##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



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



For the quarterly period ended June 30, 2005



OR



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



For the transition period from  to



Commission File Number: 001-13581



---



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 ̈



The number of shares of the registrants common stock, $.001 par value, outstanding as of July 25, 2005 was 9,325,203



---



---

##### 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                                                                                                                                     
|                              |  | ITEM 1:
FINANCIAL STATEMENTS                                                                                                           |  | 3                                                                                    
|                              |  | Condensed Consolidated Balance Sheets as of December 31, 2004 and June 30, 2005 (unaudited)                                            |  | 3                                                                                    
|                              |  | Condensed Consolidated Statements of Income (unaudited) for the Three and Six Month Periods Ended June 30, 2004 and 2005               |  | 4                                                                                    
|                              |  | Condensed Consolidated Statements of Cash Flows (unaudited) for the Six Month Periods Ended June 30, 2004 and 2005                     |  | 5                                                                                    
|                              |  | Condensed Consolidated Statements of Comprehensive Income (unaudited) for the Three and Six Month Periods Ended June 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 |  | 13
|                              |  | ITEM 3:                                                                                                                                |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            |  | 17
|                              |  | ITEM 4:                                                                                                                                |  | CONTROLS AND PROCEDURES                                                               |  | 17
|PART II - OTHER INFORMATION   |  | 18                                                                                                                                    
|                              |  | ITEM 1:                                                                                                                                |  | LEGAL PROCEEDINGS                                                                     |  | 18
|                              |  | ITEM 2:                                                                                                                                |  | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                           |  | 18
|                              |  | ITEM 3:                                                                                                                                |  | DEFAULTS UPON SENIOR SECURITIES                                                       |  | 18
|                              |  | ITEM 4:                                                                                                                                |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                   |  | 18
|                              |  | ITEM 5:                                                                                                                                |  | OTHER INFORMATION                                                                     |  | 18
|                              |  | ITEM 6:                                                                                                                                |  | EXHIBITS                                                                              |  | 18





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 |         |   | Unaudited June 302005 |  
|                                                     | 
|ASSETS                                               |  |                 |         |   |                       |   |         |  
|Current Assets:                                      |  |                 |         |   |                       |   |         |  
|Cash and cash equivalents                            |  | $               | 17,551  |   |                       | $ | 10,698  |  
|Accounts receivable, trade, net                      |  |                 | 51,895  |   |                       |   | 62,132  |  
|Note receivable                                      |  |                 | 1,000   |   |                       |   | 1,247   |  
|Inventories, net                                     |  |                 | 20,588  |   |                       |   | 18,461  |  
|Deferred income taxes                                |  |                 | 101     |   |                       |   | 141     |  
|Prepaid expenses and other                           |  |                 | 3,973   |   |                       |   | 3,171   |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Current Assets                                 |  |                 | 95,108  |   |                       |   | 95,850  |  
|                                                     |  |                
|Property, plant & equipment                          |  |                 | 81,588  |   |                       |   | 86,234  |  
|Accumulated depreciation                             |  |                 | (31,829 | ) |                       |   | (35,761 | )
|                                                     |  |                 |         |   |                       |   |         |  
|Property, Plant & Equipment, net                     |  |                 | 49,759  |   |                       |   | 50,473  |  
|                                                     |  |                
|Other Assets:                                        |  |                 |         |   |                       |   |         |  
|Goodwill                                             |  |                 | 20,287  |   |                       |   | 21,998  |  
|Other intangible assets, net                         |  |                 | 1,967   |   |                       |   | 1,870   |  
|Other assets, net                                    |  |                 | 11,597  |   |                       |   | 10,479  |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Other Assets                                   |  |                 | 33,851  |   |                       |   | 34,347  |  
|Assets Held for Sale                                 |  |                 | 3,760   |   |                       |   | 3,760   |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Assets                                         |  | $               | 182,478 |   |                       | $ | 184,430 |  
|                                                     |  |                 |         |   |                       |   |         |  
|LIABILITIES & STOCKHOLDERS EQUITY                   |  |                 |         |   |                       |   |         |  
|Current Liabilities:                                 |  |                 |         |   |                       |   |         |  
|Accounts payable                                     |  | $               | 52,736  |   |                       | $ | 47,959  |  
|Accrued liabilities                                  |  |                 | 3,229   |   |                       |   | 4,320   |  
|Income taxes payable                                 |  |                 | 2,311   |   |                       |   | 1,826   |  
|Current maturities of long-term debt                 |  |                 | 254     |   |                       |   |        |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Current Liabilities                            |  |                 | 58,530  |   |                       |   | 54,105  |  
|                                                     |  |                
|Long-Term Liabilities:                               |  |                 |         |   |                       |   |         |  
|Deferred income taxes                                |  |                 | 5,994   |   |                       |   | 5,968   |  
|Convertible subordinated debentures, net of discount |  |                 | 38,371  |   |                       |   | 38,731  |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Long-Term Liabilities                          |  |                 | 44,365  |   |                       |   | 44,699  |  
|Stockholders Equity                                 |  |                 |         |   |                       |   |         |  
|Common stock                                         |  |                 | 9       |   |                       |   | 9       |  
|Additional paid-in capital                           |  |                 | 53,782  |   |                       |   | 54,050  |  
|Retained earnings                                    |  |                 | 24,184  |   |                       |   | 29,923  |  
|Accumulated other comprehensive income, net          |  |                 | 1,608   |   |                       |   | 1,644   |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Stockholders Equity                           |  |                 | 79,583  |   |                       |   | 85,626  |  
|                                                     |  |                 |         |   |                       |   |         |  
|Total Liabilities & Stockholders Equity             |  | $               | 182,478 |   |                       | $ | 184,430 |  
|                                                     |  |                 |         |   |                       |   |         |  



