##### Table of Contents

---



FORM 10-Q



---



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



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



For the quarterly period ended June 30, 2005



OR



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



For the transition period from  to



Commission File Number: 001-32401



---



VERI-TEK INTERNATIONAL, CORP.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Michigan                                                       |  | 42-1628978                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)
|                                                              



50120 Pontiac Trail,
Wixom, MI 48393

(Address of principal executive offices)

(Zip Code)



(248) 560-1000

(Registrants telephone number, including area code)





(Former name, former address and former fiscal year, if changed since last report)



---



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



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



The number of shares of the registrants common stock, no par value, outstanding as of July 31, 2005 was 4,875,000.



---



---

##### Table of Contents

VERI-TEK INTERNATIONAL, CORP.

FORM 10-Q INDEX



This report contains statements (including certain projections and business trends) accompanied by such phrases as
assumes, anticipates, believes, expects, estimates, projects, will and other similar expressions, that are forward looking statements as defined in the
Private Securities Litigation Reform Act of 1995. Statements regarding future operating performance, new programs expected to be launched and other future prospects and developments are based upon current expectations and involve certain risks and
uncertainties that could cause actual results and developments to differ materially. Potential risks and uncertainties include such factors as demand for the Companys products, pricing, the Companys growth strategy, including its ability
to consummate and successfully integrate future acquisitions, industry cyclicality and seasonality, the Companys ability to continuously improve production technologies, activities of competitors and other risks detailed in the Companys
filings with the Securities and Exchange Commission (SEC). These forward looking statements are made only as of the date hereof.



TABLE OF CONTENTS



|                                                                                                        |  |   
|------------------------------------------------------------------------------------------------------- |  | --
|PART I:
FINANCIAL INFORMATION                                                                           |  | 3 
|                                                                                                        | 
|ITEM 1: FINANCIAL STATEMENTS                                                                            |  | 3 
|Balance Sheets as of December 31, 2004 and June 30, 2005 (unaudited)                                    |  | 3 
|Statements of Income (unaudited) for the Three Month and Six Month Periods Ended June 30, 2004 and 2005 |  | 4 
|Statements of Cash Flows (unaudited) for the Six Month Periods Ended June 30, 2004 and 2005             |  | 5 
|Notes to Financial Statements (unaudited)                                                               |  | 6 
|ITEM 2: MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS           |  | 11
|ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                      |  | 14
|ITEM 4: DISCLOSURE CONTROLS AND PROCEDURES                                                              |  | 15
|                                                                                                        | 
|PART II -
OTHER INFORMATION                                                                             |  | 16
|                                                                                                        | 
|ITEM 1: LEGAL PROCEEDINGS                                                                               |  | 16
|ITEM 2: CHANGES IN SECURITIES AND USE OF PROCEEDS                                                       |  | 16
|ITEM 3: DEFAULTS UPON SENIOR SECURITIES                                                                 |  | 16
|ITEM 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                             |  | 16
|ITEM 5: OTHER INFORMATION                                                                               |  | 16
|ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K                                                                |  | 16



2



---

##### Table of Contents

PART I: FINANCIAL INFORMATION



Item 1: Financial Statements



VERI-TEK INTERNATIONAL, CORP.

CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands)



|                                                                                                                             |  |                   |        |   |               |   |        |  
|---------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ | - | ------------- | - | ------ | -
|                                                                                                                             |  | December 31, 2004 |        |   | June 30, 2005 |  
|                                                                                                                             |  |                  
|ASSETS                                                                                                                       |  |                   |        |   |               |   |        |  
|Current assets                                                                                                               |  |                   |        |   |               |   |        |  
|Cash and cash equivalents                                                                                                    |  | $                 | 6      |   |               | $ | 7,068  |  
|Accounts receivable, trade                                                                                                   |  |                   | 1,743  |   |               |   | 1,641  |  
|Accounts receivable, other                                                                                                   |  |                   | 4      |   |               |   | 2      |  
|Inventories                                                                                                                  |  |                   | 756    |   |               |   | 1,074  |  
|Cost and Estimated Earnings in Excess of Billings, net                                                                       |  |                   | 2,097  |   |               |   | 536    |  
|Prepaid expenses and other assets                                                                                            |  |                   | 582    |   |               |   | 142    |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Current Assets                                                                                                         |  |                   | 5,188  |   |               |   | 10,463 |  
|Property, plant and equipment, net                                                                                           |  |                   | 165    |   |               |   | 494    |  
|Other assets                                                                                                                 |  |                   |        |   |               |   |        |  
|Patents - net                                                                                                                |  |                   | 4,476  |   |               |   | 4,365  |  
|Deferred tax asset                                                                                                           |  |                   | 2,013  |   |               |   | 2,651  |  
|Other                                                                                                                        |  |                   | 44     |   |               |   | 78     |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Other Assets                                                                                                           |  |                   | 6,533  |   |               |   | 7,094  |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Assets                                                                                                                 |  | $                 | 11,885 |   |               | $ | 18,051 |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|LIABILITIES AND EQUITY                                                                                                       |  |                   |        |   |               |   |        |  
|Current liabilities                                                                                                          |  |                   |        |   |               |   |        |  
|Revolving credit facility                                                                                                    |  |                   | 6,960  |   |               |   |       |  
|Accounts payable                                                                                                             |  | $                 | 937    |   |               | $ | 223    |  
|Accrued liabilities                                                                                                          |  |                   | 407    |   |               |   | 67     |  
|Deferred revenue                                                                                                             |  |                   | 203    |   |               |   | 602    |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Current Liabilities                                                                                                    |  |                   | 8,508  |   |               |   | 892    |  
|                                                                                                                             |  |                  
|Long Term Liabilities                                                                                                        |  |                   |        |   |               |   |        |  
|Deferred tax liability                                                                                                       |  |                   | 10     |   |               |   | 15     |  
|Subordinated Debt                                                                                                            |  |                   | 7,175  |   |               |   |       |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Long Term Liabilities                                                                                                  |  |                   | 7,185  |   |               |   | 15     |  
|                                                                                                                             |  |                  
|Total Liabilities                                                                                                            |  |                   | 15,694 |   |               |   | 906    |  
|                                                                                                                             |  |                  
|Shareholders equity                                                                                                         |  |                   |        |   |               |   |        |  
|Common stock, no par value, authorized 20,000,000 shares, issued 804,100 and 4,875,000 shares in 2004 and 2005, respectively |  |                   | 100    |   |               |   | 22,339 |  
|Retained earnings                                                                                                            |  |                   | (3,909 | ) |               |   | (5,194 | )
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Shareholders Equity                                                                                                   |  |                   | (3,809 | ) |               |   | 17,145 |  
|                                                                                                                             |  |                   |        |   |               |   |        |  
|Total Liabilities and Shareholders Equity                                                                                   |  | $                 | 11,885 |   |               | $ | 18,051 |  
|                                                                                                                             |  |                   |        |   |               |   |        |  



