##### 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 September 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: 001-13581



---



NOBLE INTERNATIONAL, LTD.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 38-3139487                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



28213 Van Dyke Road,
Warren, MI 48093

(Address of principal executive offices)

(Zip Code)



(586) 751-5600

(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  x    No ̈



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



The number of shares of the registrants common stock, $.001 par value, outstanding as of October 25, 2005 was 9,336,517



---



---

##### Table of Contents

NOBLE INTERNATIONAL, LTD.

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 Annual Report on Form 10-K for the year ended December 31, 2004 and other
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 
|                                                                                                                                             | 
|ITEM1:
FINANCIAL STATEMENTS                                                                                                                  |  | 3 
|Condensed Consolidated Balance Sheets as of December 31, 2004 and September 30, 2005 (unaudited)                                             |  | 3 
|Condensed Consolidated Statements of Income (unaudited) for the Three and Nine Month Periods Ended September 30, 2004 and 2005               |  | 4 
|Condensed Consolidated Statements of Cash Flows (unaudited) for the Nine Month Periods Ended September 30, 2004 and 2005                     |  | 5 
|Condensed Consolidated Statements of Comprehensive Income (unaudited) for the Three and Nine Month Periods Ended September 30, 2004 and 2005 |  | 6 
|Notes to Condensed Consolidated Financial Statements (unaudited)                                                                             |  | 7 
|ITEM 2:
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS                                                |  | 14
|ITEM 3:
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                                           |  | 18
|ITEM 4:
CONTROLS AND PROCEDURES                                                                                                              |  | 18
|                                                                                                                                             | 
|PART II -
OTHER INFORMATION                                                                                                                  |  | 19
|                                                                                                                                             | 
|ITEM 1:
LEGAL PROCEEDINGS                                                                                                                    |  | 19
|ITEM 2:
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                                                                          |  | 19
|ITEM 3:
DEFAULTS UPON SENIOR SECURITIES                                                                                                      |  | 19
|ITEM 4:
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                                                  |  | 19
|ITEM 5:
OTHER INFORMATION                                                                                                                    |  | 19
|ITEM 6:
EXHIBITS                                                                                                                             |  | 19



2



---

##### Table of Contents

PART I: FINANCIAL INFORMATION



Item 1: Financial Statements



NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES



CONDENSED CONSOLIDATED BALANCE SHEETS



(In
thousands, except share and per share data)



|                                                     |  |                 |         |   |                           |   |         |  
|---------------------------------------------------- |  | --------------- | ------- | - | ------------------------- | - | ------- | -
|                                                     |  | December 312004 |         |   | UnauditedSeptember 302005 |  
|ASSETS                                               |  |                 |         |   |                           |   |         |  
|Current Assets:                                      |  |                 |         |   |                           |   |         |  
|Cash and cash equivalents                            |  | $               | 17,551  |   |                           | $ | 7,532   |  
|Accounts receivable, trade, net                      |  |                 | 51,895  |   |                           |   | 69,641  |  
|Note receivable                                      |  |                 | 1,000   |   |                           |   | 996     |  
|Inventories, net                                     |  |                 | 20,588  |   |                           |   | 20,738  |  
|Deferred income taxes                                |  |                 | 101     |   |                           |   | 343     |  
|Prepaid expenses and other                           |  |                 | 3,973   |   |                           |   | 3,494   |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Current Assets                                 |  |                 | 95,108  |   |                           |   | 102,744 |  
|                                                     |  |                
|Property, plant & equipment                          |  |                 | 81,588  |   |                           |   | 94,055  |  
|Accumulated depreciation                             |  |                 | (31,829 | ) |                           |   | (38,492 | )
|                                                     |  |                 |         |   |                           |   |         |  
|Property, Plant & Equipment, net                     |  |                 | 49,759  |   |                           |   | 55,563  |  
|                                                     |  |                
|Other Assets:                                        |  |                 |         |   |                           |   |         |  
|Goodwill                                             |  |                 | 20,287  |   |                           |   | 22,000  |  
|Other intangible assets, net                         |  |                 | 1,967   |   |                           |   | 1,821   |  
|Other assets, net                                    |  |                 | 11,597  |   |                           |   | 9,558   |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Other Assets                                   |  |                 | 33,851  |   |                           |   | 33,379  |  
|Assets Held for Sale                                 |  |                 | 3,760   |   |                           |   | 2,700   |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Assets                                         |  | $               | 182,478 |   |                           | $ | 194,386 |  
|                                                     |  |                 |         |   |                           |   |         |  
|LIABILITIES & STOCKHOLDERS EQUITY                   |  |                 |         |   |                           |   |         |  
|Current Liabilities:                                 |  |                 |         |   |                           |   |         |  
|Accounts payable                                     |  | $               | 52,736  |   |                           | $ | 56,455  |  
|Accrued liabilities                                  |  |                 | 3,229   |   |                           |   | 4,275   |  
|Income taxes payable                                 |  |                 | 2,311   |   |                           |   | 2,106   |  
|Current maturities of long-term debt                 |  |                 | 254     |   |                           |   |        |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Current Liabilities                            |  |                 | 58,530  |   |                           |   | 62,836  |  
|                                                     |  |                
|Long-Term Liabilities:                               |  |                 |         |   |                           |   |         |  
|Deferred income taxes                                |  |                 | 5,994   |   |                           |   | 5,354   |  
|Convertible subordinated debentures, net of discount |  |                 | 38,371  |   |                           |   | 38,913  |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Long-Term Liabilities                          |  |                 | 44,365  |   |                           |   | 44,267  |  
|Stockholders Equity                                 |  |                 |         |   |                           |   |         |  
|Common stock                                         |  |                 | 9       |   |                           |   | 9       |  
|Additional paid-in capital                           |  |                 | 53,782  |   |                           |   | 54,427  |  
|Retained earnings                                    |  |                 | 24,184  |   |                           |   | 30,509  |  
|Accumulated other comprehensive income, net          |  |                 | 1,608   |   |                           |   | 2,338   |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Stockholders Equity                           |  |                 | 79,583  |   |                           |   | 87,283  |  
|                                                     |  |                 |         |   |                           |   |         |  
|Total Liabilities & Stockholders Equity             |  | $               | 182,478 |   |                           | $ | 194,386 |  
|                                                     |  |                 |         |   |                           |   |         |  



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



3



---

##### Table of Contents

NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES



CONDENSED CONSOLIDATED STATEMENTS OF INCOME



(Unaudited, in thousands, except share and per share data)