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 June 30 |            |   | Six Months Ended June 30 |  
|                                                               |  | 2004                       |            |   | 2005                     |   |           | 2004 |  |   | 2005       |  
|Net sales                                                      |  | $                          | 87,392     |   |                          | $ | 91,596    |      |  | $ | 168,996    |   |  | $ | 178,346   |  
|Cost of sales                                                  |  |                            | 77,608     |   |                          |   | 81,612    |      |  |   | 149,057    |   |  |   | 158,676   |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Gross margin                                                   |  |                            | 9,784      |   |                          |   | 9,984     |      |  |   | 19,939     |   |  |   | 19,670    |  
|Selling, general and administrative expenses                   |  |                            | 3,640      |   |                          |   | 3,600     |      |  |   | 7,892      |   |  |   | 6,777     |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Operating profit                                               |  |                            | 6,144      |   |                          |   | 6,384     |      |  |   | 12,047     |   |  |   | 12,893    |  
|Interest income                                                |  |                            | 66         |   |                          |   | 134       |      |  |   | 163        |   |  |   | 242       |  
|Interest expense                                               |  |                            | (891       | ) |                          |   | (709      | )    |  |   | (2,007     | ) |  |   | (1,387    | )
|Change in fair value of conversion option derivative liability |  |                            | 595        |   |                          |   |          |      |  |   | 595        |   |  |   |          |  
|Other, net                                                     |  |                            | 217        |   |                          |   | (21       | )    |  |   | 344        |   |  |   | 273       |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Earnings from continuing operations before income taxes        |  |                            | 6,131      |   |                          |   | 5,788     |      |  |   | 11,142     |   |  |   | 12,021    |  
|Income tax expense                                             |  |                            | 1,990      |   |                          |   | 1,980     |      |  |   | 3,693      |   |  |   | 4,421     |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Earnings on common shares from continuing operations           |  |                            | 4,141      |   |                          |   | 3,808     |      |  |   | 7,449      |   |  |   | 7,600     |  
|Discontinued operations:                                       |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|(Loss) from discontinued operations                            |  |                            |           |   |                          |   |          |      |  |   | (121       | ) |  |   |          |  
|Gain on sale of discontinued operations                        |  |                            |           |   |                          |   |          |      |  |   | 121        |   |  |   |          |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Net earnings on common shares                                  |  | $                          | 4,141      |   |                          | $ | 3,808     |      |  | $ | 7,449      |   |  | $ | 7,600     |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Basic earnings (loss) per common share:                        |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Earnings per share from continuing operations                  |  | $                          | 0.45       |   |                          | $ | 0.41      |      |  | $ | 0.78       |   |  | $ | 0.82      |  
|(Loss) from discontinued operations                            |  |                            |           |   |                          |   |          |      |  |   | (0.01      | ) |  |   |          |  
|Gain on sale of discontinued operations                        |  |                            |           |   |                          |   |          |      |  |   | 0.01       |   |  |   |          |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Basic earnings per common share                                |  | $                          | 0.45       |   |                          | $ | 0.41      |      |  | $ | 0.78       |   |  | $ | 0.82      |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Diluted earnings (loss) per common share                       |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Earnings per share from continuing operations                  |  | $                          | 0.40       |   |                          | $ | 0.41      |      |  | $ | 0.76       |   |  | $ | 0.81      |  
|(Loss) from discontinued operations                            |  |                            |           |   |                          |   |          |      |  |   | (0.01      | ) |  |   |          |  
|Gain on sale of discontinued operations                        |  |                            |           |   |                          |   |          |      |  |   | 0.01       |   |  |   |          |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Diluted earnings per common share                              |  | $                          | 0.40       |   |                          | $ | 0.41      |      |  | $ | 0.76       |   |  | $ | 0.81      |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Dividends declared and paid                                    |  | $                          | 0.10       |   |                          | $ | 0.10      |      |  | $ | 0.20       |   |  | $ | 0.20      |  
|                                                               |  |                            |            |   |                          |   |           |      |  |   |            |   |  |   |           |  
|Basic weighted average common shares outstanding               |  |                            | 9,116,063  |   |                          |   | 9,281,838 |      |  |   | 9,015,707  |   |  |   | 9,272,435 |  
|Diluted weighted average common shares outstanding             |  |                            | 10,632,661 |   |                          |   | 9,357,203 |      |  |   | 10,065,438 |   |  |   | 9,350,477 |  



