UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549

                               FORM 10-Q

/X/      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                    SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended July 2, 2005
                               ------------

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

For the transition period from               to
                                ------------     ------------

                  Commission File Number 1-9789
                                         ------

                      TECH/OPS SEVCON, INC.
      ------------------------------------------------------
      (Exact name of registrant as specified in its charter)


          Delaware                                    04-2985631
-------------------------------                   ------------------
(State or other jurisdiction of                    (I.R.S. Employer
 incorporation or organization)                   Identification No.)

       155 Northboro Road, Southborough, Massachusetts, 01772
       ------------------------------------------------------
        (Address of principal executive offices and zip code)

                            (508) 281 5510
         ---------------------------------------------------
         (Registrant's telephone number, including area code:)

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such
shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes  X    No
                          ---      ---
Indicate by check mark whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Exchange Act).  Yes     No  X
                                                    ---     ---
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

         Class                       Outstanding at August 15, 2005
----------------------------         ---------------------------
Common stock, par value $.10                  3,172,051


                        TECH/OPS SEVCON, INC.

                  PART I.     FINANCIAL INFORMATION

Item 1.  Financial Statements.

                       Consolidated Balance Sheets

                               ASSETS

                           (in thousands)

                                              July 2,       Sept 30,
                                                2005           2004
                                           ---------   ------------
                                          (unaudited) (derived from
                                                            audited
                                                         statements)
Current assets:

    Cash and cash equivalents                $   874        $   905
    Accounts receivable, less allowances
       of $121 at 7/2/2005
       and $192 at 9/30/2004                   6,280          6,109
    Inventories                                3,672          4,043
    Prepaid expenses and other current
       assets                                  1,219            931
                                             -------        -------
            Total current assets              12,045         11,988
                                             -------        -------

Property, plant and equipment, at cost         9,448          9,270
    Less:  Accumulated depreciation
           and amortization                    6,428          6,085
                                             -------        -------
      Net property, plant and equipment        3,020          3,185
                                             -------        -------

   Goodwill                                    1,435          1,435
                                             -------        -------
                                             $16,500        $16,608
                                             =======        =======

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












                       TECH/OPS SEVCON, INC.

                    Consolidated Balance Sheets

               LIABILITIES AND STOCKHOLDERS' INVESTMENT

                          (in thousands)

                                               July 2,       Sept 30,
                                                 2005           2004
                                          -----------   ------------
                                          (unaudited)  (derived from
                                                             audited
                                                          statements)
Current liabilities:

    Accounts payable                           2,533           3,001
    Dividend payable                              95              94
    Accrued expenses                           2,789           2,541
    Accrued taxes on income                      626             447
                                             -------         -------
        Total current liabilities              6,043           6,083
                                             -------         -------


Deferred taxes on income                          60              61
                                             -------         -------

Stockholders' investment

    Preferred stock                                -               -
    Common stock                                 317             313
    Premium paid in on common stock            4,310           4,047
    Retained earnings                          6,256           6,133
    Unearned compensation on restricted stock   (211)              -
    Cumulative other comprehensive(loss)        (275)            (29)
                                             -------         -------
       Total stockholders' investment         10,397          10,464
                                             -------         -------
                                             $16,500         $16,608
                                             =======         =======


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












                      TECH/OPS SEVCON, INC.
                 Consolidated Statements of Income
                           (Unaudited)

                (in thousands except per share data)

                               Three Months Ended     Nine Months Ended
                               ------------------    ------------------
                                July 2,    July 3,    July 2,    July 3,
                                  2005       2004       2005       2004
                               -------    -------    -------    -------
Net sales                      $ 8,453    $ 7,486    $24,089    $21,225

Costs and expenses:
  Cost of sales                  5,293      4,525     14,961     12,670
  Selling, research and
    administrative               2,779      2,840      8,442      7,981
                               -------    -------    -------    -------
                                 8,072      7,365     23,403     20,651
                               -------    -------    -------    -------
Operating income                   381        121        686        574