|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|-------------------------------------------------------------- |  | ------------------------------- | ---------- | - | ------------------------------ | - | --------- | ---- |  | - | ---------- | - |  | - | --------- | -
|                                                               |  | Three Months Ended September 30 |            |   | Nine Months Ended September 30 |  
|                                                               |  | 2004                            |            |   | 2005                           |   |           | 2004 |  |   | 2005       |  
|Net sales                                                      |  | $                               | 75,101     |   |                                | $ | 89,099    |      |  | $ | 244,097    |   |  | $ | 267,445   |  
|Cost of sales                                                  |  |                                 | 67,324     |   |                                |   | 81,105    |      |  |   | 216,381    |   |  |   | 239,781   |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Gross margin                                                   |  |                                 | 7,777      |   |                                |   | 7,994     |      |  |   | 27,716     |   |  |   | 27,664    |  
|Selling, general and administrative expenses                   |  |                                 | 3,520      |   |                                |   | 4,217     |      |  |   | 11,412     |   |  |   | 10,994    |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Operating profit                                               |  |                                 | 4,257      |   |                                |   | 3,777     |      |  |   | 16,304     |   |  |   | 16,670    |  
|Interest income                                                |  |                                 | 99         |   |                                |   | 165       |      |  |   | 262        |   |  |   | 407       |  
|Interest expense                                               |  |                                 | (787       | ) |                                |   | (751      | )    |  |   | (2,794     | ) |  |   | (2,138    | )
|Change in fair value of conversion option derivative liability |  |                                 | 2,323      |   |                                |   |          |      |  |   | 2,918      |   |  |   |          |  
|Impairment charges                                             |  |                                 | (129       | ) |                                |   | (2,060    | )    |  |   | (129       | ) |  |   | (2,240    | )
|Other, net                                                     |  |                                 | (43        | ) |                                |   | 684       |      |  |   | 300        |   |  |   | 1,137     |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Earnings from continuing operations before income taxes        |  |                                 | 5,720      |   |                                |   | 1,815     |      |  |   | 16,861     |   |  |   | 13,836    |  
|Income tax expense                                             |  |                                 | 859        |   |                                |   | 295       |      |  |   | 4,552      |   |  |   | 4,716     |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Earnings on common shares from continuing operations           |  |                                 | 4,861      |   |                                |   | 1,520     |      |  |   | 12,309     |   |  |   | 9,120     |  
|Discontinued operations:                                       |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|(Loss) from discontinued operations                            |  |                                 |           |   |                                |   |          |      |  |   | (121       | ) |  |   |          |  
|Gain on sale of discontinued operations                        |  |                                 |           |   |                                |   |          |      |  |   | 121        |   |  |   |          |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Net earnings on common shares                                  |  | $                               | 4,861      |   |                                | $ | 1,520     |      |  | $ | 12,309     |   |  | $ | 9,120     |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Basic earnings (loss) per common share:                        |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Earnings per share from continuing operations                  |  | $                               | 0.52       |   |                                | $ | 0.16      |      |  | $ | 1.25       |   |  | $ | 0.98      |  
|(Loss) from discontinued operations                            |  |                                 |           |   |                                |   |          |      |  |   | (0.01      | ) |  |   |          |  
|Gain on sale of discontinued operations                        |  |                                 |           |   |                                |   |          |      |  |   | 0.01       |   |  |   |          |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Basic earnings per common share                                |  | $                               | 0.52       |   |                                | $ | 0.16      |      |  | $ | 1.25       |   |  | $ | 0.98      |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Diluted earnings (loss) per common share                       |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Earnings per share from continuing operations                  |  | $                               | 0.30       |   |                                | $ | 0.16      |      |  | $ | 1.05       |   |  | $ | 0.97      |  
|(Loss) from discontinued operations                            |  |                                 |           |   |                                |   |          |      |  |   | (0.01      | ) |  |   |          |  
|Gain on sale of discontinued operations                        |  |                                 |           |   |                                |   |          |      |  |   | 0.01       |   |  |   |          |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Diluted earnings per common share                              |  | $                               | 0.30       |   |                                | $ | 0.16      |      |  | $ | 1.05       |   |  | $ | 0.97      |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Dividends declared and paid                                    |  | $                               | 0.10       |   |                                | $ | 0.10      |      |  | $ | 0.30       |   |  | $ | 0.30      |  
|                                                               |  |                                 |            |   |                                |   |           |      |  |   |            |   |  |   |           |  
|Basic weighted average common shares outstanding               |  |                                 | 9,240,779  |   |                                |   | 9,309,761 |      |  |   | 9,095,003  |   |  |   | 9,285,014 |  
|Diluted weighted average common shares outstanding             |  |                                 | 10,649,086 |   |                                |   | 9,378,673 |      |  |   | 10,267,813 |   |  |   | 9,358,996 |  



The accompanying
notes are integral part of these consolidated financial statements



4



---

##### Table of Contents

NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



(Unaudited, in thousands)



|                                                                               |  |                                |         |   |      |   |         |  
|------------------------------------------------------------------------------ |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                               |  | Nine Months Ended September 30 |        
|                                                                               |  | 2004                           |         |   | 2005 |  
|Cash flows from operating activities                                           |  |                                |         |   |      |   |         |  
|Earnings on common shares from continuing operations                           |  | $                              | 12,309  |   |      | $ | 9,120   |  
|Adjustments to reconcile earnings to net cash provided by (used in) operations |  |                                |         |   |      |   |         |  
|Interest expense                                                               |  |                                | 1,505   |   |      |   | 1,049   |  
|Depreciation of property, plant and equipment                                  |  |                                | 7,041   |   |      |   | 7,611   |  
|Amortization of intangible assets                                              |  |                                | 216     |   |      |   | 155     |  
|Deferred income taxes                                                          |  |                                |        |   |      |   | (437    | )
|(Gain) loss on sale of property and equipment                                  |  |                                | 137     |   |      |   | (27     | )
|Change in fair value of conversion option derivative liability                 |  |                                | (2,918  | ) |      |   |        |  
|Impairment charges                                                             |  |                                | 129     |   |      |   | 2,240   |  
|Tax benefit for stock compensation expense                                     |  |                                | 205     |   |      |   | 318     |  
|Changes in assets and liabilities                                              |  |                                |         |   |      |   |         |  
|Increase in accounts receivable                                                |  |                                | (25,088 | ) |      |   | (15,220 | )
|(Increase) decrease in inventories                                             |  |                                | (2,989  | ) |      |   | 40      |  
|Decrease in prepaid expenses                                                   |  |                                | 1,362   |   |      |   | 1,419   |  
|Decrease (increase) in other operating assets                                  |  |                                | 10      |   |      |   | (446    | )
|Increase in accounts payable                                                   |  |                                | 21,311  |   |      |   | 2,649   |  
|Increase (decrease) in income taxes payable                                    |  |                                | 10,210  |   |      |   | (249    | )
|Decrease in accrued liabilities                                                |  |                                | (2,807  | ) |      |   | (166    | )
|                                                                               |  |                                |         |   |      |   |         |  
|Net cash provided by continuing operations                                     |  |                                | 20,633  |   |      |   | 8,056   |  
|Net cash (used in) discontinued operations                                     |  |                                | (83     | ) |      |   |        |  
|                                                                               |  |                                |         |   |      |   |         |  
|Net cash provided by operating activities                                      |  |                                | 20,550  |   |      |   | 8,056   |  
|Cash flows from investing activities                                           |  |                                |         |   |      |   |         |  
|Purchases of property, plant and equipment                                     |  |                                | (7,881  | ) |      |   | (11,543 | )
|Proceeds from sale of property, plant and equipment                            |  |                                | 5,455   |   |      |   | 1,548   |  
|Proceeds from Notes Receivable on sale of discontinued operations              |  |                                | 2,549   |   |      |   | 345     |  
|Acquisition of business, net of cash acquired                                  |  |                                | (13,605 | ) |      |   | (5,677  | )
|                                                                               |  |                                |         |   |      |   |         |  
|Net cash (used in) investing activities                                        |  |                                | (13,482 | ) |      |   | (15,327 | )
|Cash flows from financing activities                                           |  |                                |         |   |      |   |         |  
|Proceeds from issuance of common stock                                         |  |                                | 2,193   |   |      |   | 328     |  
|Financing fees                                                                 |  |                                | (1,758  | ) |      |   |        |  
|Proceeds from issuance of convertible subordinated debentures                  |  |                                | 40,000  |   |      |   |        |  
|Dividends paid on common stock                                                 |  |                                | (2,738  | ) |      |   | (2,795  | )
|Redemption of convertible subordinated debentures                              |  |                                | (826    | ) |      |   |        |  
|Payments on long-term debt                                                     |  |                                | (936    | ) |      |   | (254    | )
|Net payments on credit facility                                                |  |                                | (40,008 | ) |      |   |        |  
|                                                                               |  |                                |         |   |      |   |         |  
|Net cash (used in) financing activities                                        |  |                                | (4,073  | ) |      |   | (2,721  | )
|Effect of exchange rate changes on cash                                        |  |                                | 222     |   |      |   | (27     | )
|                                                                               |  |                                |         |   |      |   |         |  
|Net (increase) decrease in cash                                                |  |                                | 3,217   |   |      |   | (10,019 | )
|Cash and cash equivalents at beginning of period                               |  |                                | 715     |   |      |   | 17,551  |  
|                                                                               |  |                                |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                     |  | $                              | 3,932   |   |      | $ | 7,532   |  
|                                                                               |  |                                |         |   |      |   |         |  
|Supplemental Cash Flow Disclosure                                              |  |                                |         |   |      |   |         |  
|Cash paid for:                                                                 |  |                                |         |   |      |   |         |  
|Interest                                                                       |  | $                              | 1,721   |   |      | $ | 1,200   |  
|Taxes                                                                          |  |                                | 642     |   |      |   | 5,153   |  
|Fair value of assets acquired, including goodwill                              |  |                                | 21,399  |   |      |   | 6,963   |  
|Liabilities assumed                                                            |  |                                | (7,794  | ) |      |   | (1,286  | )
|Cash paid for acquisitions, net of cash acquired                               |  |                                | 13,605  |   |      |   | 5,677   |  