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)



|                                                                               |  |                         |         |   |      |   |        |  
|------------------------------------------------------------------------------ |  | ----------------------- | ------- | - | ---- | - | ------ | -
|                                                                               |  | Six Months EndedJune 30 |        
|                                                                               |  | 2004                    |         |   | 2005 |  
|Cash flows from operating activities                                           |  |                         |         |   |      |   |        |  
|Earnings on common shares from continuing operations                           |  | $                       | 7,449   |   |      | $ | 7,600  |  
|Adjustments to reconcile earnings to net cash provided by (used in) operations |  |                         |         |   |      |   |        |  
|Interest expense                                                               |  |                         | 1,046   |   |      |   | 698    |  
|Depreciation of property, plant and equipment                                  |  |                         | 4,702   |   |      |   | 5,080  |  
|Amortization of intangible assets                                              |  |                         | 151     |   |      |   | 104    |  
|Deferred income taxes                                                          |  |                         | (5      | ) |      |   | 409    |  
|Gain on sale of property and equipment                                         |  |                         |        |   |      |   | (2     | )
|Change in fair value of conversion option derivative liability                 |  |                         | (595    | ) |      |   |       |  
|Write down of investment                                                       |  |                         |        |   |      |   | 180    |  
|Stock compensation expense                                                     |  |                         | 37      |   |      |   | 136    |  
|Changes in assets and liabilities                                              |  |                         |         |   |      |   |        |  
|Increase in accounts receivable                                                |  |                         | (19,557 | ) |      |   | (9,059 | )
|(Increase) decrease in inventories                                             |  |                         | (1,438  | ) |      |   | 2,026  |  
|Decrease in prepaid expenses                                                   |  |                         | 770     |   |      |   | 1,229  |  
|Decrease in other operating assets                                             |  |                         | 53      |   |      |   | 8      |  
|Increase (decrease) in accounts payable                                        |  |                         | 19,661  |   |      |   | (4,609 | )
|Increase (decrease) in income taxes payable                                    |  |                         | 9,081   |   |      |   | (478   | )
|Increase in accrued liabilities                                                |  |                         | 882     |   |      |   | (44    | )
|                                                                               |  |                         |         |   |      |   |        |  
|Net cash provided by continuing operations                                     |  |                         | 22,237  |   |      |   | 3,283  |  
|Net cash (used in) discontinued operations                                     |  |                         | (128    | ) |      |   |       |  
|                                                                               |  |                         |         |   |      |   |        |  
|Net cash provided by operating activities                                      |  |                         | 22,109  |   |      |   | 3,283  |  
|Cash flows from investing activities                                           |  |                         |         |   |      |   |        |  
|Purchases of property, plant and equipment                                     |  |                         | (5,475  | ) |      |   | (4,307 | )
|Proceeds from sale of property, plant and equipment                            |  |                         | 5,500   |   |      |   | 1,441  |  
|Proceeds from Notes Receivable on sale of discontinued operations              |  |                         | 500     |   |      |   | 343    |  
|Acquisition of business, net of cash acquired                                  |  |                         | (13,605 | ) |      |   | (5,677 | )
|                                                                               |  |                         |         |   |      |   |        |  
|Net cash (used in) investing activities                                        |  |                         | (13,080 | ) |      |   | (8,200 | )
|Cash flows from financing activities                                           |  |                         |         |   |      |   |        |  
|Proceeds from issuance of common stock                                         |  |                         | 2,193   |   |      |   | 132    |  
|Financing fees                                                                 |  |                         | (1,758  | ) |      |   |       |  
|Proceeds from issuance of convertible subordinated debentures                  |  |                         | 40,000  |   |      |   |       |  
|Dividends paid on common stock                                                 |  |                         | (1,809  | ) |      |   | (1,861 | )
|Redemption of convertible subordinated debentures                              |  |                         | (826    | ) |      |   |       |  
|Payments on long-term debt                                                     |  |                         | (125    | ) |      |   | (254   | )
|Net payments on credit facility                                                |  |                         | (40,060 | ) |      |   |       |  
|                                                                               |  |                         |         |   |      |   |        |  
|Net cash (used in) financing activities                                        |  |                         | (2,385  | ) |      |   | (1,983 | )
|Effect of exchange rate changes on cash                                        |  |                         | 108     |   |      |   | 52     |  
|                                                                               |  |                         |         |   |      |   |        |  
|Net (increase) decrease in cash                                                |  |                         | 6,752   |   |      |   | (6,853 | )
|Cash and cash equivalents at beginning of period                               |  |                         | 715     |   |      |   | 17,551 |  
|                                                                               |  |                         |         |   |      |   |        |  
|Cash and cash equivalents at end of period                                     |  | $                       | 7,467   |   |      | $ | 10,698 |  
|                                                                               |  |                         |         |   |      |   |        |  
|Supplemental Cash Flow Disclosure                                              |  |                         |         |   |      |   |        |  
|Cash paid for:                                                                 |  |                         |         |   |      |   |        |  
|Interest                                                                       |  | $                       | 813     |   |      | $ | 796    |  
|Taxes                                                                          |  |                         | 463     |   |      |   | 4,405  |  
|Fair value of assets acquired, including goodwill                              |  |                         | 21,325  |   |      |   | 6,958  |  
|Liabilities assumed                                                            |  |                         | (7,695  | ) |      |   | (1,281 | )
|Cash paid, net                                                                 |  |                         | 13,630  |   |      |   | 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 EndedJune 30 |       | Six Months EndedJune 30
|                                                                                                     |  | 2004                      |       | 2005                    |   | 2004  |  |   | 2005 
|Net earnings on common shares                                                                        |  | $                         | 4,141 |                         | $ | 3,808 |  | $ | 7,449 |   |  | $ | 7,600
|Other comprehensive income (loss), equity adjustment from foreign currency translation, net of taxes |  |                           | 16    |                         |   | 20    |  |   | (61   | ) |  |   | 36   
|                                                                                                     |  |                           |       |                         |   |       |  |   |       |   |  |   |      
|Comprehensive income, net                                                                            |  | $                         | 4,157 |                         | $ | 3,828 |  | $ | 7,388 |   |  | $ | 7,636
|                                                                                                     |  |                           |       |                         |   |       |  |   |       |   |  |   |      