The accompanying
notes are an integral part of these financial statements



3



---

##### Table of Contents

VERI-TEK INTERNATIONAL, CORP.

STATEMENTS OF INCOME

(Unaudited, in thousands, except for per share amounts)



|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|-------------------------------------------------- |  | --------------------------- | ------- | - | ------------------------- | - | --------- | ---- |  | - | ------- | - |  | - | --------- | -
|                                                   |  | Three Months Ended June 30, |         |   | Six Months Ended June 30, |  
|                                                   |  | 2004                        |         |   | 2005                      |   |           | 2004 |  |   | 2005    |  
|Net Sales                                          |  | $                           | 2,117   |   |                           | $ | 1,142     |      |  | $ | 4,868   |   |  | $ | 2,201     |  
|                                                   |  |                             |         |  
|Cost of Sales                                      |  |                             | 1,461   |   |                           |   | 984       |      |  |   | 3,123   |   |  |   | 2,339     |  
|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|Gross margin                                       |  |                             | 656     |   |                           |   | 158       |      |  |   | 1,745   |   |  |   | (138      | )
|                                                   |  |                             |         |  
|Research and Development Expenses                  |  |                             | 364     |   |                           |   | 171       |      |  |   | 994     |   |  |   | 364       |  
|                                                   |  |                             |         |  
|Selling, general and administrative expenses       |  |                             | 599     |   |                           |   | 736       |      |  |   | 1,117   |   |  |   | 1,427     |  
|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|Operating income (loss)                            |  |                             | (307    | ) |                           |   | (749      | )    |  |   | (367    | ) |  |   | (1,929    | )
|                                                   |  |                             |         |  
|Other Income (expense)                             |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|Interest Income                                    |  |                             |        |   |                           |   | 58        |      |  |   |        |   |  |   | 64        |  
|Interest Expense                                   |  |                             | (377    | ) |                           |   |          |      |  |   | (722    | ) |  |   | (54       | )
|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|                                                   |  |                             | (377    | ) |                           |   | 58        |      |  |   | (722    | ) |  |   | 10        |  
|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|(Loss) from operations before income taxes         |  |                             | (684    | ) |                           |   | (691      | )    |  |   | (1,089  | ) |  |   | (1,919    | )
|Income tax expense (benefit)                       |  |                             | (232    | ) |                           |   | (218      | )    |  |   | (369    | ) |  |   | (634      | )
|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|(Loss) on common shares                            |  |                             | (452    | ) |                           |   | (473      | )    |  |   | (720    | ) |  |   | (1,285    | )
|                                                   |  |                             |         |   |                           |   |           |      |  |   |         |   |  |   |           |  
|Basic (loss) per common share:                     |  | $                           | (0.56   | ) |                           | $ | (0.10     | )    |  | $ | (0.90   | ) |  | $ | (0.34     | )
|Diluted (loss) per common share:                   |  | $                           | (0.56   | ) |                           | $ | (0.10     | )    |  | $ | (0.90   | ) |  | $ | (0.31     | )
|                                                   |  |                             |         |  
|Basic weighted average common shares outstanding   |  |                             | 804,100 |   |                           |   | 4,875,000 |      |  |   | 804,100 |   |  |   | 3,809,329 |  
|Diluted weighted average common shares outstanding |  |                             | 804,100 |   |                           |   | 4,875,000 |      |  |   | 804,100 |   |  |   | 4,113,260 |  