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



5



---

##### Table of Contents

NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES



CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME



(Unaudited, in thousands)



|                                                                                                     |  |                                 |       |                                |   |       |  |      |        |  |   |      
|---------------------------------------------------------------------------------------------------- |  | ------------------------------- | ----- | ------------------------------ | - | ----- |  | ---- | ------ |  | - | -----
|                                                                                                     |  | Three Months Ended September 30 |       | Nine Months Ended September 30
|                                                                                                     |  | 2004                            |       | 2005                           |   | 2004  |  | 2005
|Net earnings on common shares                                                                        |  | $                               | 4,861 |                                | $ | 1,520 |  | $    | 12,309 |  | $ | 9,120
|Other comprehensive income (loss), equity adjustment from foreign currency translation, net of taxes |  |                                 | 793   |                                |   | 693   |  |      | 732    |  |   | 730  
|                                                                                                     |  |                                 |       |                                |   |       |  |      |        |  |   |      
|Comprehensive income, net                                                                            |  | $                               | 5,654 |                                | $ | 2,213 |  | $    | 13,041 |  | $ | 9,850
|                                                                                                     |  |                                 |       |                                |   |       |  |      |        |  |   |      



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



6



---

##### Table of Contents

NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES



NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



Note
ABasis of Presentation



The accompanying
unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial reporting and with the instructions to Form 10-Q and Rule 10-01 of
Regulation S-X. Accordingly, the financial statements for interim reporting do not include all of the information and notes or disclosures required by accounting principles generally accepted in the United States of America for complete financial
statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and such adjustments are of a normal recurring nature. Results for interim periods should not be considered indicative of
results for a full year. The December 31, 2004 consolidated balance sheet was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America.
For further information, refer to the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K, as filed with the SEC for the period ended December 31, 2004.



The accompanying consolidated financial statements as of September 30,
2005, for the three and nine months ended September 30, 2005 and for the year ended December 31, 2004 include Noble International, Ltd. (the Company) and its wholly-owned subsidiaries. The following chart outlines the
wholly-owned subsidiaries of the Company and their current status.



Wholly-Owned Subsidiaries of Noble International, Ltd.



|                                                                                                                                        |  |                 |  |                   
|--------------------------------------------------------------------------------------------------------------------------------------- |  | --------------- |  | ------------------
|Subsidiary                                                                                                                              |  | Acquired/Formed |  | Status            
|Noble Silao de Mexico, S. de R.L. de C.V.                                                                                               |  | Formed - 2005   |  | Active            
|Noble Metal Processing de Mexico, S. de R.L. de C.V.                                                                                    |  | Formed - 2005   |  | Active            
|NMP Holding de Mexico, S. de R.L. de C.V.                                                                                               |  | Formed - 2005   |  | Active            
|Noble Metal Processing - Australia Pty.                                                                                                 |  | Formed - 2004   |  | Active            
|Prototech Laser Welding, Inc. (LWI)                                                                                                   |  | Acquired -2004  |  | Active            
|Noble Tubular Products, Inc. (Prototube)                                                                                              |  | Acquired - 2003 |  | Active            
|Noble Metal Processing, Inc. (NMP)                                                                                                    |  | Acquired - 1997 |  | Active            
|Noble Land Holdings, Inc. (Land Holdings)                                                                                             |  | Formed - 1997   |  | Active            
|Noble Manufacturing Group, Inc. (formerly Noble Techonologies, Inc.) (NMG)                                                            |  | Formed - 1998   |  | Active            
|Noble Metal Processing Canada, Inc. (NMPC)                                                                                            |  | Acquired - 1997 |  | Active            
|Noble Metal Processing - Kentucky, LLC (NMPK)                                                                                         |  | Formed - 2001   |  | Active            
|Peco Manufacturing, Inc. (Peco)                                                                                                       |  | Acquired -2001  |  | Sold - 2004       
|Pro Motorcar Products, Inc. (PMP)                                                                                                     |  | Acquired - 2000 |  | Sold - 2004       
|Pro Motorcar Distribution, Inc. (PMD)                                                                                                 |  | Acquired -2000  |  | Sold - 2004       
|Monroe Engineering Products, Inc (Monroe)                                                                                             |  | Acquired -1996  |  | Sold - 2004       
|Noble Logistic Services, Inc. (formerly Assured Transportation & Delivery, Inc. and Central Transportation & Delivery, Inc.)
(NLS-CA) |  | Acquired -2000  |  | Assets Sold - 2003
|Noble Logistic Services Holdings, Inc. (formerly Dedicated Services Holdings, Inc.) (NLS-TX)                                          |  | Acquired -2000  |  | Sold - 2003       
|Noble Construction Equipment, Inc. (formerly Construction Equipment Direct, Inc.) (NCE)                                               |  | Acquired - 2001 |  | Inactive          
|Noble Components & Systems, Inc.                                                                                                        |  | Formed - 1998   |  | Inactive          
|Noble Logistics Services, Inc. (NLS-MI)                                                                                               |  | Formed - 2000   |  | Inactive          



The Companys
continuing operating subsidiaries are organized into a single reporting segment operating in the automotive supply business.