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 June 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.



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



7



---

##### Table of Contents

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 expects to reach a definitive agreement with its prospective joint venture partner in
the third quarter 2005. The pro forma combined historical results for the three and six months ended June 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):



|                                                      |  |                                 |        |                              |   |        
|----------------------------------------------------- |  | ------------------------------- | ------ | ---------------------------- | - | -------
|                                                      |  | Three MonthsEnded June 30, 2004 |        | Six MonthsEndedJune 30, 2004
|Pro Forma Information                                 |  |                                 |        |                              |   |        
|                                                      |  |                                
|Net Sales                                             |  | $                               | 89,182 |                              | $ | 172,677
|Earnings on common shares from continuing operations  |  |                                 | 4,806  |                              |   | 8,856  
|Basic earnings per share of continuing operations     |  |                                 | 0.52   |                              |   | 0.94   
|Diluted earnings per share from continuing operations |  |                                 | 0.46   |                              |   | 0.90   



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



As of June 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 required and liabilities assumed. The table below summarizes the preliminary
purchase price allocation as of June 30, 2005 (in thousands):



|                                     |  |   |        |  
|------------------------------------ |  | - | ------ | -
|Current Assets                       |  | $ | 1,939  |  
|Fixed Assets, net                    |  |   | 2,931  |  
|Goodwill                             |  |   | 2,088  |  
|Current Liabilities                  |  |   | (1,281 | )
|                                     |  |   |        |  
|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 six month periods ending June 30, 2005, the impact of considering the
dilution resulting 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 six month periods ended June 30, 2004 and
2005 (in thousands, except share and per share amounts).



8



---

##### Table of Contents

|                                                                       |  |                            |       |               |            |           |   |       |              |  |               |       |           |           |  |   |     
|---------------------------------------------------------------------- |  | -------------------------- | ----- | ------------- | ---------- | --------- | - | ----- | ------------ |  | ------------- | ----- | --------- | --------- |  | - | ----
|                                                                       |  | Three months ended June 30
|                                                                       |  | 2004                       |       |               | 2005      
|                                                                       |  | Net Earnings               |       | Shares        |            | Per share |   |       | Net Earnings |  | Shares        |       | Per share
|                                                                       |  | (Numerator)                |       | (Denominator) |            | Amounts   |   |       | (Numerator)  |  | (Denominator) |       | Amounts  
|Basic earnings per common share                                        |  |                            |       |               |            |           |   |       |              |  |               |       |           |           |  |   |     
|Earnings on common shares from continuing operations                   |  | $                          | 4,141 |               | 9,116,063  |           | $ | 0.45  |              |  | $             | 3,808 |           | 9,281,838 |  | $ | 0.41
|Effect of dilutive securities:                                         |  |                            |       |               |            |           |   |       |              |  |               |       |           |           |  |   |     
|Contingently issuable shares                                           |  |                            |      |               | 18,260     |           |   |      |              |  |               |      |           | 21,539    |  |   |    
|Convertible debentures                                                 |  |                            | 70    |               | 1,381,585  |           |   | (0.05 | )            |  |               |      |           |          |  |   |    
|Stock Options                                                          |  |                            |      |               | 116,753    |           |   |      |              |  |               |      |           | 53,826    |  |   |    
|                                                                       |  |                            |       |               |            |           |   |       |              |  |               |       |           |           |  |   |     
|Earnings on common shares from continuing operations assuming dilution |  | $                          | 4,211 |               | 10,632,661 |           | $ | 0.40  |              |  | $             | 3,808 |           | 9,357,203 |  | $ | 0.41
|                                                                       |  |                            |       |               |            |           |   |       |              |  |               |       |           |           |  |   |     