Foreign currency gain or (loss)    (36)        53        (20)       (50)
Interest income (expense), net     (12)       (17)       (38)       (23)
                               -------    -------    -------    -------
Income before income taxes         333        157        628        501

Income taxes                      (117)       (54)      (220)      (175)
                               -------    -------    -------    -------
Net income                     $   216    $   103    $   408    $   326
                               =======    =======    =======    =======
Basic income per share         $   .07    $   .03    $   .13    $   .10
                               =======    =======    =======    =======
Fully diluted income per share $   .07    $   .03    $   .13    $   .10
                               =======    =======    =======    =======


           Consolidated Statement of Comprehensive Income
                         (Unaudited)

                        (in thousands)

                               Three Months Ended     Nine Months Ended
                               ------------------    ------------------
                                July 2,    July 3,    July 2,    July 3,
                                  2005       2004       2005       2004
                               -------    -------    -------    -------
Net income                     $   216    $   103    $   408    $   326
Foreign currency
   translation adjustment         (568)        27       (228)       646
Change in fair market value
   of cash flow hedge               (3)        21        (18)        20
                               -------    -------    -------    -------
Comprehensive income (loss)    $  (355)   $   151    $   162    $   992
                               =======    =======    =======    =======

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

                        TECH/OPS SEVCON, INC.
                  Consolidated Statement of Cash Flows
                             (Unaudited)
                           (in thousands)
                                                      Nine Months Ended
                                                     -------------------
                                                      July 2,     July 3,
                                                        2005        2004
                                                     -------     -------
Net cash flow from operating activities:
  Net income                                         $   408     $   326
  Adjustments to reconcile net income to net cash
   generated from (used by) by operating activities:
     Depreciation and amortization                       503         470
     Stock-based compensation                             56           -
     Deferred tax provision                               (1)          5
     Increase (decrease) in cash resulting from
      changes in operating assets & liabilities:
       Receivables                                      (171)     (1,464)
       Inventories                                       371        (103)
       Pre-paid expenses and other current assets       (270)        (91)
       Accounts payable                                 (468)        973
       Accrued compensation and expenses                 248         254
       Accrued taxes on income                           179          94
                                                     -------     -------
  Net cash generated from (used by)
      operating activities                               855        (458)
                                                     -------     -------
Cash flow used by investing activities:
  Acquisition of property, plant, and
    equipment, net                                      (345)       (479)
                                                     -------     -------
Net cash used by investing activities                   (345)       (479)

Cash flow used by financing activities:
  Dividends paid                                        (284)       (281)
                                                     -------     -------

Effect of exchange rate changes on cash                 (257)        340
                                                     -------     -------
Net (decrease) increase in cash                          (31)         38
Opening balance - cash and cash equivalents              905         524
                                                     -------     -------
Ending balance - cash and cash equivalents           $   874     $   562
                                                     =======     =======
Supplemental disclosure of cash flow information
   Cash paid for income taxes                        $   117     $    43
   Cash paid for interest                                 41          24
                                                     -------     -------
Supplemental disclosure of non-cash
 financing activity:
   Dividend declared                                 $    95     $    94
                                                     =======     =======

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




                        TECH/OPS SEVCON, INC.

   Notes to Consolidated Financial Statements - July 2, 2005

                            (Unaudited)

(1)  Basis of Presentation

     In the opinion of management, the accompanying unaudited condensed
consolidated financial statements contain all adjustments (consisting of
only normally recurring accruals) necessary to present fairly the financial
position of Tech/Ops Sevcon as of July 2, 2005 and the results of
operations and cash flows for the three months and nine months ended
July 2, 2005.