7



---

##### Table of Contents

In January 2005, the Company completed the acquisition of the assets of Oxford Automotive Inc.s
steel processing facility in Silao, Mexico (Mexico) for $5.7 million plus the assumption of certain operating liabilities of approximately $1.3 million. The facility supplies component blanks on a toll processing basis to the Mexican
automotive industry. Results of operations for Mexico are included in the Companys financial statements beginning January 2005. The Company intends to sell a minority interest in this business by entering into a joint venture with an
international steel processing company with operations in Mexico. The Company anticipates that the joint venture will operate the Silao facility with the Company retaining a majority interest in the venture. Management reached a definitive agreement
with its prospective joint venture partner in the fourth quarter 2005 (see Note G  Subsequent Event). The pro forma combined historical results for the three and nine months ended September 30, 2004, as if the Company had acquired Mexico
at the beginning of 2004, are unaudited and based upon information provided by the seller. Pro forma information is as follows (in thousands, except per share amounts):



Pro Forma Information



|                                                      |  |                                      |        |                                     |   |        
|----------------------------------------------------- |  | ------------------------------------ | ------ | ----------------------------------- | - | -------
|                                                      |  | Three Months EndedSeptember 30, 2004 |        | Nine Months EndedSeptember 30, 2004
|Net Sales                                             |  | $                                    | 76,539 |                                     | $ | 249,216
|Earnings on common shares from continuing operations  |  |                                      | 5,255  |                                     |   | 14,110 
|Basic earnings per share of continuing operations     |  |                                      | 0.56   |                                     |   | 1.45   
|Diluted earnings per share from continuing operations |  |                                      | 0.34   |                                     |   | 1.23   



This pro forma
information is not necessarily indicative of future operating results.



As of September 30, 2005, the Company has not completed the allocation of the purchase price for Mexico and is in the process of finalizing the valuation of assets acquired and liabilities assumed. The table below summarizes the
preliminary purchase price allocation as of September 30, 2005 (in thousands):



|                                     |  |   |        |  
|------------------------------------ |  | - | ------ | -
|Current Assets                       |  | $ | 1,939  |  
|Fixed Assets, net                    |  |   | 2,931  |  
|Goodwill                             |  |   | 2,093  |  
|Current Liabilities                  |  |   | (1,286 | )
|                                     |  |   |        |  
|Purchase Price, net of cash acquired |  | $ | 5,677  |  
|                                     |  |   |        |  



Basic earnings per
share are computed by dividing income available to common stockholders by the weighted-average common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to
issue common stock were exercised and converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. For the three and nine month periods ending September 30, 2005, the earnings per share
impact of considering the dilution resulting from the Companys convertible subordinated notes as if they were converted would have been anti-dilutive. As a result, only the dilutive impact of the Companys outstanding options were
included in the earnings per share calculation. The following table reconciles the numerator and denominator to calculate basic and diluted earnings on common shares before extraordinary items and discontinued operations for the three and nine month
periods ended September 30, 2004 and 2005 (in thousands, except share and per share amounts).



8



---

##### Table of Contents

|                                                                       |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|---------------------------------------------------------------------- |  | ------------------------------- | ------ | - | -------------------- | ---------- | ----------------- | - | ----- | ------------------------ |  | -------------------- | ----- | ----------------- | --------- |  | - | ----- | -
|                                                                       |  | Three Months Ended September 30 |       
|                                                                       |  | 2004                            |        |   | 2005                 |           
|                                                                       |  | Net Earnings (Numerator)        |        |   | Shares (Denominator) |            | Per share Amounts |   |       | Net Earnings (Numerator) |  | Shares (Denominator) |       | Per share Amounts |          
|Basic earnings per common share                                        |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|Earnings on common shares from continuing operations                   |  | $                               | 4,810  |   |                      | 9,240,779  |                   | $ | 0.52  |                          |  | $                    | 1,520 |                   | 9,309,761 |  | $ | 0.16  |  
|Effect of dilutive securities:                                         |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|Contingently issuable shares                                           |  |                                 |       |   |                      | 18,755     |                   |   |      |                          |  |                      |      |                   | 21,043    |  |   |      |  
|Convertible debentures                                                 |  |                                 | (1,663 | ) |                      | 1,323,078  |                   |   | (0.22 | )                        |  |                      |      |                   |          |  |   |      |  
|Net earnings allocated to participating securities                     |  |                                 | 51     |   |                      |           |                   |   |      |                          |  |                      |      |                   |          |  |   |      |  
|Stock Options                                                          |  |                                 |       |   |                      | 66,474     |                   |   |      |                          |  |                      |      |                   | 47,869    |  |   |      |  
|                                                                       |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|Earnings on common shares from continuing operations assuming dilution |  | $                               | 3,198  |   |                      | 10,649,086 |                   | $ | 0.30  |                          |  | $                    | 1,520 |                   | 9,378,673 |  | $ | 0.16  |  
|                                                                       |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|                                                                       | 
|                                                                       |  | Nine Months Ended September 30  |       
|                                                                       |  | 2004                            |        |   | 2005                 |           
|                                                                       |  | Net Earnings (Numerator)        |        |   | Shares (Denominator) |            | Per share Amounts |   |       | Net Earnings (Numerator) |  | Shares (Denominator) |       | Per share Amounts |          
|Basic earnings per common share                                        |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|Earnings on common shares from continuing operations                   |  | $                               | 11,349 |   |                      | 9,095,003  |                   | $ | 1.25  |                          |  | $                    | 9,120 |                   | 9,285,014 |  | $ | 0.98  |  
|Effect of dilutive securities:                                         |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|Contingently issuable shares                                           |  |                                 |       |   |                      | 18,235     |                   |   |      |                          |  |                      |      |                   | 20,713    |  |   |      |  
|Convertible debentures                                                 |  |                                 | (1,509 | ) |                      | 1,043,268  |                   |   | (0.28 | )                        |  |                      |      |                   |          |  |   |      |  
|Net earnings allocated to participating securities                     |  |                                 | 960    |   |                      |           |                   |   | 0.10  |                          |  |                      |      |                   |          |  |   |      |  
|Stock Options                                                          |  |                                 |       |   |                      | 111,307    |                   |   | (0.02 | )                        |  |                      |      |                   | 53,269    |  |   | (0.01 | )
|                                                                       |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  
|Earnings on common shares from continuing operations assuming dilution |  | $                               | 10,800 |   |                      | 10,267,813 |                   | $ | 1.05  |                          |  | $                    | 9,120 |                   | 9,358,996 |  | $ | 0.97  |  
|                                                                       |  |                                 |        |   |                      |            |                   |   |       |                          |  |                      |       |                   |           |  |   |       |  



|                                                                           |  |                                       |  |                                      |       |  |  |  |   |       
|-------------------------------------------------------------------------- |  | ------------------------------------- |  | ------------------------------------ | ----- |  |  |  | - | ------
|                                                                           |  | Three Months Ended September 30, 2004 |  | Nine Months Ended September 30, 2004
|Net earnings on common shares as reported                                  |  |                                       |  | $                                    | 4,861 |  |  |  | $ | 12,309
|Net earnings allocated to participating securities                         |  |                                       |  |                                      | 51    |  |  |  |   | 960   
|                                                                           |  |                                       |  |                                      |       |  |  |  |   |       
|Net earnings on common shares after allocation to participating securities |  |                                       |  | $                                    | 4,810 |  |  |  | $ | 11,349
|                                                                           |  |                                       |  |                                      |       |  |  |  |   |       



In December 2004, the
FASB issued SFAS 123R (revised 2004), Share-Based Payment(SFAS 123R) which revises SFAS 123, Accounting for Stock-Based Compensation. SFAS 123R also supersedes Accounting Principles Board Opinion
No. 25, Accounting for Stock Issued to Employees, and amends SFAS 95, Statement of Cash Flows. Under SFAS 123 companies could either recognize the fair value of stock options as a period expense or disclose
the pro forma impact of the fair value of stock options in the notes to the financial statements. Under SFAS 123, the Company has disclosed the pro forma impact of the fair value of stock options. SFAS 123R requires that the fair value of all
share-based payments to employees, including the fair value of grants of employee stock options, to be recognized as a period expense, generally over the option vesting period. SFAS 123R will be effective for the Company beginning in the first
quarter of 2006. The Company is currently evaluating its transition alternatives and the effect of this Statement on the Company, which will be dependent in large part upon future equity-based grants.



