of our business and delays or errors in the
preparation of our financial statements.

In the second quarter of 2005, we completed the implementation of the final phase of a new enterprise
resource planning, or ERP, system for our worldwide operations. The new ERP system has become integral to our ability to accurately
and efficiently maintain our books and records, record our transactions, provide critical information to our management, and prepare our
financial statements. In recent periods, we have implemented other phases of the ERP system and implemented new financial systems
to aid in the consolidation of our financial reporting. These systems are new to us and we have not had extensive experience with
them.

Implementation of the new ERP system has required us to change internal business practices, transfer
records to a new computer system and train our employees in the correct use and input of data into the system. We may discover that
errors have been made in converting to or using the new systems, or encounter unexpected difficulties or costs or other challenges, any
of which may disrupt our business or cause errors or delays in the reporting of our financial results. Our systems, procedures or
controls may not be adequate to support our operations and require us to change our internal business practices. Corrections and
improvements may be required as we continue the improvement of our new systems, procedures and controls, and could cause us to
incur additional costs and require additional management attention, placing burdens on our internal resources. If we fail to manage
these changes effectively, it could adversely affect our ability to manage our business and our operating results.

Our results of operations may suffer if we do not effectively manage our inventory.

We need to manage our inventory of component parts, work-in-process and finished goods effectively
to meet customer delivery demands at an acceptable risk and cost. Customers are increasingly requiring very short lead times for
delivery, which may require us to purchase and carry additional inventory. For both the inventories that support manufacture of our
products and our spare parts inventories, if the customer demand we anticipate does not materialize in a timely manner, we will incur
increased carrying costs and some inventory could become un-saleable or obsolete, resulting in write-offs, which would adversely affect
the results of our operations.

Warranty claims in excess of our projections could seriously harm our business.

We offer a warranty on our products. The cost associated with our warranty is significant, and in the
event our projections and estimates of this cost are inaccurate, our financial performance could be seriously harmed. In addition, if we
experience product failures at an unexpectedly high level, our reputation in the marketplace could be damaged, and our business would
suffer.

We are increasingly outsourcing manufacturing and logistics activities to third party service providers, which
decreases our control over the performance of these functions.

We have already outsourced certain manufacturing and spare parts logistics functions to third party
service providers, and we may outsource more of those functions in the future. While we expect to achieve operational flexibility and
cost savings as a result of this outsourcing, outsourcing has a number of risks and reduces our control over the performance of the
outsourced functions. Significant performance problems by these third party service providers could result in cost overruns, delayed
deliveries, shortages, quality issues or other problems that could result in significant customer dissatisfaction and could materially and
adversely affect our business, financial condition and results of operations.

If for any reason one or more of these third party service providers becomes unable or unwilling to continue
to provide services of acceptable quality, at acceptable costs and in a timely manner, our ability to deliver our products or spare parts to
our customers could be severely impaired. We would quickly need to identify and qualify substitute service providers or increase our
internal capacity, which could be expensive, time consuming and difficult, and could result in unforeseen operations problems.
Substitute service providers might not be available or, if available, might be unwilling or unable to offer services on acceptable
terms.

If customer demand for our products increases, we may be unable to secure sufficient additional capacity
from our current service providers on commercially reasonable terms, if at all.

Our requirements are expected to represent a small portion of the total capacities of our third party service
providers, and they may preferentially allocate capacity to other customers, even during periods of high demand for our products. In
addition, such manufacturers could suffer financial difficulties or disruptions in their operations due to causes beyond our control.

We may not be able to continue to successfully compete in the highly competitive semiconductor equipment
industry.

The semiconductor equipment industry is both highly competitive and subject to rapid technological
change. Significant competitive factors include the following:

- system performance;
- cost of ownership;
- size of installed base;
- breadth of product line;
- delivery availability; and
- customer support.

Competitive pressure has been increasing in several areas. In particular, there is increased price
competition, and customers are waiting to make purchase commitments, which are then placed with demands for rapid delivery dates
and increased product support.

Our major competitors are larger than we are, have greater capital resources, and may have a competitive
advantage over us by virtue of having:

- broader product lines;
- longer operating history;
- greater experience with high volume manufacturing;
- substantially larger customer bases;
- the ability to reduce price through product bundling; and
- substantially greater customer support, financial, technical, and marketing resources.