The accompanying
notes are an integral part of these financial statements



4



---

##### Table of Contents

VERI-TEK INTERNATIONAL, CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)



|                                                                         |  |                          |        |   |      |   |        |  
|------------------------------------------------------------------------ |  | ------------------------ | ------ | - | ---- | - | ------ | -
|                                                                         |  | Six Months EndedJune 30, |       
|                                                                         |  | 2004                     |        |   | 2005 |  
|Cash flows from operating activities                                     |  |                          |        |   |      |   |        |  
|Net earnings                                                             |  | $                        | (720   | ) |      | $ | (1,285 | )
|Adjustments to reconcile net earnings to net cash provided by operations |  |                          |        |   |      |   |        |  
|Interest paid in kind                                                    |  |                          | 622    |   |      |   |       |  
|Depreciation and amortization                                            |  |                          | 178    |   |      |   | 204    |  
|Inventory in lieu of payment                                             |  |                          | (34    | ) |      |   |       |  
|                                                                         |  |                         
|Changes in operating assets and liabilities                              |  |                          |        |   |      |   |        |  
|(Increase) decrease in accounts receivable                               |  |                          | (422   | ) |      |   | 103    |  
|(Increase) decrease in inventories                                       |  |                          | 10     |   |      |   | (317   | )
|(Increase) decrease in cost and estimated earnings in excess of billings |  |                          | (1,708 | ) |      |   | 1,560  |  
|(Increase) decrease in prepaid expenses                                  |  |                          | 52     |   |      |   | 439    |  
|Deferred income taxes                                                    |  |                          | (372   | ) |      |   | (639   | )
|Increase (decrease) in accounts payable                                  |  |                          | (49    | ) |      |   | (714   | )
|Increase (decrease) in accrued liabilities                               |  |                          | 169    |   |      |   | (340   | )
|Increase (decrease) in deferred revenue                                  |  |                          | 15     |   |      |   | 398    |  
|Increase (decrease) in deferred tax liability                            |  |                          | 4      |   |      |   | 5      |  
|                                                                         |  |                          |        |   |      |   |        |  
|Net cash provided by (used in) operations                                |  |                          | (2,256 | ) |      |   | (586   | )
|                                                                         |  |                         
|Cash flows from investing activities                                     |  |                          |        |   |      |   |        |  
|Purchase of property, plant and equipment                                |  |                          | (105   | ) |      |   | (373   | )
|Investment in patents                                                    |  |                          | (122   | ) |      |   | (37    | )
|                                                                         |  |                          |        |   |      |   |        |  
|Net cash (used in) investing activities                                  |  |                          | (227   | ) |      |   | (410   | )
|                                                                         |  |                         
|Cash flows used in financing activities                                  |  |                          |        |   |      |   |        |  
|Net proceeds from issuance of common stock                               |  |                          |       |   |      |   | 15,063 |  
|Payment of loan fees                                                     |  |                          |       |   |      |   | (46    | )
|Net borrowings (repayments) on note payable to bank                      |  |                          | 2,484  |   |      |   | (6,960 | )
|                                                                         |  |                          |        |   |      |   |        |  
|Net cash provided by (used in) financing activities                      |  |                          | 2,484  |   |      |   | 8,057  |  
|Net increase in cash                                                     |  |                          | 1      |   |      |   | 7,061  |  
|Cash at beginning of period                                              |  |                          | 1      |   |      |   | 6      |  
|                                                                         |  |                          |        |   |      |   |        |  
|Cash at end of period                                                    |  | $                        | 2      |   |      | $ | 7,067  |  
|                                                                         |  |                          |        |   |      |   |        |  
|Supplemental Cash Flow Disclosure                                        |  |                          |        |   |      |   |        |  
|Interest received                                                        |  | $                        |       |   |      | $ | 64     |  
|                                                                         |  |                          |        |   |      |   |        |  
|Interest paid                                                            |  |                          | 97     |   |      |   | 59     |  
|                                                                         |  |                          |        |   |      |   |        |  
|Taxes paid                                                               |  | $                        |       |   |      | $ |       |  
|                                                                         |  |                          |        |   |      |   |        |  



The accompanying
notes are an integral part of these financial statements



5



---

##### Table of Contents

VERI-TEK INTERNATIONAL, CORP. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



Note A - Nature of Operations and Summary of Significant Accounting Policies



This summary of significant accounting policies of Veri-Tek International Corp. is presented to assist in understanding the Companys financial statements. The
financial statements and notes are representations of the Companys management who is responsible for their integrity and objectivity. These accounting policies conform to generally accepted accounting principles and have been consistently
applied in the preparation of the financial statements. All figures are in thousands unless otherwise stated.



Nature of Operations



Veri-Tek
International Corp. designs and manufactures testing and assembly equipment used primarily in the manufacture of driveline components in the automotive and heavy equipment industries. In addition, the Company has utilized this technology to provide
testing services to original equipment manufacturers and tier 1 suppliers in order to verify the manufacturing process. The Company is in the process of entering the drive-train manufacturing industry utilizing its proprietary technology and
processes.



Cash and Cash Equivalents



For purposes of the statement of cash flows, the Company considers all short-term securities
purchased with maturity dates of three months or less to be cash equivalents.



Marketable Securities



The Company has investments in
corporate debt instruments that are available for sale to meet working capital needs. Cost represents estimated fair value at the balance sheet date and there are no gross unrealized gains of losses. Interest earned is included in interest income.



Revenue Recognition



The Company has two main businesses  the design and manufacture of assembly and
testing equipment and the testing and manufacturing of drive-line products. The assembly and testing equipment business recognizes revenue utilizing the percentage completion method. The testing and manufacturing of drive-line products business
recognizes revenue when products are shipped or services are rendered.