9



---

##### Table of Contents

As permitted under SFAS 123,the Company accounts for its Stock Option and Stock Incentive Plans
(the Plans) under APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. Accordingly, no compensation cost has been recognized under the Plans. No stock options were granted by the Company
during the first nine months of 2005. Had compensation cost been determined based on the fair value at the grant dates for awards under the Plan, the Companys net earnings and earnings per share would have been reduced to the pro forma amounts
indicated in the following table for the three and nine months ended September 30, 2004 and 2005 (in thousands, except per share data):



|                                                                                                  |  |                                 |       |                                |   |       |  |      |        |  |   |      
|------------------------------------------------------------------------------------------------- |  | ------------------------------- | ----- | ------------------------------ | - | ----- |  | ---- | ------ |  | - | -----
|                                                                                                  |  | Three Months Ended September 30 |       | Nine Months Ended September 30
|                                                                                                  |  | 2004                            |       | 2005                           |   | 2004  |  | 2005
|Net earnings on common shares from continuing operations as reported                              |  | $                               | 4,861 |                                | $ | 1,520 |  | $    | 12,309 |  | $ | 9,120
|                                                                                                  |  |                                 |       |                               
|Less: Total employee stock option expense under the fair value method, net of related tax effects |  |                                 | 42    |                                |   | 29    |  |      | 127    |  |   | 88   
|                                                                                                  |  |                                 |       |                                |   |       |  |      |        |  |   |      
|Pro forma                                                                                         |  |                                 | 4,819 |                                |   | 1,491 |  |      | 12,182 |  |   | 9,032
|                                                                                                  |  |                                 |       |                               
|Basic earnings per share from continuing operations                                               |  |                                 |       |                                |   |       |  |      |        |  |   |      
|As reported                                                                                       |  | $                               | 0.52  |                                | $ | 0.16  |  | $    | 1.25   |  | $ | 0.98 
|Pro forma                                                                                         |  |                                 | 0.52  |                                |   | 0.16  |  |      | 1.23   |  |   | 0.97 
|                                                                                                  |  |                                 |       |                               
|Diluted earnings per share from continuing operations                                             |  |                                 |       |                                |   |       |  |      |        |  |   |      
|As reported                                                                                       |  |                                 | 0.30  |                                |   | .16   |  |      | 1.05   |  |   | 0.97 
|Pro forma                                                                                         |  | $                               | 0.30  |                                | $ | 0.16  |  | $    | 1.04   |  | $ | 0.97 

---



Note BGoodwill and Other Intangible Assets



Components of Goodwill at December 31, 2004 and September 30, 2005 are as follows (in thousands):



|                             |  |             |        |                   |   |             |  |   |                |   |               |   |       |  |   |        |  
|---------------------------- |  | ----------- | ------ | ----------------- | - | ----------- |  | - | -------------- | - | ------------- | - | ----- |  | - | ------ | -
|                             |  | NMPPurchase |        | PrototubePurchase |   | LWIPurchase |  |   | MexicoPurchase |   | TotalGoodwill |  
|Goodwill, December 31, 2004  |  | $           | 11,463 |                   | $ | 376         |  | $ | 8,448          |   |               | $ |      |  | $ | 20,287 |  
|Purchase of Mexico           |  |             |       |                   |   |            |  |   |               |   |               |   | 2,093 |  |   | 2,093  |  
|Foreign Currency impact      |  |             |       |                   |   |            |  |   |               |   |               |   | 88    |  |   | 88     |  
|LWI Adjustment               |  |             |       |                   |   |            |  |   | (468           | ) |               |   |      |  |   | (468   | )
|                             |  |             |        |                   |   |             |  |   |                |   |               |   |       |  |   |        |  
|Goodwill, September 30, 2005 |  | $           | 11,463 |                   | $ | 376         |  | $ | 7,980          |   |               | $ | 2,181 |  | $ | 22,000 |  
|                             |  |             |        |                   |   |             |  |   |                |   |               |   |       |  |   |        |  



The adjustment to
Goodwill related to the LWI acquisition in the first quarter of 2005 was related to a reversal of a valuation allowance and the recognition of a deferred tax asset pursuant to the completion of tax planning related to the acquisition. Goodwill
related to the Mexico purchase is recorded in Mexican Pesos.



10



---

##### Table of Contents

In conjunction with the purchase of LWI, an intangible asset apart from Goodwill was recognized related
to the fair value of the customer contracts acquired with the purchase. A fair value of $2.1 million was determined for these contracts at the time of acquisition using a discounted cash flow model. This intangible asset is being amortized over ten
years based upon the lives of the acquired contracts and follow-on contracts expected to be awarded on the same business. Accordingly, annual amortization expense is expected to be $0.2 million. This amortization is not deductible for tax purposes
unless the entity is sold. Total amortization expense for all intangible assets for the three and nine month periods ended September 30, 2004 was $0.1 million and $0.3 million, respectively. Total amortization expense for all intangible assets
for the three and nine month periods ended September 30, 2005 was $0.05 million and $0.15 million, respectively. Components of other intangible assets, net (in thousands) are as follows:



|                                     |  |                   |       |                    |   |      |           |  |            |       |            |   |       |           |   |      |   |  |   |      
|------------------------------------ |  | ----------------- | ----- | ------------------ | - | ---- | --------- |  | ---------- | ----- | ---------- | - | ----- | --------- | - | ---- | - |  | - | -----
|                                     |  | December 31, 2004 |       | September 30, 2005
|                                     |  | GrossValue        |       | AccumAmort         |   |      | Net Value |  | GrossValue |       | AccumAmort |   |       | Net Value
|Value of LWI customer contracts      |  | $                 | 2,073 |                    | $ | (155 | )         |  | $          | 1,918 |            | $ | 2,073 |           | $ | (310 | ) |  | $ | 1,763
|Legal costs related to patent filing |  |                   | 49    |                    |   |     |           |  |            | 49    |            |   | 58    |           |   |     |   |  |   | 58   
|                                     |  |                   |       |                    |   |      |           |  |            |       |            |   |       |           |   |      |   |  |   |      
|Other Intangible Assets, net         |  | $                 | 2,122 |                    | $ | (155 | )         |  | $          | 1,967 |            | $ | 2,131 |           | $ | (310 | ) |  | $ | 1,821
|                                     |  |                   |       |                    |   |      |           |  |            |       |            |   |       |           |   |      |   |  |   |      



Note CInventories, net



The major components of inventories are as follows
(in thousands):



|                               |  |                 |        |   |                  |   |        |  
|------------------------------ |  | --------------- | ------ | - | ---------------- | - | ------ | -
|                               |  | December 312004 |        |   | September 302005 |  
|Raw materials                  |  | $               | 6,621  |   |                  | $ | 9,869  |  
|Work in process                |  |                 | 8,668  |   |                  |   | 8,127  |  
|Finished goods                 |  |                 | 5,416  |   |                  |   | 2,907  |  
|Reserve for obsolete inventory |  |                 | (117   | ) |                  |   | (165   | )
|                               |  |                 |        |   |                  |   |        |  
|Total Inventories, net         |  | $               | 20,588 |   |                  | $ | 20,738 |  
|                               |  |                 |        |   |                  |   |        |  