In addition, to expand our sales we must often replace the systems of our competitors or sell new systems
to customers of our competitors. Our competitors may develop new or enhanced competitive products that will offer price or
performance features that are superior to our systems. Our competitors may also be able to respond more quickly to new or emerging
technologies and changes in customer requirements, or to devote greater resources to the development, promotion, sale and on-site
customer support of their product lines. We may not be able to maintain or expand our sales if competition increases and we are unable
to respond effectively.

Our lengthy sales cycle increases our costs and reduces the predictability of our revenue.

Sales of our systems depend upon the decision of a prospective customer to increase or replace
manufacturing capacity, typically involving a significant capital commitment. Accordingly, the decision to purchase our systems requires
time consuming internal procedures associated with the evaluation, testing, implementation, and introduction of new technologies into
our customers' manufacturing facilities. Even after the customer determines that our systems meet their qualification criteria, we may
experience delays finalizing system sales while the customer obtains approval for the purchase, constructs new facilities, or expands its
existing facilities. Consequently, the time between our first contact with a customer regarding a specific potential purchase and the
customer's placing its first order may last from nine to twelve months or longer. We may incur significant sales and marketing expenses
during this evaluation period. In addition, the length of this period makes it difficult to accurately forecast future sales. If sales forecasted
from a specific customer are not realized, we may experience an unplanned shortfall in revenues and our quarterly and annual revenue
and operating results may fluctuate significantly from period to period.

We are highly dependent on international sales, and face significant economic and regulatory risks.

International sales accounted for 86% of net sales in the first six months of 2005, 87% of our net sales
in 2004, and 87% of our net sales in 2003. We anticipate international sales will continue to account for a significant portion of our
future net sales. Asia has been a particularly important region for our business, and we anticipate that it will continue to be important as
we expand our sales and marketing efforts in Asia. Our sales to customers located in China, Japan, Korea, Taiwan, and other Asian
countries accounted for 77% of net sales in the first six months of 2005, 79% of our net sales in 2004 and 71% of our net sales in 2003.
Because of our continuing dependence upon international sales, we are subject to a number of risks associated with international
business activities, including:

- unexpected changes in law or regulations resulting in more burdensome governmental controls, tariffs,
taxes, restrictions, embargoes, or export license requirements;
- exchange rate volatility;
- the need to comply with a wide variety of foreign and U.S. export laws;
- political and economic instability, particularly in Asia;
- differing labor regulations;
- reduced protection for intellectual property;
- difficulties in accounts receivable collections;
- difficulties in managing distributors or representatives; and
- difficulties in staffing and managing foreign subsidiary operations.

In the U.S. and Asia (excluding Japan), our sales to date have been denominated primarily in U.S. dollars,
while our sales in Japan are usually denominated in Japanese Yen. Our sales to date in Europe have been denominated in various
currencies, currently primarily U.S. dollars and the Euro. Our sales in foreign currencies are subject to risks of currency fluctuation. For
U.S. dollar sales in foreign countries, our products may become less price-competitive when the local currency is declining in value
compared to the dollar. This could cause us to lose sales or force us to lower our prices, which would reduce our gross margins.

In addition, the expenses of our German manufacturing operation are primarily incurred in Euros. If the
Euro were to appreciate in relation to the U.S. dollar, our operating expenses would increase.

We depend upon a limited number of suppliers for some components and subassemblies, and supply
shortages or the loss of these suppliers could result in increased cost or delays in the manufacture and sale of our products.

We rely to a substantial extent on outside vendors to provide many of the components and
subassemblies of our systems. We obtain some of these components and subassemblies from a sole source or a limited group of
suppliers. Because of our anticipated reliance on outside vendors generally, and on a sole or a limited group of suppliers in particular,
we may be unable to obtain an adequate supply of required components. Although we currently experience minimal delays in receiving
goods from our suppliers, when demand for semiconductor equipment is strong, our suppliers may have difficulty providing components
on a timely basis.

In addition, during periods of shortages of components, we may have reduced control over pricing and
timely delivery of components. We often quote prices to our customers and accept customer orders for our products prior to purchasing
components and subassemblies from our suppliers. If our suppliers increase the cost of components or subassemblies, we may not
have alternative sources of supply and may no longer be able to increase the cost of the system being evaluated by our customers to
cover all or part of the increased cost of components.