Accounts Receivable  Trade



The Company uses the direct
write-off method of accounting for bad debts. The Company has not historically experienced any material losses as a result of bad debt and therefore has not provided for such losses.



Costs and Earnings in Excess of Billings



Costs and earnings in excess of billings are the result of earned revenue on projects that are not immediately billable to customers due to agreed upon billing
arrangements.



Allowance for Doubtful Accounts



The Company has adopted a policy consistent with U.S. GAAP for the periodic review of its
accounts receivable and costs in excess of billings to determine whether the establishment of an allowance for doubtful accounts is warranted based on the Companys assessment of the collectibility of the account. As of June 30 2005 and 2004,
the Company has established a reserve of $1.6 million and $-0-, respectively, against costs in excess of billings  See Note J.



6



---

##### Table of Contents

Financial Instruments and Credit Risk Concentrations



Financial instruments which potentially subject the Company to concentrations of credit risk
consist primarily of trade receivables and payables. As of June 30, 2005 three customers accounted for 86% of accounts receivable. One customer accounted for 76% of unbilled revenue at June 30, 2005. Two customers accounted for 66% of the revenue
for the three months ended June 30, 2005. A different customer accounted for 51% of revenue for the six months ended June 30, 2005.



As of December 31, 2004, three customers accounted 92% of accounts receivable. Two customers accounted for 96% of unbilled revenue at June 30, 2004. Two customers
accounted for 80% of the revenue for the six months ended June 30, 2004.



During the period ended June 30, 2005, the Company purchased 24% of materials from two suppliers. Three suppliers accounted for 48% of accounts payable as of June 30, 2005.



Inventory



Inventory consists of stock materials and various machines developed for demonstration purposes and are stated at the lower of cost (first in, first out) or market.



Property, Equipment and Depreciation



Property and equipment are stated at cost. Depreciation of property and equipment is
provided using accelerated methods used for tax purposes over the following useful lives:



|                        |  |            
|----------------------- |  | -----------
|Machinery and Equipment |  | 3  7 years
|Furniture and Fixtures  |  | 7 years    
|Leasehold Improvements  |  | 39 years   



Expenditures for major renewals and
betterments that extend the useful lives of property and equipment are capitalized. Expenditures for maintenance and repairs are charged to expense as incurred. Depreciation expense for the three months ended June 30, 2005 and 2004 was $44 and $31.



Patents



The Company capitalizes certain costs related to patent technology as well as allocating a substantial portion of the purchase price related
to the acquisition of substantially all of the assets of JCJ International, Inc. These costs are amortized on a straight-line basis over the estimated useful lives of the assets. Amortization expense for the three months ended June 30, 2005 and 2004
was $148 and $133, respectively.



Research and Development Expenses



The Company expenses research and development expenses as incurred.
Amounts payable to third parties under product development agreements are recorded at the earlier of the milestone achievement or when payments become contractually due. For the three months ended June 30, 2005 and 2004, $364 and $994, respectively,
of research and development costs was expense



Impairment of Long-Lived
Assets



In accordance with SFAS No. 121, the Company reviews its
long-lived assets, including property and equipment, goodwill and other identifiable intangibles for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine
recoverability of its long-lived assets, the Company evaluates the probability that future undiscounted net cash flows, without interest charges, will be less than the carrying amount of the assets. Impairment is measured at fair value. The Company
had no loss on impairment of long-lived assets during the three months ended June 30, 2005 and 2004.



7



---

##### Table of Contents

Use of Estimates



The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.



Fair Value of Financial Instruments



The Companys financial instruments include cash, accounts receivable, accounts payable, accrued liabilities, line of credit and long-term debt. The carrying value
of these instruments approximates their estimated fair value.



Income Taxes



The Company accounts for income taxes under the provisions of SFAS No.
109, Accounting for Income Taxes, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the Companys financial statements or tax returns.
Under this method, deferred tax assets and liabilities are determined based on the differences between the financial accounting and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are
expected to reverse.



Computation of Earnings Per Share



Basic earnings per share were computed by dividing net loss by the weighted average number
of common shares outstanding during the period. Diluted earnings per share reflect the potential dilution that could occur from the conversion of the subordinated debt at $6 per share.



In September 2004, the Emerging Issues Task Force reached a final consensus on Issue N. 04-8, The Effect of Contingently Convertible
Debt on Diluted Earnings per Share (EITF 04-8). Contingently convertible debt instruments are financial instruments that add a contingent feature to a convertible debt instrument. The conversion feature is triggered when one or more specified
contingencies occur and at least one of these contingencies is based on market price. Prior to the issuance of EITF 04-8, SFAS 128 had been widely interpreted to allow the exclusion of common shares underlying contingently convertible debt
instruments from the calculation of diluted earnings per share in instances where conversion depends on the achievement of a specified market price of the issuers shares. The consensus requires that these underlying common shares be included
in the diluted earnings per share computations, if dilutive, regardless of whether the market price contingency or any other contingent factor has been met. The consensus, which is effective for reporting periods ending after December 15, 2004,
requires the restatement of diluted earnings per share for all prior periods presented. Veri-Tek has a contingently convertible debt instrument, the $7,125,401 subordinated debt which was converted to shares of common stock in February 2005 upon the
achievement of the Companys initial public offering.