     The significant accounting policies followed by Tech/Ops Sevcon are set
forth in Note 1 to the financial statements in the 2004 Tech/Ops Sevcon, Inc.
Annual Report filed on Form 10-K. Other than as set forth below, there have
been no changes since the end of fiscal 2004 to the significant accounting
policies followed by Tech/Ops Sevcon.

Inventories

     Inventories are valued at the lower of cost or market. Inventory costs
include materials, direct labor and manufacturing overhead, and are
relieved from inventory on a first-in, first-out basis. The Company's
reported financial condition includes a provision for estimated slow-
moving and obsolete inventory that is based on a comparison of inventory
levels with forecast future demand. Such demand is estimated based on
many factors, including management judgments, relating to each customer's
business and to economic conditions. The Company reviews in detail all
significant inventory items with holdings in excess of estimated normal
requirements. It also considers the likely impact of changing technology. It
makes an estimate of the provision for slow moving and obsolete stock on an
item-by-item basis based on a combination of likely usage based on forecast
customer demand, potential sale or scrap value and possible alternative use.
This provision represents the difference between original cost and market
value at the end of the financial period. In cases where there is no
estimated future use for the inventory item and there is no estimated scrap
or resale value, a 100% provision is recorded. Where the Company estimates
that only part of the total holding of an inventory item will not be used,
or there is an estimated scrap, resale or alternate use value, then a
proportionate provision is recorded. Once an item has been written down,
it is not subsequently revalued upwards. The provision for slow moving and
obsolete inventories at July 2, 2005 was $864,000, or 19% of the original
cost of gross inventory. At September 30, 2004 the provision was $879,000,
or 18% of gross inventory. Inventories were comprised of:

                                              (in thousands of dollars)
                                               July 2,       Sept 30,
                                                 2005           2004
                                          -----------   ------------
       Raw materials                          $ 1,635        $ 2,076
       Work-in-process                            452            177
       Finished goods                           1,585          1,790
                                              -------        -------
       Total inventories                      $ 3,672        $ 4,043
                                              -------        -------

     The results of operations for the nine-month periods ended July 2,
2005 and July 3, 2004 are not necessarily indicative of the results
to be expected for the full year.

(2)  New Accounting Pronouncements

     In October 2004, the President signed into law the American Jobs
Creation Act (the Act). The Act allows for a federal income tax deduction
for a percentage of income earned from certain domestic production
activities. The Company's domestic, or U.S., production activities may
qualify for the deduction. Based on the effective date of the Act, the
Company would be eligible for this deduction in the first quarter of fiscal
2006. Additionally, on December 21, 2004, the FASB issued FASB Staff Position
109-1, "Application of FASB Statement No. 109, Accounting for Income Taxes
(SFAS No. 109), to the Tax Deduction on Qualified Production Activities
Provided by the American Jobs Creation Act of 2004" (FSP 109-1). FSP 109-1,
which was effective upon issuance, states that the deduction under this
provisionof the Act should be accounted for as a special deduction in
accordance with SFAS 109. The Company has not yet quantified the benefit
that may be realized from this provision of the Act.

     The Act also allows for an 85% dividends received deduction on the
repatriation of certain earnings of foreign subsidiaries. On December 21,
2004, the FASB issued FASB Staff Position 109-2, "Accounting and Disclosure
Guidance for the Foreign Earnings Repatriation Provision within the American
Jobs Creation Act of 2004" (FSP 109-2). FSP 109-2, which was effective upon
issuance, allows companies time beyond the financial reporting period of
enactment to evaluate the effect of the Act on its plan for reinvestment or
repatriation of foreign earnings for purposes of applying SFAS No. 109.
Additionally FSP 109-2 provides guidance regarding the required disclosures
surrounding a company's reinvestment or repatriation of foreign earnings.
The Company continues to evaluate this provision of the Act to determine
the amount of foreign earnings to repatriate. Currently the Company does
not expect the potential repatriation to have a material impact on its
effective tax rate.