The manufacture of some of these components and subassemblies is an extremely complex process and
requires long lead times. If we are unable to obtain adequate and timely deliveries of our required components or subassemblies, we
may have to seek alternative sources of supply or manufacture such components internally. This could delay our ability to manufacture
or timely ship our systems, causing us to lose sales, incur additional costs, delay new product introductions, and harm our
reputation.

We manufacture many of our products at two primary manufacturing facilities and are thus subject to risk of
disruption.

Although we outsource the manufacturing for certain of our products to third parties, we continue to
produce our latest generation products at our two principal manufacturing plants in Fremont, California and Dornstadt, Germany. We
have limited ability to interchangeably produce our products at either facility, and in the event of a disruption of operations at one facility,
our other facility would not be able to make up the capacity loss. Our operations are subject to disruption for a variety of reasons,
including, but not limited to natural disasters, work stoppages, operational facility constraints and terrorism. Such disruption could cause
delays in shipments of products to our customers, result in cancellation of orders or loss of customers and seriously harm our
business.

Because of competition for qualified personnel, we may not be able to recruit or retain necessary personnel,
which could impede development or sales of our products.

Our growth will depend on our ability to attract and retain qualified, experienced employees. There is
substantial competition for experienced engineering, technical, financial, sales, and marketing personnel in our industry. In particular,
we must attract and retain highly skilled design and process engineers. Historically, competition for such personnel has been intense in
all of our locations, but particularly in the San Francisco Bay Area where our headquarters is located. If we are unable to retain existing
key personnel, or attract and retain additional qualified personnel, we may from time to time experience inadequate levels of staffing to
develop and market our products and perform services for our customers. As a result, our growth could be limited due to our lack of
capacity to develop and market our products to our customers, or we could fail to meet our delivery commitments or experience
deterioration in service levels or decreased customer satisfaction.

If we are unable to protect our intellectual property, we may lose a valuable asset and experience reduced
market share. Efforts to protect our intellectual property may require additional costly litigation.

We rely on a combination of patents, copyrights, trademark and trade secret laws, non-disclosure
agreements, and other intellectual property protection methods to protect our proprietary technology. Despite our efforts to protect our
intellectual property, our competitors may be able to legitimately ascertain the non-patented proprietary technology embedded in our
systems. If this occurs, we may not be able to prevent the use of such technology. Our means of protecting our proprietary rights may
not be adequate and our patents may not be sufficiently broad to protect our technology. Any patents owned by us could be challenged,
invalidated, or circumvented and any rights granted under any patent may not provide adequate protection to us. Furthermore, we may
not have sufficient resources to protect our rights. Our competitors may independently develop similar technology, or design around
patents that may be issued to us. In addition, the laws of some foreign countries may not protect our proprietary rights to as great an
extent as do the laws of the United States and it may be more difficult to monitor the use of our products in such foreign countries. As a
result of these threats to our proprietary technology, we may have to resort to costly litigation to enforce our intellectual property rights,
which may or may not prove successful.

We might face patent infringement or other intellectual property infringement claims that may be costly to
resolve and could divert management attention.

We may from time to time be subject to claims of infringement of other parties' patents or other
proprietary rights. In addition, we on occasion receive notification from customers who believe that we owe them indemnification or
have other obligations related to infringement claims made against the customers by third parties. Our involvement in any patent
dispute or other intellectual property dispute or action to protect trade secrets, even if the claims are without merit, could be very
expensive to defend and could divert the attention of our management. Adverse determinations in any litigation could subject us to
significant liabilities to third parties, require us to seek costly intellectual property licenses from third parties, and prevent us from
manufacturing and selling our products. Royalty or license agreements, if required, may not be available on terms acceptable to us or at
all. Any of these situations could have a material adverse effect on our business and operating results in one or more countries.

Our failure to comply with environmental regulations could result in substantial liability.

Some of our products contain and/or require the use of hazardous materials, and we are subject to a
variety of federal, state, local, and foreign laws, rules, and regulations relating to environmental protection. These laws, rules, and
regulations govern the use, storage, discharge, and disposal of hazardous chemicals during manufacturing, research and development
and sales demonstrations. If we fail to comply with present or future regulations, especially in our Fremont, California and Dornstadt,
Germany manufacturing facilities, we could be subject to substantial liability for clean up efforts, personal injury, and fines or
suspension or cessation of our operations. We may be subject to liability if our acquired companies have past violations. Restrictions on
our ability to expand or continue to operate our present locations could be imposed upon us, or we could be required to acquire costly
remediation equipment, or incur other significant expenses.