New Accounting
Pronouncements



At its September 29-30, meeting, the FASB reached a
consensus on Emerging Issues Task Force (EITF) Issue No 04-8 (EITF Issue 04-8). The Effect of Contingently Convertible Debt on Diluted Earnings Per Share, that contingently convertible debt instruments will be subject to the if-converted
method under FASB Statement of Financial Accounting Standards (SFAS) No. 128 (SFAS 128), Earnings Per Share, regardless of the contingent features included in the instrument. Under current practice, issuers of contingently convertible
debt instruments exclude potential common shares underlying the debt instruments from the calculation of diluted earnings per share until the market price or other contingency is met. The



8



---

##### Table of Contents

effective date for EITF Issue 04-8 is for reporting period ending after December 15, 2004. Veri-Tek has applied EITF
guidance by retroactively restating earnings per share for all applicable periods (see disclosure related to Computation of Earnings Per Share located elsewhere in this note).



In November 2004, the FASB issued SFAS No. 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4. This statement amends
the guidance in ARB No. 43 Chapter 4, Inventory Pricing, to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). Paragraph 5 of ARB No. 43, Chapter 4, previously
stated that under some circumstances, items such as idle facility expense, excessive spoilage, double freight, and rehandling costs may be so abnormal to require treatment as a current period charges This statement requires
that those items be recognized as current-period charges regardless of whether they meet the criterion of so abnormal. In addition, this statement requires that allocation of fixed production overheads to the costs of conversion be based
on the normal capacity of the production facilities. The provisions of this statement will be effective for inventory costs during the fiscal years beginning after June 15, 2005. Veri-Tek does not believe that the adoption of this statement will
have a material impact on its financial condition or results of operations.



On
December 16, 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payment, which is a revision of SFAS No. 123, Accounting for Stock-Based Compensation (SFAS 123R). SFAS 123R supersedes APB Opinion No. 25,
Accounting for Stock Issued to Employees, and amends SFAS 95, Statement of Cash Flows. Generally, the approach in SFAS 123R is similar to the approach described in SFAS 123. However, SFAS 123R requires all share-based
payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. Pro forma disclosure is no longer an alternative. SFAS 123R must be adopted no later than July 1, 2005. Early
adoption will be permitted in periods in which financial statements have not yet been issued. We expect to adopt SFAS 123R on July 1, 2005.



Note B - Inventory



The components of inventory at June 30, 2005 and December 31, 2004 are as follows:



|                                     |  |                   |  |              
|------------------------------------ |  | ----------------- |  | -------------
|                                     |  | December 31, 2004 |  | June 30, 2005
|                                     |  |                  
|Raw Materials and Purchased Parts    |  | 118               |  | 126          
|Finished Goods and Replacement Parts |  | 639               |  | 948          
|                                     |  |                   |  |              
|                                     |  | 756               |  | 1,074        



Note C - Revolving Credit Facility



As a result of our successful initial public offering in February 2005,
our outstanding balance on our revolving credit facility was reduced to zero and the credit facility was terminated. We have since negotiated a new credit facility with our lender under what we believe to be more favorable terms as compared to our
previous facility. The new facility is a two year, $8.0 million revolving credit facility secured by substantially all of the Companys assets. The facility expires on February 28, 2007. The facility contains customary limitations including,
but not limited to, acquisitions, dividends and capital expenditures. The interest rate is variable and advances can bear interest at the Eurodollar based rate or the prime based rate. As of June 30, 2005 the facility had a zero balance.



Note D - Subordinated Debt



The note payable to a shareholder with interest at 20% per annum required quarterly interest
only payments of 8% with the remaining 12% added to principal when due. The principal balance and all outstanding interest was originally due in full August 1, 2008. The note was subordinate to the line of credit. In April 2004, the agreement was
modified to accrue all interest and add it to principal. In October 2004, the rate was modified to include a conversion option to convert the total amount due,



9



---

##### Table of Contents

including interest, upon the Companys completion of its initial public offering. In February 2005, the Company
issued 1,195,900 shares of common stock as settlement of $7.2 million of debt, including interest of $1.3 million.



Note E - Related Party Transactions



The Company leases its facility and certain equipment from an entity owned by a director. Rent paid under these leases totaled $159 for each of the three months ended
June 30, 2005 and 2004.



As mentioned in Note G, the Company had a note payable
to shareholder. This note was converted to stock in February 2005. No interest was paid for the six months ended June 30, 2005 and 2004. The principal balance was increased by $-0- and $622 as of June 30, 2005 and 2004, respectively, for the amount
of accrued and unpaid interest due.



Note F - 401K Profit Sharing Plan



The Company sponsors a 401K profit sharing plan that covers all employees
of the Company. The plan allows eligible employees to withhold amounts from their pay on a pre-tax basis and invest in self directed investment accounts. The Company has no obligation to make any contributions to the plan, however, they currently
match employee contributions up to a maximum of $2 per employee. Contributions to the plan for the six months ended June 30, 2005 and 2004 was $61 and $44, respectively.



Note G - Stock Split



On July 1, 2004 the Board of Directors authorized a 300 to 1 stock split to be implemented by stock dividend of 299 shares for each share outstanding to shareholders of
record July 21, 2004 payable on July 21, 2004.



On February 7, 2005, the Board
of Directors authorized a 1 for 3.730879244 reverse stock split to shareholders of record on February 7, 2005 effective on February 7, 2005. The share and per share information have been restated as of January 1, 2004 to reflect the reverse stock
split in accordance with GAAP.