     In November 2004, the Financial Accounting Standards Board issued
SFAS #151, "Inventory Costs - an amendment of ARB No. 43" ("SFAS #151"),
which is the result of its efforts to converge U.S. accounting standards
for inventories with International Accounting Standards. SFAS #151
requires idle facility expenses, freight, handling costs, and wasted
material (spoilage) costs to be recognized as current-period charges.
It also requires that allocation of fixed production overheads to the
costs of conversion be based on the normal capacity of the production
facilities. SFAS #151 will be effective for inventory costs incurred
during fiscal years beginning after June 15, 2005. The Company is
evaluating the impact of this standard on our consolidated financial
statements.

     In December 2004, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards (SFAS)#123R, "Share-Based
Payment". This Statement, when effective, will replace SFAS #123
"Accounting for Stock based Compensation" and supersede APB #25
"Accounting for Stock Issued to Employees". This Statement establishes
fair value on the grant date as the measurement objective in accounting
for share-based payment arrangements and requires all entities to apply
a fair-value-based measurement method in accounting for share-based
payment transactions with employees except for equity instruments held
by employee share ownership plans. This Statement is effective for
public entities that do not file as small business issuers as of the
beginning of the first annual reporting period that begins after
June 15, 2005.

     In addition, in March 2005, the SEC issued Staff Accounting Bulletin No.
107, "Share-Based Payment" (SAB 107). SAB 107 provides supplemental
implementation guidance on Statement 123R, including guidance on valuation
methods, classification of compensation expense, inventory capitalization of
share-based compensation cost, income tax effects, disclosures in
Management's Discussion and Analysis and several other issues.

     The Company will adopt the provisions of SFAS #123R effective at the
beginning of fiscal 2006. The Company will adopt the modified prospective
application transition method. Under this method the Company expects to
incur expense relating to previously issued stock options of approximately
$30,000 in fiscal 2006. The accounting for restricted stock issued in fiscal
2005 will be substantially unchanged by the application of SFAS #123R.

(3)  Stock-Based Compensation Plans

     SFAS #123 "Accounting for Stock-Based Compensation" as amended by SFAS
#148 "Accounting for Stock-Based Compensation - Transition and Disclosure"
and to be replaced by SFAS 123R "Share-Based Payment" defines a fair value
based method of accounting for employee stock options or similar equity
instruments and encourages all entities to adopt that method of accounting.
However, it also allows an entity to continue to measure compensation costs
using the method of accounting proscribed by APB #25 "Accounting for Stock
Issued to Employees". Until SFAS #123R becomes effective in fiscal 2006 the
Company continues to account for its stock-based compensation plans under
APB #25, under which no compensation cost has been recognized. Had
compensation cost for these plans been determined consistent with SFAS #123
the Company's net income and earnings per share would have equaled the
following pro forma amounts:

                    (in thousands of dollars, except for per share amounts)
                                     Three Months Ended      Nine Months Ended
                                     ------------------    ------------------
                                      July 2,    July 3,    July 2,    July 3,
                                        2005       2004       2005       2004
                                      ------     ------     ------     ------
Net income - As reported              $  216     $  103     $  408     $  326
Pro forma effect of expensing stock
    options (net of income tax)          (11)       (17)       (39)       (51)
                                      -------    -------    -------    -------
Net income - Pro forma                $  205     $   86     $  369     $  275
                                      -------    -------    -------    -------

Income per share:
Basic - As reported                   $  .07     $  .03     $  .13     $  .10
Basic - Pro forma                     $  .07     $  .03     $  .12     $  .09

Diluted - As reported                 $  .07     $  .03     $  .13     $  .10
Diluted - Pro forma                   $  .07     $  .03     $  .12     $  .09
------------------------------------------------------------------------------

     The effects of applying SFAS #123 in this pro forma disclosure are not
indicative of future amounts. SFAS #123 does not apply to awards prior to
fiscal 1996 and additional awards in future years are anticipated.