Future sales of shares by STEAG could adversely affect the market price of our common stock.

There are 51,741,387 shares of our common stock outstanding as of June 26, 2005, of which
7,332,291 (or 14.2%) are held beneficially by STEAG Electronic Systems AG and its affiliates (STEAG). STEAG has indicated that it
plans to reduce its ownership in our common stock over time. If STEAG were to sell a large number of shares, the market price of our
common stock may decline. Moreover, the perception in the public markets that such sales by STEAG might occur could also adversely
affect the market price of our common stock.

We incurred net operating losses during 2001 to 2003. We may not achieve or maintain profitability on an
annual basis.

We incurred net losses of approximately $336.7 million for the year ended December 31,
2001, $94.3 million for the year ended December 31, 2002 and $28.4 million for the year ended December 31,
2003. Although we were profitable for each of the four quarters in 2004 and the first two quarters of 2005, we expect to continue to incur
significant research and development and selling, general and administrative expenses. We may not achieve profitability in future
years. We will need to continue to generate significant net sales to achieve and maintain profitability, and we may not be able to do
so.

Our quarterly operating results fluctuate significantly and are difficult to predict, and may fall short of
anticipated levels, which could cause our stock price to decline.

Our quarterly revenue and operating results have varied significantly in the past and are likely to vary
significantly in the future, which makes it difficult for us to predict our future operating results. A substantial percentage of our operating
expenses are fixed in the short term and we may be unable to adjust spending to compensate for an unexpected shortfall in revenues.
As a result, any delay in generating or recognizing revenues could cause our operating results to be below the expectations of market
analysts or investors, which could cause the price of our common stock to decline.

The price of our common stock has fluctuated in the past and may continue to fluctuate significantly in the
future, which may lead to losses by investors or to securities litigation.

The market price of our common stock has been highly volatile in the past, and our stock price may
decline in the future. For example, in the twelve months prior to June 26, 2005, the closing price range for our common stock was $5.77
to $12.02 per share.

In addition, in recent years the stock market in general, and the market for shares of high technology stocks
in particular, have experienced extreme price fluctuations. These fluctuations have frequently been unrelated to the operating
performance of the affected companies. Such fluctuations could adversely affect the market price of our common stock. In the past,
securities class action litigation has often been instituted against a company following periods of volatility in its stock price. This type of
litigation, if filed against us, could result in substantial costs and divert our management's attention and resources.

Any future business acquisitions may disrupt our business, dilute stockholder value, or distract management
attention.

As part of our ongoing business strategy, we may consider acquisitions of, or significant investments
in, businesses that offer products, services, and technologies complementary to our own. Such acquisitions could materially adversely
affect our operating results and/or the price of our common stock. Acquisitions also entail numerous risks, including:

- difficulty of assimilating the operations, products, and personnel of the acquired
businesses;
- potential disruption of our ongoing business;
- unanticipated costs associated with the acquisition;
- inability of management to manage the financial and strategic position of acquired or developed products,
services, and technologies;
- inability to maintain uniform standards, controls, policies, and procedures; and
- impairment of relationships with employees and customers that may occur as a result of integration of the
acquired business.

To the extent that shares of our stock or other rights to purchase stock are issued in connection with any
future acquisitions, dilution to our existing stockholders will result, and our earnings per share may suffer. Any future acquisitions may
not generate additional revenue or provide any benefit to our business, and we may not achieve a satisfactory return on our investment
in any acquired businesses.

Continued compliance with new regulatory and accounting requirements will be challenging and is likely to
cause our general and administrative expenses to increase and impact our future financial position and results of operations.

As a result of compliance with the Sarbanes-Oxley Act of 2002, as well as changes to listing standards
adopted by the Nasdaq Stock Market, and the attestation and accounting changes required by the Securities and Exchange
Commission, we are required to implement additional internal controls, to improve our existing internal controls, and to comprehensively
document and test our internal controls. As a result, we are required to hire additional personnel and to obtain additional outside legal,
accounting and advisory services, all of which will cause our general and administrative costs to increase. Proposed changes in the
accounting rules, including legislative and other proposals to account for employee stock options as a compensation expense among
others, could materially increase the expenses that we report under generally accepted accounting principles, which may adversely
affect our operating results.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk

We are exposed to financial market risks, including changes in foreign
currency exchange rates and interest rates. Historically, much of our revenues and capital spending has been transacted in U.S.
dollars.