|                                                                       |  |                          |       |               |            |           |   |       |              |  |               |       |           |           |  |   |       |  
|---------------------------------------------------------------------- |  | ------------------------ | ----- | ------------- | ---------- | --------- | - | ----- | ------------ |  | ------------- | ----- | --------- | --------- |  | - | ----- | -
|                                                                       |  | Six months ended June 30 |      
|                                                                       |  | 2004                     |       |               | 2005       |          
|                                                                       |  | Net Earnings             |       | Shares        |            | Per share |   |       | Net Earnings |  | Shares        |       | Per share |          
|                                                                       |  | (Numerator)              |       | (Denominator) |            | Amounts   |   |       | (Numerator)  |  | (Denominator) |       | Amounts   |          
|Basic earnings per common share                                        |  |                          |       |               |            |           |   |       |              |  |               |       |           |           |  |   |       |  
|Earnings on common shares from continuing operations                   |  | $                        | 7,069 |               | 9,015,707  |           | $ | 0.78  |              |  | $             | 7,600 |           | 9,272,435 |  | $ | 0.82  |  
|Effect of dilutive securities:                                         |  |                          |       |               |            |           |   |       |              |  |               |       |           |           |  |   |       |  
|Contingently issuable shares                                           |  |                          |      |               | 17,973     |           |   |      |              |  |               |      |           | 21,379    |  |   |      |  
|Convertible debentures                                                 |  |                          | 154   |               | 895,578    |           |   | (0.06 | )            |  |               |      |           |          |  |   |      |  
|Net earnings allocated to participating securities                     |  |                          | 380   |               |           |           |   | 0.04  |              |  |               |      |           |          |  |   |      |  
|Stock Options                                                          |  |                          |      |               | 136,180    |           |   | (0.01 | )            |  |               |      |           | 56,663    |  |   | (0.01 | )
|                                                                       |  |                          |       |               |            |           |   |       |              |  |               |       |           |           |  |   |       |  
|Earnings on common shares from continuing operations assuming dilution |  | $                        | 7,603 |               | 10,065,438 |           | $ | 0.76  |              |  | $             | 7,600 |           | 9,350,477 |  | $ | 0.81  |  
|                                                                       |  |                          |       |               |            |           |   |       |              |  |               |       |           |           |  |   |       |  



|                                                                           |  |                                 |       |                               |   |      
|-------------------------------------------------------------------------- |  | ------------------------------- | ----- | ----------------------------- | - | -----
|                                                                           |  | Three MonthsEnded June 30, 2004 |       | Six MonthsEnded June 30, 2004
|Net earnings on common shares as reported                                  |  | $                               | 4,141 |                               | $ | 7,449
|Net earnings allocated to participating securities                         |  |                                 |      |                               |   | 380  
|                                                                           |  |                                 |       |                               |   |      
|Net earnings on common shares after allocation to participating securities |  | $                               | 4,141 |                               | $ | 7,069
|                                                                           |  |                                 |       |                               |   |      



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.



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 six 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 six months ended June 30, 2004 and 2005 (in thousands, except per share data):



9



---

##### Table of Contents

|                                                                                                  |  |                           |       |                          |   |       |  |      |       |  |   |      
|------------------------------------------------------------------------------------------------- |  | ------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|                                                                                                  |  | Three MonthsEnded June 30 |       | Six Months Ended June 30
|                                                                                                  |  | 2004                      |       | 2005                     |   | 2004  |  | 2005
|Net earnings on common shares from continuing operations                                          |  |                           |       |                          |   |       |  |      |       |  |   |      
|as reported                                                                                       |  | $                         | 4,141 |                          | $ | 3,808 |  | $    | 7,449 |  | $ | 7,600
|Less: Total employee stock option expense under the fair value method, net of related tax effects |  |                           | 42    |                          |   | 29    |  |      | 85    |  |   | 58   
|                                                                                                  |  |                           |       |                          |   |       |  |      |       |  |   |      
|Pro forma                                                                                         |  |                           | 4,099 |                          |   | 3,779 |  |      | 7,364 |  |   | 7,542
|                                                                                                  |  |                           |       |                         
|Basic earnings per share from continuing operations                                               |  |                           |       |                          |   |       |  |      |       |  |   |      
|As reported                                                                                       |  | $                         | 0.45  |                          | $ | 0.41  |  | $    | 0.78  |  | $ | 0.82 
|Pro forma                                                                                         |  |                           | 0.45  |                          |   | 0.41  |  |      | 0.77  |  |   | 0.81 
|                                                                                                  |  |                           |       |                         
|Diluted earnings per share from continuing operations                                             |  |                           |       |                          |   |       |  |      |       |  |   |      
|As reported                                                                                       |  | $                         | 0.40  |                          | $ | 0.41  |  | $    | 0.76  |  | $ | 0.81 
|Pro forma                                                                                         |  |                           | 0.39  |                          |   | 0.40  |  |      | 0.75  |  |   | 0.81 



Note BGoodwill and Other
Intangible Assets



Components of Goodwill at December
31, 2004 and June 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          |  |             |       |                   |   |            |  |   |               |   |               |   | 2,088 |  |   | 2,088  |  
|Foreign Currency impact     |  |             |       |                   |   |            |  |   |               |   |               |   | 91    |  |   | 91     |  
|LWI Adjustment              |  |             |       |                   |   |            |  |   | (468           | ) |               |   |      |  |   | (468   | )
|                            |  |             |        |                   |   |             |  |   |                |   |               |   |       |  |   |        |  
|Goodwill, June 30, 2005     |  | $           | 11,463 |                   | $ | 376         |  | $ | 7,980          |   |               | $ | 2,179 |  | $ | 21,998 |  
|                            |  |             |        |                   |   |             |  |   |                |   |               |   |       |  |   |        |  



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. Accordingly, the value of Goodwill at June 30, 2005 is different from the value of Goodwill in the preliminary purchase price accounting due to changes in Mexico Peso / U.S. Dollar
exchange rates.