     The fair value of each option grant is estimated on the date of grant
using the Black-Scholes option pricing model with the following weighted
average assumptions.

                                             2005     2004     2003
                                             ----     ----     ----
     Risk-free interest rate                  N/A      N/A     3.0%
     Expected dividend yield                  N/A      N/A     2.7%
     Expected life (years)                    N/A      N/A       7
     Expected volatility of                   N/A      N/A      47%

     No options were granted in the first nine months of fiscal 2005 or in
fiscal 2004.

     In November 2004 the Company granted 35,000 shares of restricted
stock to five employees which will vest in five equal annual installments
providing that the grantee remains an employee of the Company, or as
determined by the Compensation Committee. The estimated fair value of
the stock on the date of grant was $182,000 based on the fair market
value of the stock on date of issue and estimated forfeitures of 4%
per year. The estimated forfeitures are based on the historical rate
of turnover of the relevant group of employees. This amount was
credited to common stock and paid in surplus and the $182,000 was
recorded as "Unearned compensation on restricted stock", a deduction
from stockholders equity. The unearned compensation is being charged to
income on a straight line basis over the five year period during which the
forfeiture conditions lapse. The charge to income for employee restricted
stock grants in the first nine months of fiscal 2005 was $21,000 and the
subsequent charge will be approximately $9,000 on a quarterly basis.

     In January 2005 the Company granted 12,000 shares of restricted stock
to six non-employee directors which will vest on the day before the 2006
annual meeting, provided that the grantee remains a director of the
Company, or as determined by the Compensation Committee. The estimated
fair value of the stock on the date of grant was $85,000 based on the
fair market value on the stock on date of issue. Due to the short-term
vesting period no forfeitures have been estimated. This amount was
credited to common stock and paid in surplus and the $85,000 was recorded
as "Unearned compensation on restricted stock", a deduction from
stockholders equity. The unearned compensation is being charged to
income on a straight line basis over the one year period during which the
forfeiture conditions lapse. The charge to income for non-employee director's
restricted stock grants in the first nine months of fiscal 2005 was $35,000
and the subsequent will be approximately $21,000 on a quarterly basis.

     During the restriction period, five years for employees and one year
for non-employee directors, ownership of unvested shares cannot be
transferred. Restricted stock has the same cash dividend and voting
rights as other common stock and is considered to be currently issued and
outstanding. For the purposes of calculating average issued shares for
earnings per shares these shares are only considered to be outstanding when
the forfeiture conditions lapse and the shares vest.

     The estimated stock-based compensation expense in fiscal 2005 is as
follows. No stock-based compensation expense was recorded in fiscal 2004.

                                                    (in thousands of dollars)
                                 First    Second     Third    Fourth   Fiscal
                               Quarter   Quarter   Quarter   Quarter     2005
                               -------   -------   -------   -------   ------
Stock option expense under
  SFAS #123R*                      $ -       $ -       $ -       $ -      $ -
Restricted stock grants
- Employees                          3         9         9         9       30
- Non-employee directors             -        14        21        21       56
                               -------   -------   -------   -------   ------
Total                              $ 3       $23       $30       $30      $86
                               -------   -------   -------   -------   ------
* Pro forma expense of approximately $13,000 per quarter is expected to be
recorded for stock options accounted for under APB #25 in each quarter of
fiscal 2005.

(4)  Cash Dividends

     On June 14, 2005, the Company declared a quarterly dividend of $.03 per
share for the third quarter of fiscal 2005, which was paid on July 14, 2005
to stockholders of record on June 29, 2005. The Company has paid regular
quarterly cash dividends since the first quarter of fiscal 1990.