Our exposure to market risk for changes in interest rates relates to our investment portfolio. We do not
currently use derivative financial instruments in our investment portfolio, nor hedge for these interest rate exposures. We place our
investments with high credit quality issuers and, by policy, limit the amount of credit exposure to any one issuer. The portfolio includes
only marketable securities with active secondary or resale markets to ensure portfolio liquidity.

Our interest rate risk relates primarily to our investment portfolio, which consisted of
$46.5 million in cash equivalents and $11.2 million in short-term marketable securities as of June 26, 2005. An immediate sharp
increase in interest rates could have a material adverse affect on the fair value of our investment portfolio. Conversely, immediate sharp
declines in interest rates could seriously harm interest earnings of our investment portfolio. By policy, we limit our exposure to
longer-term investments. The maturities of short-term investments as of June 26, 2005 are shown below (in thousands):



|                             | June 26, 2005                 
|---------------------------- | ------------------------------
|                             | (in thousands)                
|Due within one year          | $                        9,934
|Due within one to five years | 1,254                         
|                             | $                      11,188 

Foreign Currency Risk

The functional currency of our foreign subsidiaries is their local currencies.
Accordingly, all assets and liabilities of these foreign operations are translated using exchange rates in effect at the end of the period,
and revenues and costs are translated using average exchange rates for the period. Gains or losses from translation of foreign
operations where the local currencies are the functional currency are included as a component of accumulated other comprehensive
income/(loss). Foreign currency transaction gains and losses are recognized in the consolidated statements of operations as they are
incurred.  Because much of our revenues and capital spending are transacted in U.S. dollars, we believe that foreign currency
exchange rates should not materially adversely affect our overall financial position, results of operations or cash flows.

During 2004, we employed a foreign currency hedging program, utilizing foreign currency forward
exchange contracts, to hedge foreign currency fluctuations associated with Euro and Japanese Yen denominated accounts receivable
balances. In the fourth quarter of 2004, we also included Euro denominated intercompany balances in our foreign currency hedging
program. The goal of the hedging program was to hedge against foreign currency fluctuations associated with the revaluation gains
(losses) of foreign denominated accounts receivable and intercompany account balances. All forward foreign exchange contracts
employed by the Company did not exceed one year. Under SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities," these forward contracts were not designated hedges. All outstanding forward foreign currency contracts were
marked to market with the resulting unrealized gains (losses) recorded in other income (expense), net. We do not use foreign currency
forward exchange contracts for speculative or trading purposes.

During January 2005, we settled three forward foreign exchange contracts outstanding as of December 31,
2004 for the purchase in total of 28.3 million Euros in exchange for US$38.6 million (weighted average contract rate of 1
Euro to US$1.36) upon maturities and realized a total foreign exchange loss of $1.3 million, which was recorded under other
expense, net.  No new forward foreign exchange contracts were contracted during the first six months of 2005.  There was no forward
foreign exchange contract outstanding as of June 26, 2005.

ITEM 4.    CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Our management, with the participation of our chief executive officer and chief financial officer, conducted
an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) as of the end
of the quarterly period covered by this report.  Based on that evaluation, our chief executive officer and chief financial officer concluded
that our disclosure controls and procedures were effective as of the end of the period covered by this report.

It should be noted that any system of controls, however well designed and operated, can provide only
reasonable, and not absolute, assurance that the objectives of the system will be met.  In addition, the design of any control system is
based in part upon certain assumptions about the likelihood of future events.

Quarterly Evaluation of Changes in Internal Control Over Financial Reporting

Our management, with the participation of our chief executive officer and chief financial officer, also
conducted an evaluation of our internal control over financial reporting to determine whether any change occurred during the second
quarter of 2005 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Based on that evaluation, our management concluded that there was no such change during that quarter.