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 six month periods ended June 30, 2004 was $0.1 million and $0.2 million, respectively.
Total amortization expense for all intangible assets for the three and six month periods ended June 30, 2005 was $0.05 million and $0.1 million, respectively. Components of other intangible assets, net (in thousands) are as follows:



|                                     |  |                   |       |               |   |      |           |  |            |       |            |   |       |           |   |      |   |  |   |      
|------------------------------------ |  | ----------------- | ----- | ------------- | - | ---- | --------- |  | ---------- | ----- | ---------- | - | ----- | --------- | - | ---- | - |  | - | -----
|                                     |  | December 31, 2004 |       | June 30, 2005
|                                     |  | GrossValue        |       | AccumAmort    |   |      | Net Value |  | GrossValue |       | AccumAmort |   |       | Net Value
|Value of LWI customer contracts      |  | $                 | 2,073 |               | $ | (155 | )         |  | $          | 1,918 |            | $ | 2,073 |           | $ | (259 | ) |  | $ | 1,814
|Legal costs related to patent filing |  |                   | 49    |               |   |     |           |  |            | 49    |            |   | 56    |           |   |     |   |  |   | 56   
|                                     |  |                   |       |               |   |      |           |  |            |       |            |   |       |           |   |      |   |  |   |      
|Other Intangible Assets, net         |  | $                 | 2,122 |               | $ | (155 | )         |  | $          | 1,967 |            | $ | 2,129 |           | $ | (259 | ) |  | $ | 1,870
|                                     |  |                   |       |               |   |      |           |  |            |       |            |   |       |           |   |      |   |  |   |      





10



---

##### Table of Contents

Note CInventories, net



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



|                               |  |             |        |   |            |   |        |  
|------------------------------ |  | ----------- | ------ | - | ---------- | - | ------ | -
|                               |  | Dec 31 2004 |        |   | Jun 302005 |  
|Raw materials                  |  | $           | 6,621  |   |            | $ | 6,063  |  
|Work in process                |  |             | 8,668  |   |            |   | 8,415  |  
|Finished goods                 |  |             | 5,416  |   |            |   | 4,119  |  
|Reserve for obsolete inventory |  |             | (117   | ) |            |   | (136   | )
|                               |  |             |        |   |            |   |        |  
|Total Inventories, net         |  | $           | 20,588 |   |            | $ | 18,461 |  
|                               |  |             |        |   |            |   |        |  



Note DGeographic
Information



The Company classifies continuing
operations into one industry segment. This segment is within the automotive industry. 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 EndedJune 30 |        | Six Months Ended June 30
|                  |  | 2004                      |        | 2005                     |   | 2004             |  | 2005        
|Net Sales         |  |                           |        |                          |   |                  |  |              |         |  |   |        
|                  |  |                           |        |                         
|United States     |  | $                         | 66,140 |                          | $ | 64,037           |  | $            | 132,808 |  | $ | 124,685
|Canada            |  |                           | 21,134 |                          |   | 26,044           |  |              | 35,998  |  |   | 50,889 
|Australia         |  |                           | 118    |                          |   | 127              |  |              | 190     |  |   | 239    
|Mexico            |  |                           |       |                          |   | 1,388            |  |              |        |  |   | 2,533  
|                  |  |                           |        |                          |   |                  |  |              |         |  |   |        
|                  |  | $                         | 87,392 |                          | $ | 91,596           |  | $            | 168,996 |  | $ | 178,346
|                  |  |                           |        |                          |   |                  |  |              |         |  |   |        
|                  |  |                           |        |                         
|                  |  |                           |        |                          |   | December 31 2004 |  | June 30 2005
|                  |  |                           |       
|Long-Lived Assets |  |                           |        |                          |   |                  |  |              |         |  |   |        
|                  |  |                           |        |                         
|United States     |  |                           |        |                          |   |                  |  | $            | 67,085  |  | $ | 63,439 
|Canada            |  |                           |        |                          |   |                  |  |              | 4,445   |  |   | 4,604  
|Australia         |  |                           |        |                          |   |                  |  |              | 483     |  |   | 501    
|Mexico            |  |                           |        |                          |   |                  |  |              |        |  |   | 5,797  
|                  |  |                           |        |                          |   |                  |  |              |         |  |   |        
|                  |  |                           |        |                          |   |                  |  | $            | 72,013  |  | $ | 74,341 
|                  |  |                           |        |                          |   |                  |  |              |         |  |   |        





11



---

##### Table of Contents

Note E  Commitments and Contingencies



The Company is not a party to any legal proceedings other than routine litigation incidental to its business, none of which
is likely to have a material adverse impact on the Companys financial position or results from operations.