Note H - Initial Public Offering



On February 14, 2005, the Company offered 2,500,000 shares of common
stock at $6.00 per share in its initial public offering. All shares were purchased and the Company received $14.0 million, net of fees of $1.1, on February 18, 2005.



On March 2, 2005, the underwriter exercised its option to purchase an additional 375,000 shares at $6.00 per share. The Company received
$2.1 million, net of fees of $158, on March 2, 2005.



Note I - Unrealized
Loss on Cost in Excess of Billing



During the year ended December 31,
2004, a customer delayed delivery on a piece of equipment currently under contract and substantially completed. The customers failure to take delivery has raised doubt to the realization of amounts to be billed under the contract. Therefore,
management has recorded a reserve of $1.6 million, net of recoverable value of the equipment, against cost in excess in billings.



Note J - Restatement of Financial Statements



The financial statements for the three and six months ended June 30, 2004 have been restated to correct the allocation of the purchase price relating the acquisition of
assets made in October 2003. The effect of the reallocation of purchase price was to reclassify $4,314 originally reported as goodwill to cost of patents acquired. The reclassification of cost to patents resulted in additional amortization expense
of $133 and an increase in net loss of $95 for the six months ended June 30, 2004, net of deferred tax benefit of $38.



10



---

##### Table of Contents

Item 2: Managements Discussion and Analysis of Financial Condition and Results of Operations



|General | 
|------- | 



Historically, our business has focused on designing, developing and building specialty equipment for the automotive and heavy equipment industries. In October 2003, our predecessor Company was purchased by Veri-Tek International Corp.,
formerly known as Quantum-Veritek, Inc., an affiliate of Quantum Value Partners, LP, pursuant to an asset purchase agreement. As a result of this transaction, we have a new executive management team. Our new executives bring new expertise and a new
focus and direction to our Company. Specifically, our new executives have experience in manufacturing, business development, sales and marketing and managing the financial operations of a publicly traded manufacturing Company.



Under our new executive management team, we intend to implement a new growth strategy of
expanding our testing services and launching manufacturing operations. While we will continue to sell specialty equipment, we intend to build on our experience in designing and building this equipment and our patented technology to provide axle
testing services to automotive manufacturers. We also intend to become a manufacturer of precision driveshafts using a new manufacturing process that we have developed called S.M.A.R.T.manufacturing. Sales of our assembly and testing equipment presently comprise most of our revenues. We have not derived material
revenues to date from providing axle testing service or manufacturing precision driveshafts.



We derive most of our revenue under purchase orders from OEMs and Tier 1 Suppliers. The volume and timing of orders placed by our customers vary due to several factors, including variation in demand for our
customers products, changes in our customers manufacturing strategies and general economic conditions. We recognize revenue from our specialty equipment using the percentage of completion method. We recognize revenue in our testing
business when services are rendered. The testing business has not generated material revenue to date. The driveshaft manufacturing portion of our business will recognize revenue when products are shipped. To date, we have generated no revenue from
selling our driveshaft manufacturing services.



Our operating profit for our
specialty equipment depends on the mix between the cost of materials in the equipment and the cost of labor and manufacturing overhead allocated to the equipment. Our driveshaft assembly products contain less sophisticated technology than our axle
testing products, and therefore, have a lower cost of production. In addition, as we gain experience in manufacturing a certain kind of equipment, we usually achieve increased efficiencies, which result in lower labor costs and manufacturing
overhead for that equipment. While we may achieve some level of increased efficiency with respect to manufacturing specialty equipment, our gross margins related thereto will likely continue to vary, as we must produce different kinds of equipment
and each piece of equipment must meet certain specifications of our customers. As we implement our growth strategy of providing testing services and manufacturing precision driveshafts, we believe that our gross margins will stabilize, as the
equipment that we produce will be less varied.



On February 15, 2005 we
completed an initial public offering of 2,500,000 shares of our common stock at a price of $6.00 per share and on March 2, 2005 we completed the sale of the underwriters over-allotment option of 375,000 shares of our common stock. Net proceeds
after underwriters discount and other expenses relating to the offering are estimated to be $15.2 million.

|
|



11



---

##### Table of Contents

Three Months Ended June 30, 2005 Compared to Three Months Ended June 30, 2004



Revenue. Our revenue decreased by $1.0 million, or 46.1%, to $1.1 million for the
period ended June 30, 2005 from $2.1 million for the same period in 2004. This decrease was primarily the result of decreased orders for our specialty equipment as well as the timing of revenue recognition. We recognize revenue based on the
percentage of completion method for our specialty equipment, therefore, revenue is not recognized on an even basis. In the 2005 period we had several projects that were in the initial phases of design and did not warrant significant revenue
recognition. Our main sources of revenue for the period ended June 30, 2005 were our axle products, primarily VETAG axle test equipment, service and driveshaft assembly equipment which accounted for 46%, 31% and 12% of total revenue, respectively.
For the same period in 2004, our axle and transmission product lines accounted for 71% and 15% of revenue, respectively.



