**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-QSB**

**QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF**

**THE SECURITIES EXCHANGE ACT OF 1934**

|**For the quarter ended July 31, 2005** | **Commission File Number: 0-5105**
|--------------------------------------- | ----------------------------------

**MILASTAR CORPORATION**

**(Exact name of registrant as specified in its charter)**



|**DELAWARE**

**(State or other jurisdiction of** **incorporation or organization)**              | **13-2636669**

**(I.R.S. Employer** **Identification No.)**
|------------------------------------------------------------------------------------------------- | ------------------------------------------------------------
|                                                                                                  |                                                             
|**7317 West Lake Street, Minneapolis, MN****55426**

**(Address of principal executive offices)** | **(952) 929-4774**

**(Telephone number)**                  

**Not Applicable**

**Former name, former address and former fiscal year, if changed since last report.**

**Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or**

**15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past 90 days. YesX No**

**At September 9, 2005,** **2,723,264 shares of common stock of the Registrant were issued and outstanding.**

MILASTAR CORPORATION AND SUBSIDIARIES

PART I

**Item 1. Financial Statements**

The condensed consolidated financial statements included herein have been prepared by Milastar Corporation (the "Company") without audit, pursuant
to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial
statements prepared in accordance with accounting principlesgenerally accepted in the United States of Americahave been condensed or omitted
pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to make the information presented not
misleading. Operating results for the three months ended July 31, 2005 are not necessarily indicative of the results that may be expected for the year
ending April 30, 2006. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial
statements and the notes thereto included in the Company's annual report on Form 10-KSB for the fiscal year ended April 30, 2005.

The condensed consolidated financial statements included herein, which are unaudited, include, in the opinion of management, all adjustments
(consisting only of normal recurring accruals) necessary to present fairly the consolidated financial position and results of operations of the Company for
the periods presented.

|MILASTAR CORPORATION AND SUBSIDIARIES
|-------------------------------------
|**CONSOLIDATED BALANCE SHEETS**      
|                                     
|**ASSETS**                           

|                                                                      | **July 31,**

**2005**

**(Unaudited)** |  | ******April 30,**

**2005**

**(Audited)**
|--------------------------------------------------------------------- | --------------------------------------- |  | ------------------------------------------
|Current assets:                                                       |                                         |  |                                           
|Cash                                                                  | $ 465,000                               |  | $ 205,000                                 
|Accounts and other receivables, net                                   | 1,649,000                               |  | 1,627,000                                 
|Inventory                                                             | 91,000                                  |  | 191,000                                   
|Deferred income taxes                                                 | 169,000                                 |  | 134,000                                   
|Prepaid supplies and other                                            | 250,000                                 |  | 266,000                                   
|Total current assets                                                  | 2,624,000                               |  | 2,423,000                                 
|                                                                      |                                         |  |                                           
|Property, plant and equipment:                                        |                                         |  |                                           
|Land                                                                  | 420,000                                 |  | 420,000                                   
|Buildings and improvements                                            | 3,138,000                               |  | 3,138,000                                 
|Deposits on Equipment                                                 | --                                      |  | 469,000                                   
|Equipment                                                             | 9,005,000                               |  | 8,916,000                                 
|                                                                      | 12,563,000                              |  | 12,943,000                                
|Less accumulated depreciation                                         | (5,234,000)                             |  | (5,382,000)                               
|                                                                      | 7,329,000                               |  | 7,561,000                                 
|                                                                      |                                         |  |                                           
|Total assets                                                          | $ 9,953,000                             |  | $ 9,984,000                               
|                                                                      |                                         |  |                                           
|**LIABILITIES AND
STOCKHOLDERS' EQUITY**                              |                                         |  |                                           
|Current liabilities:                                                  |                                         |  |                                           
|Current maturities of long-term debt                                  | $ 630,000                               |  | $ 630,000                                 
|Accounts payable                                                      | 376,000                                 |  | 416,000                                   
|Accrued payroll and benefits                                          | 473,000                                 |  | 444,000                                   
|Accrued income taxes                                                  | 83,000                                  |  | 158,000                                   
|Accrued real estate taxes                                             | 77,000                                  |  | 101,000                                   
|Other accrued liabilities                                             | 170,000                                 |  | 163,000                                   
|Total current liabilities                                             | 1,809,000                               |  | 1,912,000                                 
|                                                                      |                                         |  |                                           
|Long-term debt, less current
maturities                               | 1,448,000                               |  | 1,595,000                                 
|Deferred income taxes                                                 | 494,000                                 |  | 494,000                                   
|                                                                      |                                         |  |                                           
|Total liabilities                                                     | 3,751,000                               |  | 4,001,000                                 
|                                                                      |                                         |  |                                           
|Stockholders' equity:                                                 |                                         |  |                                           
|Common stock, $.05 par value;
authorized 7,500,000 shares, issued
and |                                         |  |                                           
|outstanding 2,723,264 shares at July
31, 2005 and April 30, 2005      | 136,000                                 |  | 136,000                                   
|Additional paid-in capital                                            | 1,647,000                               |  | 1,647,000                                 
|Retained earnings                                                     | 4,419,000                               |  | 4,200,000                                 
|Total stockholders' equity                                            | 6,202,000                               |  | 5,983,000                                 
|                                                                      |                                         |  |                                           
|Total liabilities and stockholders'
equity                            | $ 9,953,000                             |  | $ 9,984,000                               
|                                                                      |                                         |  |                                           
|See accompanying notes to
condensed consolidated financial
statements |                                         |  |                                           