11



---

##### Table of Contents

Note DGeographic Information



The Company classifies continuing operations into one industry segment. Noble, through its subsidiaries, is a full-service
provider of 21stCentury Auto Body SolutionsSM, including tailored laser-welded blanks and tubes for the automotive industry. Nobles laser-welded blanks are manufactured from two or more blanks of
varying thickness and sizes welded together utilizing automated laser assemblies, and are used by original equipment manufacturers (OEMs) or their suppliers in automobile body components such as doors, fenders, body side panels, and
pillars. The following tables identify the breakdown of the Companys net sales by country (which are classified based upon country of production) and long-lived assets by country, which consist primarily of fixed assets and intangible assets
including goodwill (in thousands):



|              |  |                                |        |                               |   |        |  |      |         |  |   |        
|------------- |  | ------------------------------ | ------ | ----------------------------- | - | ------ |  | ---- | ------- |  | - | -------
|              |  | Three Months EndedSeptember 30 |        | Nine Months EndedSeptember 30
|              |  | 2004                           |        | 2005                          |   | 2004   |  | 2005
|Net Sales     |  |                                |        |                               |   |        |  |      |         |  |   |        
|United States |  | $                              | 53,267 |                               | $ | 60,794 |  | $    | 186,075 |  | $ | 185,479
|Canada        |  |                                | 21,720 |                               |   | 27,290 |  |      | 57,718  |  |   | 78,179 
|Australia     |  |                                | 114    |                               |   | 190    |  |      | 304     |  |   | 429    
|Mexico        |  |                                |       |                               |   | 825    |  |      |        |  |   | 3,358  
|              |  |                                |        |                               |   |        |  |      |         |  |   |        
|              |  | $                              | 75,101 |                               | $ | 89,099 |  | $    | 244,097 |  | $ | 267,445
|              |  |                                |        |                               |   |        |  |      |         |  |   |        



|                  |  |                 |        |                  |   |       
|----------------- |  | --------------- | ------ | ---------------- | - | ------
|                  |  | December 312004 |        | September 302005
|Long-Lived Assets |  |                 |        |                  |   |       
|United States     |  | $               | 67,085 |                  | $ | 62,473
|Canada            |  |                 | 4,445  |                  |   | 4,726 
|Australia         |  |                 | 483    |                  |   | 1,135 
|Mexico            |  |                 |       |                  |   | 11,050
|                  |  |                 |        |                  |   |       
|                  |  | $               | 72,013 |                  | $ | 79,384
|                  |  |                 |        |                  |   |       



Note E  Impairment Charges



The Company has entered into a purchase and sale
agreement with a third party for the sale of its real property located in the Indianapolis, Indiana area. The property is classified in Assets held for Sale and the sale is expected to be completed in the fourth quarter of 2005 or first quarter of
2006. An impairment charge of $1.1 million was taken in the third quarter of 2005 based upon the expected proceeds from the sale of the property less estimated selling expenses. After the impairment charge, the property has a carrying value of $2.7
million, which approximates its fair value.



In May 2005, the
Company entered into an agreement with the buyer of the Companys logistics business whereby the buyer was granted an option to pay off the outstanding balance on the notes receivable related to the sale of the logistics business (Notes
Receivable) at a discounted amount provided the payment was made on or before August 10, 2005. The balance on the Notes Receivable was $2.1 million and the discounted payoff amount was $1.6 million, or a discount of $0.5 million. From the
date of the agreement through August 10, the buyer made interest-only payments. If the buyer did not opt to pay the Notes Receivable off at the discount, pursuant to the agreement, the buyer was required to make the regularly scheduled
principal payments from May through July by August 15, 2005 and from August 15, 2005 all original terms and conditions of the Notes Receivable would remain in effect. Because of the uncertainty as to whether the buyer would make the
discounted payoff, no charge was recorded in the second quarter of 2005. The buyer did not exercise the option to pay the notes receivable off at a discount and has not made the required principal payments. The buyer has indicated that it is seeking
financing in order to repay the notes receivable and has engaged third party advisors to assist it in raising the financing necessary to payoff the Notes Receivable. The Company incurred an impairment charge of $1.0 million during the third quarter
relating to these Notes Receivable. The charge is based upon managements estimated proceeds realizable from the Notes Receivable upon completion by the buyer of its refinancing. The carrying value of the Notes Receivable, net of this
impairment charge, is $1.1 million as of September 30, 2005.



12



---

##### Table of Contents

Note F  Commitments and Contingencies



From time to time, the Company is involved in litigation relating to claims arising out of its operations in the normal
course of business. Insurance coverage is maintained against certain types of potential claims in an amount which the Company believes to be adequate. Management is not aware of any legal proceedings or claims pending against the Company that it
believes will have a material adverse effect on our financial condition or results of operations.



Note G  Subsequent Event



On November 1, 2005, the Company entered into an agreement (JV Agreement) with Sumitomo Corporation and its affiliates (Sumitomo) which created a joint venture with Sumitomo at the
Companys Silao, Mexico blanking facility. Pursuant to the JV Agreement, the Company will maintain a majority interest in the joint venture. The Company received consideration in the amount of approximately $5.5 million in cash and loans for
Sumitomos minority interest in the joint venture. The joint venture plans to launch laser welding capabilities in addition to its current blanking capabilities at its Silao, Mexico facility in the fourth quarter of 2005.



13



---

##### Table of Contents

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



General



Noble International, Ltd. (Noble or the Company), through its subsidiaries, is a full-service provider of 21st Century Auto Body SolutionsSM, including tailored laser-welded blanks and tubes for the automotive industry. Nobles laser-welded blanks are manufactured from two or more blanks of
varying thickness and sizes welded together utilizing automated laser assemblies, and are used by original equipment manufacturers (OEMs) or their suppliers in automobile body components such as doors, fenders, body side panels, and
pillars.



In January 2004, the Company completed the
acquisition of Prototech Laser Welding, Inc. (LWI) for approximately $13.6 million in cash and the assumption of approximately $0.7 million in subordinated debt and up to an additional $1.0 million payable if certain new business is
awarded to Noble within the twenty-four month period following the acquisition. To date no purchase orders have been awarded to Noble relating to LWI operations. LWI, based in Clinton Township, Michigan, was a supplier of laser-welded blanks to
General Motors.



In January 2005, the Company completed the
acquisition of the assets of Oxford Automotive Inc.s steel processing facility in Silao, Mexico (Mexico) for approximately $5.7 million plus the assumption of approximately $1.3 million in certain operating liabilities. The
facility supplies component blanks on a toll processing basis to the Mexican automotive industry. On November 1, 2005, the Company entered into an agreement (JV Agreement) with Sumitomo Corporation and its affiliates
(Sumitomo) which created a joint venture with Sumitomo at the Companys Silao, Mexico blanking facility. Pursuant to the JV Agreement, the Company will maintain a majority interest in the joint venture. The Company received
consideration in the amount of approximately $5.5 million in cash and loans for Sumitomos minority interest in the joint venture. The joint venture plans to launch laser welding capabilities in addition to its current blanking
capabilities at its Silao, Mexico facility in the fourth quarter of 2005.