PART II.  OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS

In the ordinary course of business, we are subject to claims and litigation,
including claims that we infringe third party patents, trademarks and other intellectual property rights. Although we believe that it is
unlikely that any current claims or actions will have a material adverse impact on our operating results or our financial position, given
the uncertainty of litigation, we cannot be certain of this. Moreover, the defense of claims or actions against us, even if not meritorious,
could result in the expenditure of significant financial and managerial resources.

Our involvement in any patent dispute, other intellectual property dispute or action to protect trade secrets
and know-how could result in a material adverse effect on our business. Adverse determinations in current litigation or any other
litigation in which we may become involved could subject us to significant liabilities to third parties, require us to grant licenses to or
seek licenses from third parties and prevent us from manufacturing and selling our products. Any of these situations could have a
material adverse effect on our business.

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

Our Annual Meeting of Stockholders was held on May 25, 2005.

Out of 51,722,319 shares of Common Stock (as of the record date of  March 28, 2005)
entitled to vote at the meeting, 40,413,205 shares were present in person or by proxy.

At the meeting, the stockholders elected  Dr. Hans-Georg Betz, David L. Dutton and Kenneth G. Smith as Class
II directors to hold office for a three-year term and until their successors are elected and qualified. The nominees received the following
votes:



|Nominee             |  | For        |  | Withheld 
|------------------- |  | ---------- |  | ---------
|Dr. Hans-Georg Betz |  | 35,746,486 |  | 4,666,719
|David L. Dutton     |  | 37,591,933 |  | 2,821,272
|Kenneth G. Smith    |  | 36,857,723 |  | 3,555,482

Our stockholders approved the amendment and restatement of the Company's 1989 Stock Option Plan as the
2005 Equity Incentive Plan. The proposal received the following votes:



|For        |  | Against   |  | Abstain |  | Broker Non-Vote
|---------- |  | --------- |  | ------- |  | ---------------
|25,207,289 |  | 6,395,435 |  | 54,246  |  | 8,756,235      

Our stockholders approved a proposal to ratify the appointment of PricewaterhouseCoopers LLP as the
Company's independent registered public accountants for the year ending December 31, 2005. The proposal received the following
votes:



|For        |  | Against |  | Abstain |  | Broker Non-Vote
|---------- |  | ------- |  | ------- |  | ---------------
|40,374,896 |  | 33,513  |  | 4,796   |  | -              

ITEM 6.	EXHIBITS



|Exhibit
                                  Number | Description                                                                                                             
|------------------------------------------------ | ------------------------------------------------------------------------------------------------------------------------
|3.1(1)                                           | Amended and Restated Certificate of Incorporation of the Company.                                                       
|3.2(2)                                           | Third Amended and Restated Bylaws of the Company.                                                                       
|4.1(3)                                           | 2005 Equity Incentive Plan                                                                                              
|4.2(4)                                           | Rights Agreement, effective as of July 28, 2005, between the Company and Mellon Investor Services, LLC, as rights agent.
|31.1                                             | Certification of Chief Executive Officer Pursuant to Sarbanes-Oxley Act Section 302(a).                                 
|31.2                                             | Certification of Chief Financial Officer Pursuant to Sarbanes-Oxley Act Section 302(a).                                 
|32.1                                             | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.                                            
|32.2                                             | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.                                            

_________________

(1)  Incorporated by reference from Mattson Technology, Inc. Current Report on Form 8-K filed on January 30,
2001.

(2)  Incorporated by reference from Mattson Technology, Inc. Quarterly Report on Form 10-Q filed on August
14, 2002.

(3)  Incorporated by reference from Mattson Technology, Inc. Definitive Proxy Statement on Schedule 14A filed
on April 20, 2005.

(4)  Incorporated by reference from Mattson Technology, Inc. Current Report on Form 8-K filed on August 2, 2005.

---

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.

| |                                     
| | ------------------------------------
| | Mattson Technology, Inc.(Registrant)

Dated: August 5, 2005

| |                                                                                                                                      
| | -------------------------------------------------------------------------------------------------------------------------------------
| | By: /s/ David Dutton
               David DuttonPresident and Chief Executive Officer
                  (Principal Executive Officer)

Dated: August 5, 2005

| |                                                                                                                                                                                    
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | By: /s/ Ludger Viefhues
               Ludger ViefhuesExecutive Vice President - Finance and Chief Financial Officer
                  (Principal Financial and Accounting Officer)

---