|MILASTAR CORPORATION AND SUBSIDIARIES    
|-----------------------------------------
|**CONSOLIDATED STATEMENTS OF OPERATIONS**
|**Three Months Ended July 31,**          
|(Unaudited)                              

|                                                                      | **2005**    |  | ******2004**
|--------------------------------------------------------------------- | ----------- |  | ------------
|                                                                      |             |  |             
|Net sales                                                             | $ 3,479,000 |  | $ 3,158,000 
|Cost of sales                                                         | 2,351,000   |  | 2,153,000   
|                                                                      |             |  |             
|Gross profit                                                          | 1,128,000   |  | 1,005,000   
|Selling, general and administrative
expenses                          | 627,000     |  | 579,000     
|Disposal loss on property and
equipment                               | 104,000     |  | 95,000      
|                                                                      |             |  |             
|Operating income                                                      | 397,000     |  | 331,000     
|                                                                      |             |  |             
|Other expense:                                                        |             |  |             
|Interest expense                                                      | (29,000)    |  | (26,000)    
|Total other expense                                                   | (29,000)    |  | (26,000)    
|                                                                      |             |  |             
|Income before income taxes                                            | 368,000     |  | 305,000     
|Income tax expense                                                    | 149,000     |  | 115,000     
|                                                                      |             |  |             
|Net income                                                            | $ 219,000   |  | $ 190,000   
|                                                                      |             |  |             
|Net income per common share - basic                                   | $ 0.08      |  | $ 0.07      
|Weighted average shares outstanding
- basic                           | 2,723,264   |  | 2,723,264   
|                                                                      |             |  |             
|Net income per common share -
diluted                                 | $ 0.07      |  | $ 0.06      
|Weighted average shares outstanding
- diluted                         | 3,280,486   |  | 3,118,886   
|                                                                      |             |  |             
|See accompanying notes to
condensed consolidated financial
statements |             |  |             

|                                         
|-----------------------------------------
|                                         
|MILASTAR CORPORATION AND SUBSIDIARIES    
|**CONSOLIDATED STATEMENTS OF CASH FLOWS**
|**Three Months Ended July 31,**          
|(Unaudited)                              