Cost of Sales.Our cost of sales decreased by $0.5 million, or 32.6%, to $1.0 million for the period ended June 30, 2005 from $1.5 million for the comparable
period in 2004. This decrease in cost of sales was primarily attributable to lower production of our specialty equipment. As a percentage of revenue, cost of sales increased to 86.2% in 2005 from 69% in 2004. This increase in cost of sales as a
percentage of revenue was primarily the result of fixed costs that do not vary with revenue volume. Our fixed costs remained relatively constant in the 2005 period as compared to the 2004 period which negatively impacted our cost of goods sold
percentages as volume declined.



Gross Margin.Our gross margin
decreased $0.5 million, or 75.9%, to $0.2 million for the 2005 period from $0.7 million for 2004. As a percentage of sales, gross margin decreased to 13.8% in 2005 from 31.0% in 2004. The dollar and percentage decrease in gross margin was primarily
the result of the impact of fixed costs and lower revenue volume.



Research
and Development Expenses.Our research and development expenses declined $0.2 million to 0.2 million for the period ended June 30, 2005 as compared to $0.4 million in the comparable 2004 period. As a percentage of sales our research and
development expenses decreased to 15.0% of sales in 2005 from 17.2% in 2004.



Selling, General and Administrative Expenses.Our selling, general and administrative expenses increased $0.1 million, or 22.6%, to $0.7 million for the period ended June 30, 2005 from $0.6 million for the 2004 period. This increase
was primarily the result of increased staffing in order to implement our growth strategy of commercializing our testing services and manufacturing precision driveshafts.



Operating Loss.As a result of the foregoing factors, operating profit decreased $0.4 million to a loss of $0.7 million for the 2005
period from a loss of $0.3 million for 2004.



Other Income(Expense).Other income or expense decreased $0.4 million to income of $0.1 million for the 2005 period from an expense of $0.4 million for the same period in 2004. The increase in other income was primarily due the paydown of our credit facility to zero,
the conversion of our subordinated debt and the investment in short term securities. These actions were the result of our successful initial public offering in the first quarter of 2005.



Income Tax Expense (Benefit).Our income tax benefit was $0.2 million for the period ended June 30, 2005 as compared to a benefit of
$0.2 million in the 2004 period.



Net Loss.As a result of the foregoing
factors, net loss from operations was $0.5 million in the 2005 period as compared to loss of $0.5 million in 2004.



12



---

##### Table of Contents

Six Months Ended June 30, 2005 Compared to Six Months Ended June 30, 2004



Revenue. Our revenue decreased to $2.7 million, or 54.8%, to $2.2 million for the
period ended June 30, 2005 from $4.7 million for the same period in 2004. This decrease was primarily the result of lower backlog at the beginning of the period and the early stage of 2005 bookings in the design and manufacturing process. Backlog at
June 30, 2005 was approximately $9.4 million as compared to $3.6 million in the 2004 period. In addition, the 2005 period has several projects in the early stage of production and thus lower revenue recognition. Our main sources of revenue for the
period ended June 30, 2005 were our axle products, primarily VETAG axle test equipment, service and driveshaft assembly equipment which accounted for 44%, 23% and 12% of total revenue, respectively. For the same period in 2004, our axle and
transmission products accounted for 66% and 23% of revenue, respectively.



Cost of Sales.Our cost of sales decreased by $0.8 million, or 25.1%, to $2.3 million for the period ended June 30, 2005 from $3.1 million for the comparable period in 2004. This decrease in cost of sales was primarily attributable
to lower production of our specialty equipment. As a percentage of revenue, cost of sales increased to 106.3% in 2005 from 64% in 2004. This is a direct result of lower revenue as our fixed costs remained relatively constant in the 2005 period as
compared to the 2004 period.



Gross Margin(loss).Our gross margin
decreased $1.9 million, or 107.9%, to a loss of $0.1 million for the 2005 period from $1.7 million for 2004. As a percentage of sales, gross margin decreased to (6.3%) in 2005 from 35.8% in 2004. The dollar and percentage decrease in gross margin
was primarily the result of the impact of fixed costs and lower revenue volume.



Research and Development Expenses.Our research and development expenses declined $0.6 million to 0.4 million for the period ended June 30, 2005 as compared to $1.0 million in the comparable 2004 period. As a percentage of sales our
research and development expenses decreased to 16.5% of sales in 2005 from 20.4% in 2004.



Selling, General and Administrative Expenses.Our selling, general and administrative expenses increased $0.3 million, or 27.8%, to $1.4 million for the period ended June 30, 2005 from $1.1 million for the 2004
period. This increase was primarily the result of increased staffing to execute our strategy and increased travel related to our sales and booking in Mexico and Korea.



Operating Loss.As a result of the foregoing factors, operating profit decreased $1.6 million to a loss of $1.9 million for the 2005
period from a loss of $0.4 million for 2004.



Other Income(Expense).Other income or expense decreased $0.7 million to zero for the 2005 period from an expense of $0.7 million for the same period in 2004. The increase in other income was primarily due the paydown of our credit facility to zero, the conversion of
our subordinated debt and the investment in short term securities. These actions were the result of our successful initial public offering in the first quarter of 2005.



Income Tax Expense (Benefit).Our income tax benefit was $0.6 million for the period ended June 30, 2005 as compared to a benefit of
$0.4 million in the 2004 period.



Net Loss.As a result of the foregoing
factors, net loss from operations was $1.3 million in the 2005 period as compared to loss of $0.7 million in 2004.