(5)  Calculation of Earnings Per Share and Weighted Average Shares
     Outstanding

     Basic and fully diluted earnings per share were calculated as follows:

                   (in thousands of dollars, except for per share amounts)
                                 Three Months Ended     Nine Months Ended
                                 ------------------    ------------------
                                  July 2     July 3     July 2     July 3
                                    2005       2004       2005       2004
                                  ------     ------     ------     ------
Net income                        $  216     $  103     $  408     $  326
Basic income per share            $  .07     $  .03     $  .13     $  .10

Average shares outstanding         3,125      3,125      3,125      3,125

Options outstanding - common
  stock equivalents                   24         23         26         22
                                   -----      -----      -----      -----
Average common and common
  equivalent shares outstanding    3,149      3,148      3,151      3,147
                                   -----      -----      -----      -----

Fully diluted income per share    $  .07     $  .03     $  .13     $  .10
                                  ======     ======     ======     ======

(6)  Segment information

     The Company has two reportable segments: electronic controls and
capacitors. The electronic controls segment produces control systems and
accessories for battery powered vehicles. The capacitor segment produces
electronic components for sale to electronic equipment manufacturers. Each
segment has its own management team, manufacturing facilities and sales
force.

     The significant accounting policies of the segments are the same as
those described in note(1) to the 2004 Annual Report filed on Form 10-K.
Inter-segment revenues are accounted for at current market prices. The
Company evaluates the performance of each segment principally based on
operating income. The Company does not allocate income taxes, interest
income and expense or foreign currency translation gains and losses to
segments. Information concerning operations of these businesses is as
follows:

---------------------------------------------------------------------
                                            (in thousands of dollars)
---------------------------------------------------------------------
                                Three months ended July 2, 2005
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $ 8,005     $   448          -  $ 8,453
Inter-segment revenues              -          40          -       40
Operating income                  427          56       (102)     381
Identifiable assets            14,796       1,010        694   16,500
---------------------------------------------------------------------
                                Three months ended July 3, 2004
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $ 6,953     $   533          -  $ 7,486
Inter-segment revenues              -          63          -       63
Operating income                  208          69       (156)     121
Identifiable assets            13,915       1,383        473   15,771
---------------------------------------------------------------------
---------------------------------------------------------------------
                              Nine months ended July 2, 2005
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $22,865     $ 1,224          -  $24,089
Inter-segment revenues              -         189          -      189
Operating income                  920          36       (270)     686
---------------------------------------------------------------------
                              Nine months ended July 3, 2004
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $19,754     $ 1,471          -  $21,225
Inter-segment revenues              -         138          -      138
Operating income                  711         163       (300)     574
---------------------------------------------------------------------

In the controls business segment the revenues were derived from the
following products and services.

                                                    (in thousands of dollars)
                                     Three Months Ended    Nine Months Ended
                                     ------------------   ------------------
                                     July 2      July 3   July 2      July 3
                                       2005        2004     2005        2004
                                     ------      ------   ------      ------
Electronic controllers for
  battery driven vehicles           $ 5,348     $ 4,135  $15,906     $13,405
Accessory and aftermarket
  products and services               2,657       2,818    6,959       6,349
----------------------------------------------------------------------------
Total controls segment revenues     $ 8,005     $ 6,953  $22,865     $19,754
----------------------------------------------------------------------------

(7)  Research and Development

     The cost of research and development programs is charged against
income as incurred and was as follows.

                                                    (in thousands of dollars)
                                     Three Months Ended    Nine Months Ended
                                     ------------------   ------------------
                                     July 2      July 3   July 2      July 3
                                       2005        2004     2005        2004
                                     ------      ------   ------      ------
Research and Development expense     $  879      $1,103   $2,659      $3,097
Percentage of sales                   10.4%       14.7%    11.0%       14.6%
                                     ------      ------   ------      ------

     Research and development expense decreased by $224,000, or 4% of
sales, compared to the third quarter of last fiscal year. The decrease was
principally due to lower engineering consultancy costs on advanced new
product development, which was partially offset by the cost of increased
internal engineering resources and foreign currency fluctuations.