|                                                                      | **2005**  |  | ******2004**
|--------------------------------------------------------------------- | --------- |  | ------------
|CASH FLOWS FROM OPERATING
ACTIVITIES:                                 |           |  |             
|Net income                                                            | $ 219,000 |  | $ 190,000   
|Adjustments to reconcile net income
to net cash                       |           |  |             
|flows from operating activities:                                      |           |  |             
|Depreciation and amortization                                         | 252,000   |  | 244,000     
|Net loss on disposal of property and
equipment                        | 104,000   |  | 95,000      
|Deferred income taxes                                                 | (35,000)  |  | 115,000     
|                                                                      |           |  |             
|Changes in operating assets and
liabilities:                          |           |  |             
|Accounts and other receivables                                        | (22,000)  |  | 45,000      
|Inventory                                                             | 100,000   |  | 7,000       
|Prepaid supplies and other                                            | 16,000    |  | (50,000)    
|Accounts payable and accrued
expenses                                 | (103,000) |  | (137,000)   
|Net cash flows from operating
activities                              | 531,000   |  | 509,000     
|                                                                      |           |  |             
|CASH FLOWS FROM INVESTING
ACTIVITIES:                                 |           |  |             
|Purchases of property, plant and
equipment                            | (124,000) |  | (29,000)    
|Net cash flows from investing
activities                              | (124,000) |  | (29,000)    
|                                                                      |           |  |             
|CASH FLOWS FROM FINANCING
ACTIVITIES:                                 |           |  |             
|Principal payments of long-term debt                                  | (147,000) |  | (234,000)   
|Net cash flows from financing
activities                              | (147,000) |  | (234,000)   
|                                                                      |           |  |             
|NET INCREASE IN CASH                                                  | 260,000   |  | 246,000     
|CASH, BEGINNING OF YEAR                                               | 205,000   |  | 10,000      
|CASH, END OF FIRST QUARTER                                            | $ 465,000 |  | $ 256,000   
|                                                                      |           |  |             
|                                                                      |           |  |             
|Supplemental disclosures of cash
flow information:                    |           |  |             
|Cash paid during the first quarter for:                               |           |  |             
|Interest                                                              | $ 29,000  |  | $ 26,000    
|                                                                      |           |  |             
|Income taxes                                                          | $ 260,000 |  | $ --        
|                                                                      |           |  |             
|See accompanying notes to
condensed consolidated financial
statements |           |  |             

**1****CONSOLIDATED FINANCIAL STATEMENTS**

The consolidated financial statements of Milastar Corporation (the "Company") reflect the financial position and results of operations of the Company and
its wholly owned subsidiaries, after elimination of all material intercompany transactions and balances.

The consolidated financial statements as of July 31, 2005 and for the three month periods ended July 31, 2005 and July 31, 2004, included herein are
unaudited and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission.Certain information
and footnote disclosures normally included in financial statements prepared in accordance with accounting principlesgenerally accepted in the United
States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate
to make the information presented not misleading. The interim financial statements reflect all adjustments (consisting of normal recurring accruals) that are,
in the opinion of management, necessary for a fair statement of the results for the interim periods. These consolidated financial statements should be read in
conjunction with the consolidated financial statements and the notes thereto included in the Company's Form 10-KSB for the year ended April 30, 2005,
filed with the Securities and Exchange Commission. The result of operations for the interim period should not be considered indicative of the results to be
expected for the entire year.

**2****SIGNIFICANT ACCOUNTING POLICIES**

*Stock-Based Compensation**-***In accordance with Accounting Principles Board (APB) Opinion No. 25 and related interpretations, the Company uses the
intrinsic value-based method for measuring stock-based compensation cost which measures compensation cost as the excess, if any, of quoted market price
of the Company's common stock at the grant date over the amount the employee must pay for the stock. The Company's general policy is to grant stock
options at fair value at the date of grant. Consistent with Statement of Financial Accounting Standards (SFAS) No. 123 "Accounting for Stock-Based
Compensation", the Company did not have any pro forma compensation costs associated with the options outstanding for the three months ended July 31,
2005 or 2004. *SFAS No. 123R* - In December 2004, FASB issued SFAS No. 123 (revised 2004), "Share-Based Payment", that focuses primarily on
accounting for transactions in which an entity obtains employee services in share-based payment transactions. This statement replaces SFAS No. 123,
"Accounting for Stock-Based Compensation", and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees." Beginning May 1, 2006,
we will be required to expense the fair value of employee stock options and similar awards. As a public company, we are allowed to select from two
alternative transition methods, each having different reporting implications. The impact of SFAS No. 123R has not been determined at this time.

**3****NET INCOME PER COMMON SHARE**

The following table presents a reconciliation of the denominators used in the computation of net income per common share - basic and net income per
common share - diluted for the quarters ended July 31, 2005 and 2004:

|                                                                                                                                      |  |  |  |  | Three Months
Ended July 31,  |  |          
|------------------------------------------------------------------------------------------------------------------------------------- |  |  |  |  | ---------------------------- |  | ---------
|                                                                                                                                      |  |  |  |  | ************************2005 |  | 2004     
|Weighted shares
outstanding -
basic                                                                                                   |  |  |  |  | 2,723,264                    |  | 2,723,264
|Weighted shares
assumed upon
exercise of stock
options                                                                                |  |  |  |  | 557,222                      |  | 395,622  
|Weighted shares
outstanding -
diluted                                                                                                 |  |  |  |  | 3,280,486                    |  | 3,118,886
|                                                                                                                                      |  |  |  |  |                              |  |          
|Options excluded
from the net
income per share
calculations
because their
exercise prices
were greater than
the average
market price. |  |  |  |  | 0                            |  | 0        

**4 BANK CREDIT LINE**

The Company has a revolving line of credit with its bank, which permits borrowings of up to $1,000,000 and bears interest at 0.25% below the bank's base
rate which was 6.25% at July 31, 2005. The revolving line of credit expires August 31, 2006. At July 31, 2005 and April 30, 2005, borrowings under this
agreement were $0.