13



---

##### Table of Contents

Liquidity and Capital Resources



Our cash requirements have historically been satisfied through a combination of cash flow from operations and debt financings. Working
capital needs and capital expenditures are expected to continue to increase as we implement our growth strategy. Anticipated increases in required working capital and capital expenditures are expected to be met from our cash flow from operations,
revolving credit borrowings, equipment financing and the net proceeds of our initial public offering completed in February and March 2005.



We used cash in operations of $0.6 million for the six months ended June 30, 2005. Net cash used by operations was primarily the result of decreases in accounts payable,
accrued liabilities and losses from operations. This was partially offset by decreases in accounts receivable, cost and estimated earnings in excess of billings and prepaid expenses.



We used cash in investing activities of $0.4 million for six months ended June 30, 2005. For the 2005 period, we used cash in investing
activities for the purchase of capital equipment and our investment in patents.



Cash provided by financing activities of $8.0 million for the six months ended June 30, 2005 was primarily the issuance common stock in our initial public offering less the amounts used to reduce to zero our outstanding balance under our
revolving credit facility.



Effective March 1, 2005, we entered into a new
credit agreement with out lender, Comerica Bank. With the proceeds of our initial public offering we reduced the balance of our agreement at the time of the offering to zero and terminated the agreement. The new agreement is a two year, $8.0 million
revolving credit facility. Our credit facility is secured by substantially all of our assets and provides for the issuance of up to $5.0 million in standby or documentary letters of credit. Our credit facility may be utilized for general corporate
purposes, including working capital, and provides us with borrowing options for multi-currency loans. Borrowing options include a Eurocurrency rate, or a base rate. As of the date of this report there are no borrowings on this facility.



In conjunction with our initial public offering, our subordinated debt totaling
approximately $7.2 million was converted into 1,195,900 shares our common stock at $6.00 per share.



Qualitative and Quantitative Disclosures About Market Risk



We are exposed to various market risks as a part of our operations, and we anticipate that this exposure will increase as a result of our planned growth. In an effort to mitigate losses associated with these risks, we may at times enter
into derivative financial instruments, although we have not historically done so. These may take the form of forward sales contracts, option contracts, foreign currency exchange contracts and interest rate swaps. We do not, and do not intend to,
engage in the practice of trading derivative securities for profit.



Interest Rates. We are exposed to market risks relating to changes in interest rates. Some of the proceeds of this offering are invested in short-term, interest-bearing, investment grade securities. The value of these securities will
be subject to interest rate risk and could fall in value if interest rates rise. Our credit facility allows for borrowings based on the Eurodollar rate or a base rate. The interest rate incurred by us is based on these rates plus a premium. If these
rates rise, our interest expense will increase accordingly. As of the date of this report, we have no borrowings under our credit facility.



14



---

##### Table of Contents

Item 4: Controls and Procedures



Disclosure Controls and Procedures. The Company maintains disclosure controls and procedures designed to ensure that information that is required to be disclosed in its filings with the Securities and Exchange Commission is recorded,
processed, summarized and reported on a timely basis. The Companys management, with the participation of the President and the Chief Financial Officer, has reviewed and evaluated the effectiveness of the Companys disclosure controls and
procedures, as defined in the Securities Exchange Act Rules 13a-15(e) and 15d-15(e) as of June 30, 2005 and have concluded that as of June 30, 2005, the Companys disclosure controls and procedures were adequate and effective to ensure that
material information relating to the Company required to be disclosed by the Company in the reports it files with the SEC under the Securities Exchange Act of 1934 would be made known to them by others within the Company, particularly during the
period in which this Quarterly Report on Form 10-Q was being prepared.



Changes in Internal Controls over Financial Reporting. There have been no changes in the Companys internal control over financial reporting during the quarter ended June 30, 2005 that have materially affected, or are reasonably
likely to materially affect, the Companys internal controls over financial reporting.



15



---

##### Table of Contents

PART II - OTHER INFORMATION



Item 1: Legal Proceedings



Not
applicable.



Item 2: Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities



Not applicable



Item 3: Defaults Upon Senior Securities



Not applicable.



Item 4: Submission of Matters to a Vote of Security Holders



Not applicable.



Item 5: Other Information



Not
applicable.



Item 6: Exhibits and Reports on Form 8-K



(a)
Exhibits



|            |  |                                                                                                                                                                                      
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                          
|31.1        |  | Certification by the President pursuant to Rule 13a-14(a) or 15d-14(d) of the Securities and Exchange Act of 1934, as amended.                                                       
|            | 
|31.2        |  | Certification by the Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(d) of the Securities and Exchange Act of 1934, as amended.                                         
|            | 
|32.1        |  | Certification of Periodic Financial Report by the President and the Chief Financial Officer pursuant to 18 USC Section 1350, as created by Section 906 of Sarbanes-Oxley Act of
2002.



(b) The following reports on Form 8-K
were filed during the three month period ended June 30, 2005:



(i) Report on
Form 8-K filed on May 13, 2005 concerning the financial results of the Company for the quarter ended March 31, 2005.



16



---

##### Table of Contents

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.



|                       |  |                               |  |                        
|---------------------- |  | ----------------------------- |  | -----------------------
|                       |  | VERI-TEK INTERNATIONAL, CORP.
|                       |  |                              
|Dated: August 12, 2005 |  | By:                           |  | /s/ David V. Harper    
|                       |  |                               |  | David V. Harper,       
|                       |  |                               |  | Chief Financial Officer



17