(8)  Employee Benefit Plans

     Tech/Ops Sevcon has defined benefit plans covering the majority of its
US and UK employees. There is also a small defined contribution plan. The
following table sets forth the components of the net pension cost as defined
by SFAS #132R.
                                                    (in thousands of dollars)
                                         Three Months Ended  Nine Months Ended
                                         ------------------  ------------------
                                          July 2     July 3   July 2    July 3
                                            2005       2004     2005      2004
                                         -------    -------  -------   -------
Components of net periodic benefit cost:
  Service cost                            $  108     $  118   $  329    $  351
  Interest cost                           $  223        215   $  684       640
  Expected return on plan assets          $ (209)      (218)  $ (640)     (649)
  Amortization of transition obligation   $    -          -   $    -         -
  Amortization of prior service cost      $   13         13   $   39        38
  Recognized net actuarial gain (loss)    $    -          -   $    -         -
                                           -----      -----    -----     -----
  Net periodic benefit cost               $  135     $  128   $  412    $  380
                                           -----      -----    -----     -----
  Net cost of defined contribution plan   $    7     $    8   $   21    $   23
                                           -----      -----    -----     -----

     Tech/Ops Sevcon contributed $355,000 to its pension plans in the nine
months ended July 2, 2005 and presently anticipates contributing a further
$117,000 to fund its plans in the remainder of fiscal 2005, for a total
contribution of $472,000. In addition employee contributions to the UK plan
were $186,000 in the first nine months and are estimated to total $247,000
in fiscal 2005.

(9)  Accrued expenses

     Set out below is an analysis of other accrued expenses at July 2,
2005 and September 30, 2004 which shows separately any items in excess of
5% of total current liabilities.
                                                   (In thousands of dollars)
----------------------------------------------------------------------------
                                                        July 2,     Sept 30,
                                                          2005         2004
----------------------------------------------------------------------------
Accrued compensation and related costs                 $ 1,147      $   979
Warranty reserves                                          421          386
Accrued director's pension                                 195          201
Other accrued expenses                                   1,026          975
----------------------------------------------------------------------------
Total                                                  $ 2,789      $ 2,541
----------------------------------------------------------------------------

(10) Warranty reserves

     The movement in warranty reserves was as follows:
                                                    (in thousands of dollars)
                                         Three Months Ended Nine Months Ended
                                         ------------------ -----------------
                                          July 2    July 3   July 2    July 3
                                            2005      2004     2005      2004
                                         -------   -------  -------   -------
Balance at beginning of period           $   404   $   386  $   386   $   404
Decrease in opening balance for warranty
  obligations settled during the period      (64)     (101)    (290)     (335)
Other changes to pre-existing warranties      (7)        -        5         4
Net increase in warranty reserves for
  products sold during the period             88        87      320       299
-----------------------------------------------------------------------------
Balance at end of period                 $   421   $   372  $   421   $   372
-----------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and
        Results of Operations.

FORWARD LOOKING STATEMENTS

     Statements in this discussion and analysis about the Company's
anticipated financial results and growth, as well as those about the
development of its products and markets, are forward-looking statements
that involve risks and uncertainties that could cause actual results to
differ materially from those projected. These include the risks discussed
under 'Risk Factors' below and throughout this Item 2.

NEW ACCOUNTING PRONOUNCEMENTS

     The Company will adopt the following new accounting pronouncements in
fiscal 2005. See Note 2 to Consolidated Financial Statements for a more
detailed description of these new accounting pronouncements.

     FASB Staff Position 109-1, "Application of FASB Statement No. 109,
Accounting for Income Taxes (SFAS No. 109), to the Tax Deduction on
Qualified Production Activities Provided by the American Jobs Creation
Act of 2004" - The Company has not yet quantified the benefit that may be
realized from this provision of the Act.