12



---

##### 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 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. No purchase orders have been awarded to Noble for this certain business as yet. 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. The Company intends to begin laser welding at the facility in the latter half of 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 expects to reach a definitive agreement with its prospective joint venture partner in the third quarter 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 June 30, 2005 were $91.6 million, an increase of $4.2 million or 5%
compared to the same period in 2004. Net sales for the six months ended June 30, 2005 were $178.4 million, an increase of $9.4 million or 6% compared to the same period in 2004. This increase is attributable primarily to the purchase of Mexico ($1.4
million and $2.5 million for the three and six months ended June 30, 2005, respectively), 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 June 30, 2005 was $81.6 million, an increase of $4.0 million or 5% compared to the same period in 2004. Cost of sales for the six months ended June 30, 2005 was $158.7 million, an increase of $9.6 million or 6% compared to the
same period in 2004. Cost of sales as a percentage of sales remained flat at 89% for the three month period ended June 30, 2005 compared to the same period in 2004. Cost of sales as a percentage of sales increased to 89% in the six month period
ended June 30, 2005 from 88% 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 half of 2005 compared to the first half of
2004 to support future sales growth.



Gross Margin.Gross margin for the three month period ended June 30, 2005 was $10.0 million, an increase of $0.2 million or 2% compared to the same period in 2004. Gross margin for the six month period ended June 30, 2005 was $19.7 million, a decrease of $0.3
million or 1% compared to the same period in 2004. For the three and six month periods ended June 30, 2005, gross margin as a percentage of sales (10.9% and 11.0%, respectively) decreased slightly compared to the three and six month periods



13



---

##### Table of Contents

ended June 30, 2004 (11.2% and 11.8%, 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 Mexico.



Selling, General and
Administrative Expenses.Selling, general and administrative expenses (SG&A) for the three month period ended June 30, 2005 were $3.6 million, approximately equal to the same period in 2004. SG&A for the six month period
ended June 30, 2005 were $6.8 million, a decrease of $1.1 million or 14% compared to the same period in 2004. For the three and six month periods ended June 30, 2005, SG&A as a percentage of sales (3.9% and 3.8%, respectively) decreased compared
to the three and six month periods ended June 30, 2004 (4.2% and 4.7%, respectively). The decrease for the six months ended June 30, 2005 was driven by a reduction in professional fees related to the implementation of Sarbanes-Oxley, Section 404, as
well as the recovery of $0.3 million in the first quarter of 2005 of a receivable previously written off compared to bad debt expense of $0.3 million in the first quarter of 2004.



Operating Profit.As a result of the foregoing factors, operating profit for the three month period ended June 30,
2005 was $6.4 million, an increase of $0.2 million or 4% compared to the same period in 2004. Operating profit for the six month period ended June 30, 2005 was $12.9 million, an increase of $0.9 million or 7% compared to the same period in 2004.
Operating profit as a percentage of sales was 7.0% for the three month periods ended June 30, 2004 and 2005. Operating profit as a percentage of sales for the six months ended June 30, 2005 was 7.2% compared to 7.1% in same period of 2004.



Interest Income.Interest income for the three month
periods ended June 30, 2004 and 2005 was approximately $0.1 million. Interest income for the six month periods ended June 30, 2004 and 2005 was approximately $0.2 million.



Interest Expense.Interest expense for the three month period ended June 30, 2005 was $0.7 million, a decrease of
$0.2 million compared to the same period in 2004. Interest expense for the six month period ended June 30, 2005 was $1.4 million, a decrease of $0.6 million compared to the same period in 2004. The decrease for the three month period ended June 30,
2005 is primarily the result of lower amortization expense ($0.1 million) related to the debt discount associated with the convertible subordinated debenture. The decrease for the six month period ended June 30, 2005 is a result of the
aforementioned amortization expense and an expense of $0.4 million in the first quarter of 2004 resulting from the write-off of deferred financing fees related to the repayment of the term loan portion of the Companys credit facility.



Other, net. There was approximately zero net other
income or expense for the three month period ended June 30, 2005 compared to $0.2 million income for the same period in 2004. Other, net for each six month period ended June 30, 2005 and 2004 was approximately $0.3 million. Included in Other, net
for each three month period is approximately $0.15 million of dividend income. The $0.2 million decrease in Other, net for the three month period ended June 30, 2005 was primarily the result of the write-down of a non-operating investment of $0.2
million and foreign currency transaction losses of $0.1 million offset by the collection of previously written-off receivables of $0.1 million.



Income Tax Expense.Income tax expense for the three month period ended June 30, 2005 was $2.0 million, approximately equal to the same period in
2004. Income tax expense for the six month period ended June 30, 2005 was $4.4 million, an increase of $0.7 million compared to the same period in 2004. The effective tax rate for the three month period ended June 30, 2005 was 34% compared to 32%
for the three month period ended June 30, 2004. The effective tax rate for the six month period ended June 30, 2005 was 37% compared to 33% for the six month period ended June 30, 2004. The higher effective tax rate in the first half of 2005 was
driven primarily by a change in state tax law in Kentucky during the first quarter of 2005.