Results of Continuing Operations



The
following Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A) should be read in conjunction with the MD&A section included in our Annual Report on Form 10-K for the year ended
December 31, 2004, as filed with the SEC on March 15, 2005.



Net Sales.Net sales for the three months ended September 30, 2005 were $89.1 million, an increase of $14.0 million or 19% compared to the same period in 2004. Net sales for the nine months ended September 30, 2005 were
$267.5 million, an increase of $23.3 million or 10% compared to the same period in 2004. This increase is attributable primarily to increased steel content in sales as well as sales from new programs launched offset by lower production volumes,
particularly on certain older vehicle lines.



Cost
of Sales.Cost of sales for the three month period ended September 30, 2005 was $81.1 million, an increase of $13.8 million or 20% compared to the same period in 2004. Cost of sales for the nine months ended September 30, 2005 was
$239.8 million, an increase of $23.4 million or 11% compared to the same period in 2004. Cost of sales as a percentage of sales increased to 91% for the three month period ended September 30, 2005 from 90% in the same period in 2004. Cost of
sales as a percentage of sales increased to 90% in the nine month period ended September 30, 2005 from 89% in the same period in 2004. This increase is consistent with the increased sales, including increased steel content in cost of sales as
well as additional costs in the first nine months of 2005 compared to the first half of 2004 to support future sales growth.



14



---

##### Table of Contents

Gross Margin. Gross margin for the three month period ended September 30, 2005 was $8.0
million, an increase of $0.2 million or 3% compared to the same period in 2004. Gross margin for the nine month period ended September 30, 2005 was $27.7 million, flat compared to the same period in 2004. For the three and nine month periods
ended September 30, 2005, gross margin as a percentage of sales (9.0% and 10.3%, respectively) decreased slightly compared to the three and nine month periods ended September 30, 2004 (10.4% and 11.4%, respectively). This decrease in gross
margin as a percentage of sales was primarily the result of the increase in the purchase of steel as a percentage of overall cost of sales, lower production volume on certain older vehicle lines and additional costs to support future sales growth,
partially offset by the positive contribution to gross margin by the purchase of Mexico.



Selling, General and Administrative Expenses.Selling, general and administrative expenses (SG&A) for the three month period ended September 30, 2005 were $4.2 million, an increase of $0.7
million or 20% compared to the same period in 2004. SG&A for the nine month period ended September 30, 2005 were $11.0 million, a decrease of $0.4 million or 4% compared to the same period in 2004. For the three month period ended
September 30, 2005 and 2004, SG&A as a percentage of sales was 4.7%. SG&A as a percentage of sales for the nine months ended September 30, 2005 was 4.1% compared to 4.7% in the same period of 2004. The decrease in SG&A as a
percentage of sales for the nine months ended September 30, 2005 was driven primarily by the recovery of $0.3 million in the first quarter of 2005 of a receivable previously written off.



Operating Profit. As a result of the foregoing factors, operating
profit for the three month period ended September 30, 2005 was $3.8 million, a decrease of $0.5 million or 11% compared to the same period in 2004. Operating profit for the nine month period ended September 30, 2005 was $16.7 million, an
increase of $0.4 million or 2% compared to the same period in 2004. For the three and nine month periods ended September 30, 2005, operating profit as a percentage of sales (4.2% and 6.2% respectively) decreased compared to the three and nine
month periods ended September 2004 (5.7% and 6.7% respectively).



Interest Income. Interest income for the three month period ended September 30, 2005 was $0.2 million, an increase of $0.1 million compared to the same period in 2004. Interest income for the nine month period ended
September 30, 2005 was $0.4 million, an increase of $0.1 million compared to the same period in 2005. Interest income has increased compared to 2004 due to an increase in average cash balances as well as an increase in the rate of return on
invested cash.



Interest Expense.Interest expense for
the three month period ended September 30, 2005 was $0.8 million, flat compared to the same period in 2004. Interest expense for the nine month period ended September 30, 2005 was $2.1 million, a decrease of $0.7 million compared to the
same period in 2004. The decrease for the nine month period ended September 30, 2005 is driven primarily by a $0.4 million write-off of deferred financing fees in the first quarter of 2004 as well as a higher interest rate on outstanding
borrowings.



Change in Fair Value of Conversion Option
Derivative Liability. During the first three quarters of 2004, pursuant to SFAS 133, Accounting for Derivative Instruments and Hedging Activities, the Company bifurcated within the 4% convertible subordinated notes the
conversion option and established the fair value of the embedded derivative separate from the debt instrument and recorded it as a derivative liability. At issuance of the convertible subordinated notes, the estimated initial fair value of embedded
derivative liability was $3.5 million, which was recorded as a discount to the convertible subordinated notes and a derivative liability on the consolidated balance sheet. This derivative liability was adjusted quarterly for changes in fair value
with the corresponding charge or credit to other expense or income. During the three month period ended September 30, 2004, the Company recognized a $2.3 million gain based upon the change in the fair value of the embedded derivative liability.
During the nine month period ended September 30, 2004, the Company recognized a $2.9 million gain based upon the change in the fair value of the embedded derivative liability. The 4% convertible subordinated notes were amended in the fourth
quarter of 2004 to eliminate provisions which gave rise to the embedded derivative.



15



---

##### Table of Contents

Impairment Charges. Impairment charges for the three and nine month periods ended September 2005
were $2.1 million and $2.2 million, respectively. These impairment charges are related to non-core assets including real estate held for sale ($1.1 million) and the notes receivable related to the sale of the logistics business segment ($1.0
million). Impairment charges for the three and nine month periods ended September 30, 2004 of $0.1 million relate to real estate held for sale.



Other, net. Other income for the three and nine month periods ended September 30, 2005 was $0.7 million and $1.1 million, respectively.
Included in Other, net for the three month period ended September 30, 2005 is a gain on the disposal of fixed assets ($0.4 million), and dividend income ($0.2 million). Included in Other, net for the nine month period ended (compared to the
three month period ended) September 30, 2005 is additional dividend income ($0.3 million) and the recovery of assets previously written off ($0.1 million). Other, net for the nine months ended September 30, 2004 includes dividend income
($0.5 million) offset by a loss on the disposal of fixed assets ($0.2 million).



Income Tax Expense.Income tax expense for the three and nine month periods ended September 30, 2005 was $0.3 million and $4.7 million, respectively. Income tax expense for the three and nine month periods
ended September 20, 2004 was $0.9 million and $4.6 million, respectively. The effective tax rate for the three month period ended September 30, 2005 was 16% compared to 15% for the three month period ended September 30, 2004. The
effective tax rate for the nine month period ended September 30, 2005 was 34% compared to 27% for the nine month period ended September 30, 2004. The 16% effective tax rate for the three month period ended September 30, 2005 is less
than the 35% statutory rate for 2005 primarily due to a base level of tax credits in relation to taxable income as well as true up adjustments to the tax provision from finalizing the 2004 federal tax return. The 15% and 27% effective tax rates for
the three and nine month periods ended September 30, 2004, respectively, is less than the 34% statutory rate for 2004 primarily due to the non taxable nature of the change in fair value of the conversion option derivative liability in addition
to the recognition research and development tax credits.



Earnings on Common Shares from Continuing Operations.As a result of the foregoing factors earnings on common shares from continuing operations for the three month period ended September 30, 2005 was $1.5 million, a decrease of
$3.3 million or 69% compared to the same period in 2004. Earnings on common shares from continuing operations for the nine month period ended September 30, 2005 was $9.1 million, a decrease of $3.2 million or 26% compared to the same period in
2004. The decrease in earnings on common shares from continuing operations for both the three and nine month periods was driven by the change in fair value of conversion option derivative liability recognized in 2004.