**5 INCOME TAXES**

At July 31, 2005, the Company has state net operating losses of approximately $510,000 which, if not used, will begin to expire in 2010. Future changes in
the ownership of the Company may place limitations on the use of these carryforwards. For the quarter ended July 31, 2005 and 2004, the Company
recorded a provision for income taxes of $149,000 and $115,000, respectively.

**6 SIGNIFICANT CUSTOMER**

The Company's largest customer accounted for 23% and 15% of total sales for the quarter ended July 31, 2005 and 2004, respectively. The Company's
largest customer accounted for 29% of total accounts receivable at both July 31, 2005 and April 30, 2005.

**7 COMMITMENTS AND CONTINGENCIES**

On June 23, 2005, two shareholders of the Company entered into an agreement with an officer of the Company to sell 1,706,347 shares of the Company's
common stock to the officer for $4,507,000. This represents approximately 63% of the total outstanding common stock of the Company at July 31, 2005. It
is anticipated that the transaction will close in the second or third quarter of fiscal 2006, however, the potential transaction is subject to certain conditions to
close and therefore no assurance can be provided that the transaction will be consummated. As disclosed in the Company's 10-KSB for the year ended April
30, 2005, there are employment agreements which require severance payments. If the transaction noted above occurs, one of the agreements contains a
change in control provision which could trigger the payment of severance of up to $300,000.

**Item 2. Management's Discussion and Analysis or Plan of Operation**

Results of Operations

Three Months Ended July 31, 2005 as Compared with the Three Months Ended July 31, 2004. The Company recorded sales of $3,479,000 during the first
quarter of fiscal year 2006 as compared with $3,158,000 for the same period last year, a $321,000 (10%) increase. The increase was primarily attributable
to additional integral quench work received from existing customers.

Cost of sales of $2,351,000 (68% of net sales) during the first quarter of fiscal year 2006 increased $198,000 (9%) from $2,153,000 (68% of net sales) for
the same period a year earlier. The increase was primarily attributable to increased labor, outside maintenance services and utility costs. Gross margin
increased to $1,128,000 as compared with $1,005,000 for the prior year first quarter. The increase in gross margin dollars was primarily attributable to
higher sales without a corresponding increase in fixed expenses during the period ended July 31, 2005.

Selling, general and administrative (SG&A) expenses of $627,000 (18% of net sales) increased $48,000 from $579,000 (18% of net sales) for the same
period a year earlier. The change in SG&A expenses is primarily due to immaterial fluctuations. SG&A expenses are relatively fixed and as such are not
expected to change significantly in the near future.

The Company recorded operating income of $397,000 in the first quarter of fiscal 2006 as compared with operating income of $331,000 recorded in the
prior year first quarter. The increase in operating income in the first quarter of fiscal year 2006 is primarily attributable to higher sales and gross profit.

Total other expense amounted to $29,000 in the first quarter of fiscal 2006 as compared with other expense of $26,000 in the first quarter of last year.
Other expense in both first quarters relates primarily to interest expense, which increased $3,000 due to a rise in interest rates.

The Company recorded a tax provision of $149,000 in the first quarter of fiscal 2006 as compared with a provision of $115,000 in the first quarter of fiscal
2005. The Company recorded net income of $219,000 in the first quarter of fiscal 2006 as compared with net income of $190,000 in the prior year first
quarter.

*Liquidity and Capital Resources*

At July 31, 2005, the Company had working capital of $815,000 compared with $511,000 of working capital at April 30, 2005. Cash and accounts
receivables represented 81% (76% at April 30, 2005) and 21% (18% at April 30, 2005) of total current assets and total assets, respectively. During the first
quarter of fiscal 2006, net cash flows from operating activities amounted to $531,000 compared to $509,000 in the first quarter of fiscal 2005. Working
capital requirements for the first quarter of fiscal 2006 was funded primarily from available cash and cash generated from operations.