14



---

##### Table of Contents

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 June 30, 2005 was $3.8 million, a decrease of $0.3 million or 8% compared to the same period in 2004. Earnings on common shares from continuing operations for the
six month period ended June 30, 2005 was $7.6 million, an increase of $0.2 million or 2% compared to the same period 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 June 30, 2005, the Company had net working capital of $41.7 million. Availability under the Companys
revolving credit facility was $35.0 million as of June 30, 2005.



The Company generated cash from continuing operations of $3.3 million in the six month period ended June 30, 2005. Cash generated from operations was driven by net income ($7.6 million) plus depreciation ($5.1 million) and other non-cash
expenses ($1.5 million). This cash generated was offset by working capital requirements of $10.9 million driven by an increase in accounts receivables ($9.0 million) and a decrease in accounts payable ($4.6 million) due to the timing of cash
payments and receipts at June 2005 and December 2004, offset in part by a reduction in inventory ($2.0 million).



The Company used cash in investing activities of $8.2 million for the six month period ended June 30, 2005. This use of cash was primarily the result of
the purchase of fixed assets of $4.3 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.



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 at a discounted amount provided
the payment is made on or before August 10, 2005. If the discounted payment is made, the Company will incur a $0.5 million charge. From the date of the agreement through August 10, the buyer is required to make interest-only payments. If the buyer
does not opt to pay the Notes Receivable off at the discount, the buyer must make the regularly scheduled principal payments from May through July by August 15, 2005 and from August 15, 2005 all terms and conditions of the Notes Receivable would
remain in effect. Because of the uncertainty as to whether the buyer would exercise the option and make the discounted payoff, no charge was recorded in the second quarter of 2005.



The Company used cash for financing activities of $2.0 million for the six month period ended June 30, 2005, primarily for
the payment of cash dividends of $1.9 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 $0.1 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 June 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 June 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 June 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



15



---

##### Table of Contents

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 June 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 second 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 June 30, 2005, the Company had not been notified by SET or SETs lender of any default that
would require performance under the guarantee.



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.



16



---

##### Table of Contents

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 30% of total revenues from continuing operations for the six month period ended June 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 June 30, 2005, and have concluded that as of June 30, 2005, the Companys disclosure controls and procedures were adequate and effective to ensure
that material information relating to the Company 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 June 30, 2005 that have materially affected, or are reasonably likely to materially affect, the Companys internal controls over financial reporting.



17



---

##### Table of Contents

PART II - OTHER INFORMATION



Item 1: Legal Proceedings



We
currently and from time to time are involved in litigation incidental to the conduct of our business, but we are not currently a party to any lawsuit or proceeding which, in the opinion of management, is likely to have material adverse effect on the
Company.



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



At the Companys Annual Meeting on June 24, 2005, the following matters were voted upon by the shareholders:



|                                                                                                                |  |                 |  |                |  |                  |  |                
|--------------------------------------------------------------------------------------------------------------- |  | --------------- |  | -------------- |  | ---------------- |  | ---------------
|                                                                                                                |  | SharesVoted For |  | SharesWithheld |  | SharesAbstaining |  | BrokerNon-Votes
|Election of Directors  Nominees to Serve a Three Year Term Expiring At the 2008 Annual Meeting:                |  |                 |  |                |  |                  |  |                
|Robert J. Skandalaris                                                                                           |  | 8,324,057       |  | 29,056         |  |                  |  | 0              
|Anthony R. Tersigni                                                                                             |  | 8,325,907       |  | 27,206         |  |                  |  | 0              
|Mark T. Behrman                                                                                                 |  | 8,318,278       |  | 34,835         |  |                  |  | 0              
|Ratification of the appointment of Deloitte and Touche as the Companys independent accountants by shareholders |  | 8,256,225       |  | 96,173         |  | 715              |  | 0              



Item 5: Other Information



Not
applicable.



Item 6: Exhibits



|(a) | Exhibits
|--- | --------



|            |  |                                                                                                                                                                                                            
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                
|3.1         |  | Bylaws of Noble International, Ltd. as amended on June 24, 2005, incorporated by reference to our Current Report on Form 8-K, filed with the SEC on June 30, 2005.                                         
|            | 
|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.



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: August 4, 2005 |  | By:                       |  | /s/ Jay J. Hansen      
|                      |  |                           |  | Jay J. Hansen,         
|                      |  |                           |  | Chief Financial Officer





18



---

##### Table of Contents

Exhibit Index



|            |  |                                                                                                                                                                                                            
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                
|3.1         |  | Bylaws of Noble International, Ltd. as amended on June 24, 2005, incorporated by reference to our Current Report on Form 8-K, filed with the SEC on June 30, 2005.                                         
|            | 
|31.1        |  | Certification by the President and Chief Executive Officer pursuant to Rule 13a-14 (a) or 15d  14 (d) of the Securities and Exchange Act of 1934, as amended.                                             
|            | 
|31.2        |  | Certification by the Chief Financial Officer pursuant to Rule 13a-14 (a) or 15d  14 (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