Liquidity and Capital Resources



The Companys cash requirements have historically been satisfied
through a combination of cash flow from operations, equity and debt financings. Working capital needs and capital equipment requirements in the continuing operations have increased as a result of the growth of the Company and are expected to
continue to increase. Anticipated increases in required working capital and capital equipment expenditures are expected to be met from cash flow from operations and borrowings under the Companys credit facility. As of September 30, 2005,
the Company had net working capital of $39.9 million. Availability under the Companys revolving credit facility was $35.0 million as of September 30, 2005.



The Company generated cash from continuing operations of $8.1 million in the nine month period ended September 30,
2005. Cash generated from operations was driven by net income ($9.1 million) plus depreciation ($7.6 million) and other non-cash expenses ($3.3 million). This cash generated was offset by increasing working capital requirements of $12.0 million
driven by an increase in accounts receivables ($15.2 million) and prepaid expenses ($1.4 million) offset by an increase in accounts payable ($2.6 million) due to the timing of cash payments and receipts at September 2005 and December 2004.



16



---

##### Table of Contents

The Company used cash in investing activities of $15.3 million for the nine month period ended
September 30, 2005. This use of cash was primarily the result of the purchase of fixed assets of $11.5 million and the acquisition of the Silao, Mexico facility for approximately $5.7 million offset by the sale of fixed assets of $1.5 million
and cash received from notes receivable related to the sale of the logistics business (Notes Receivable) of $0.3 million.



The Company used cash for financing activities of $2.7 million for the nine month period ended September 30, 2005, primarily for the payment of cash
dividends of $2.8 million and payments of long-term debt of $0.3 million, offset by the receipt of cash related to the issuance of common stock of $0.3 million, primarily pursuant to the exercise of stock options.



In March 2004, the Company issued $40 million in convertible subordinated
notes (the Notes) in a private placement. The Notes have a three year term, maturing on March 31, 2007, and may be extended another three years at the holders option. The Notes are convertible at the holders option
anytime prior to maturity into shares of the Companys common stock at $32 per share (subject to adjustment pursuant to the terms of the Notes). The interest rate on the Notes is 4% and is fixed for the entire term. In addition, there is a
covenant restricting the Company from paying dividends or distributions on its common stock in excess of $0.48 per share in any twelve month period until March 2007.



As of September 30, 2005 the Company maintained a $35.0 million secured credit facility with Comerica Bank N.A.
(Comerica) with a maturity date of April 2009 (Credit Facility). The Credit Facility consists of a $35.0 million revolving loan with no borrowing base formula. There were no outstanding borrowings on the revolving loan at
September 30, 2005. Availability under the Credit Facility was $35.0 million. The Credit Facility is secured by assets of the Company and its subsidiaries and provides for the issuance of up to $5.0 million in standby or documentary letters of
credit.



At September 30, 2005 the Company is in
compliance with all of its financial debt covenants under the Credit Facility.



The liquidity provided by the Companys existing and anticipated credit facilities, combined with cash flow from continuing operations is expected to be sufficient to meet anticipated working capital and capital
expenditure needs and for existing debt service for at least 12 months. There can be no assurance, however, that such funds will not be expended prior thereto due to changes in economic conditions or other unforeseen circumstances, requiring the
Company to obtain additional financing prior to the end of such twelve-month period. In addition, the Company continues to evaluate its business strategy and may pursue future growth through opportunistic acquisitions of assets or companies which
may involve the expenditure of significant funds. Depending upon the nature, size, and timing of future acquisitions, the Company may be required to obtain additional debt or equity financing. There can be no assurance, however, that additional
financing will be available to the Company, when and if needed, on acceptable terms or at all.



As of September 30, 2005, the Company guaranteed $3.0 million of SET Enterprises, Inc. (SET) senior debt in connection with its sale of businesses to SET. During the third quarter of 2005, the Company
agreed to extend its guarantee for one year. The Company would be required to perform under the guarantee if SET was unable to repay or renegotiate its credit facility. The maximum amount the Company would be required to pay is $3.0 million. The
Company does not currently carry a liability for this guarantee. The guarantee is unsecured and the Company would be entitled to the proceeds from any liquidation after the senior debt lender had been paid in full. As of September 30, 2005, the
Company had not been notified by SET or SETs lender of any default that would require performance under the guarantee.



17



---

##### Table of Contents

Inflation



Inflation generally affects the Company by increasing the interest expense of floating rate indebtedness and by increasing the cost of labor, fuel,
equipment and raw materials. The Company does not believe that inflation has had a material effect on its business over the reporting period included in this report.



Item 3: Quantitative and Qualitative Disclosures about Market Risk



The Company is exposed to the impact of foreign currency fluctuations. International revenues from the Companys foreign subsidiaries were
approximately 31% of total revenues from continuing operations for the nine month period ended September 30, 2005. The Companys primary foreign currency exposures are the Canadian Dollar, Australian Dollar and Mexican Peso. The Company
manages its exposures to foreign currency assets and earnings primarily by funding certain foreign currency denominated assets with liabilities in the same currency and matching revenues with expenses in the same currency to the extent possible; as
such, certain exposures are naturally offset.



The
Companys financial results are affected by changes in U.S. and foreign interest rates due primarily to the Companys Credit Facility containing a variable interest rate when it borrows under the credit facility. The Company invests its
excess cash balances in overnight and other short term investments which may be impacted by changes in interest rates. The Company does not hold any other financial instruments that are subject to market risk (interest rate risk and foreign exchange
rate risk).



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 SEC is recorded, processed, summarized and
reported on a timely basis. The Companys management, with the participation of the President and Chief Executive Officer 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 September 30, 2005, and have concluded that as of September 30, 2005, the Companys disclosure controls and procedures were adequate and
effective to ensure that material information relating to the Company and its subsidiaries required to be disclosed by the Company in the reports it files with the SEC under the Securities Exchange Act of 1934, as amended 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 September 30, 2005 that have materially affected, or are reasonably likely to materially affect, the Companys internal controls over financial reporting.



18



---

##### Table of Contents

PART II - OTHER INFORMATION



Item 1: Legal Proceedings



From
time to time, the Company is involved in litigation relating to claims arising out of its operations in the normal course of business. Insurance coverage is maintained against certain types of potential claims in an amount which the Company believes
to be adequate. Management is not aware of any legal proceedings or claims pending against the Company that it believes will have a material adverse effect on our financial condition or results of operations.



Item 2: Unregistered Sales of Equity Securities and Use of Proceeds



Pursuant to the terms of the Companys $40.0 million 4% Convertible Subordinated Notes entered into in November 2004, the Company is restricted from
paying dividends in excess of $0.48 per share in any twelve month period until March 2007.



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



(a) Exhibits



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



19



---

##### 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.



|                        |  |                           |  |                        
|----------------------- |  | ------------------------- |  | -----------------------
|                        |  | NOBLE INTERNATIONAL, LTD.
|                        |  |                          
|Dated: November 7, 2005 |  | By:                       |  | /s/ Jay J. Hansen      
|                        |  |                           |  | Jay J. Hansen,         
|                        |  |                           |  | Chief Financial Officer



20



---

##### Table of Contents

Exhibit Index



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



21