****Capital expenditures for fiscal 2006 are expected to be between $0.5 and $1.0 million, which will consist primarily of equipment for the Rogers facility.
The Company believes anticipated cash flows from operations, issuance of long-term debt and its line of credit will be adequate to satisfy projected
operating and capital expenditures through at least the next twelve months.

*Critical Accounting Policies*

The Company's estimates related to certain assets and liabilities are an integral part of the consolidated financial statements. These estimates are considered
critical to the consolidated financial statements because they require subjective and complex judgements.

*(a) Revenue Recognition***-** The Company's revenues are recognized when products are shipped to unaffiliated customers. The Securities and Exchange
Commission's Staff Accounting Bulletin (SAB) No. 101 as amended by SAB 104, "Revenue Recognition" provides guidance on the application of
accounting principles generally accepted in the United States of America to selected revenue recognition issues. The Company has concluded that its
revenue recognition policy is appropriate and in accordance with accounting principles generally accepted in the United States of America and SAB No.
104.

*(b) Allowance for Uncollectible Accounts Receivable***-**The Company records an allowance for accounts receivable which are potentially uncollectible. The
allowance is established by estimating the amounts that are potentially uncollectible based on a review of customer accounts, age of the receivable, the
customer's financial condition and industry, and general economic conditions. Results could be materially different if economic conditions deteriorated for
the Company's customers.

*(c) Long-Lived Assets***-**Property and equipment are depreciated over their useful lives. Useful lives are based on management's estimates of the period that
the assets will generate revenue. Property and equipment are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. The Company believes no impairment changes need to be recorded as of July 31, 2005.

*Forward-Looking Statements*

Certain statements contained in Management's Discussion and Analysis and elsewhere in the 10-QSB are forward-looking statements. These statements
may discuss, among other things, expected growth, future revenues and future performance. The forward-looking statements are subject to risks and
uncertainties, including, but not limited to, competitive pressures, inflation, consumer debt levels, currency exchange fluctuations, trade restrictions,
changes in tariff and freight rates, capital market conditions and other risks indicated in the Company's filings with the Securities and Exchange
Commission. Actual results may materially differ from anticipated results described in these statements.

**Item 3. Controls and Procedures.**

****The Company carried out an evaluation, under the supervision and with the participation of the Company's management, of the effectiveness as of July 31,
2005, of the Company's disclosure controls and procedures pursuant to Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. Based upon
that evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are
effective in alerting them in a timely basis to material information relating to the Company required to be disclosed in the Company's periodic SEC reports.
There have been no significant changes in the Company's internal controls or in other factors which could significantly affect internal controls subsequent
to the date the Company carried out its evaluation.

The Company has also evaluated, with the participation of the Chief Executive Officer and Chief Financial Officer of the Company, any change as of July
31, 2005, in the Company's internal control over financial reporting pursuant to Rules 13a-15(f) and 15d-15(f) of the Securities Exchange Act of 1934.
There was no change in the Company's internal control over financial reporting identified in that evaluation that occurred during the fiscal quarter covered
by this quarterly report on Form 10-QSB that has materially affected, or is reasonably likely to materially affect, the Company's internal control over
financial reporting. Management is aware that there is a lack of segregation of duties due to the small number of employees dealing with general
administrative and financial matters. However, management has decided that considering the employees involved and the control procedures in place, risks
associated with such lack of segregation are insignificant and the potential benefits of adding employees to clearly segregate duties do not justify the
expenses associated with such increases.

**PART II**

Items 1 thru 5

None.

Item 6. Exhibits

(a) Exhibits:

31.1 Certification of the Chief Executive Officer pursuant to 13a-14 and 15d-14

31.2 Certification of the Chief Financial Officer pursuant to 13a-14 and 15d-14

32 Certification pursuant to 18 U.S.C. section 1350

**S I G N A T U R E**

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

MILASTAR CORPORATION

|/s/ M. G. DUNCAN                              | /s/ DENNIS J. STEVERMER                          
|--------------------------------------------- | -------------------------------------------------
|**M.G. Duncan**                               | **Dennis J. Stevermer**                          
|**Chairperson of the Board, Chief Executive** | **Vice President Treasurer, Principal Financial**
|**Officer and Director**                      | **and Accounting Officer**                       

Dated: September 13, 2005