     FASB Staff Position 109-2, "Accounting and Disclosure Guidance for
the Foreign Earnings Repatriation Provision within the American Jobs
Creation Act of 2004" - Currently the Company does not expect the potential
repatriation to have a material impact on its effective tax rate.

     SFAS #151, "Inventory Costs - an amendment of ARB No. 43" - The Company
is evaluating the impact of this standard on its consolidated financial
statements.

     SFAS#123R, "Share-Based Payment" - Adoption was planned for the fourth
quarter of fiscal 2005 but, following a change announced by the SEC on April
15, 2005, adoption has been deferred to the start of fiscal 2006.

CRITICAL ACCOUNTING ESTIMATES

     The Company's significant accounting policies are summarized in Note 1
of its Consolidated Financial Statements in this Quarterly Report on Form
10-Q. While all these significant accounting policies impact its financial
condition and results of operations, certain of these policies require
management to use a significant degree of judgement and/or make estimates,
consistent with generally accepted accounting principles, that affect the
reported amounts of assets and liabilities and disclosures of contingent
assets and liabilities as of the date of the financial statements and the
reported amounts of income and expenses during the reporting periods. Since
these are judgements and estimates, they are sensitive to changes in
business and economic realities, and events may cause actual operating
results to differ materially from the amounts derived from management's
estimates and judgements.

     The Company believes the following represent the most critical
accounting judgments and estimates affecting its reported financial
condition and results of operations:

Bad Debts

     The Company estimates an allowance for doubtful accounts based on
known factors related to the credit risk of each customer and management's
judgment about the customer's business. Ten customers account for
approximately 58% of the Company's sales in the current fiscal year to date.
At July 2, 2005 the allowance for bad debts amounted to $121,000, which
represented 2% of receivables.

     Because of the Company's long term relationships with the majority of
its customers, in most cases, the principal bad debt risk to the Company
arises from the insolvency of a customer rather than its unwillingness
to pay. In addition, in certain cases the Company maintains credit
insurance covering up to 90% of the amount outstanding from specific
customers. The Company also carries out some of its foreign trade,
particularly in the Far East, using letters of credit.

     The Company reviews all accounts receivable balances on a regular
basis, concentrating on any balances that are more than 30 days overdue,
or where there is an identified credit risk with a specific customer. A
decision is taken on a customer-by-customer basis as to whether a bad
debt reserve is considered necessary based on the specific facts and
circumstances of each account. In general, the Company would reserve
100% of the receivable, net of any recoverable value added taxes or
insurance coverages, for a customer that becomes insolvent or files for
bankruptcy, and lesser amounts for less imminent defaults. To a lesser
degree, the Company maintains a small bad debt reserve to cover the
remaining balances based on historical default percentages.

     If the financial condition of any of the Company's customers is worse
than estimated or were to deteriorate, resulting in an impairment of its
ability to make payments, the Company's results may be adversely
affected and additional allowances may be required. With the exception
of a significant loss of $562,000 in fiscal 2001 relating to one US
customer, credit losses have not been significant in the past ten years.

Inventories

     Inventories are valued at the lower of cost or market. Inventory
costs include materials, direct labor and manufacturing overhead, and
are relieved from inventory on a first-in, first-out basis. The Company
carries out a significant amount of customization of standard products
and also designs and manufactures special products to meet the unique
requirements of its customers. This results in a significant proportion
of the Company's inventory being customer specific. The Company's
reported financial condition includes a provision for estimated slow-
moving and obsolete inventory that is based on a comparison of inventory
levels with forecast future demand. Such demand is estimated based on
many factors, including management judgments, relating to each
customer's business and to economic conditions. The Company reviews in
detail all significant inventory items with holdings in excess of
estimated normal requirements. It also considers the likely impact of
changing technology. It makes an estimate of the provision for slow
moving and obsolete stock on an item-by-item basis based on a
combination of likely usage based on forecast customer demand, potential
sale or scrap value and possible alternative use. This provision
represents the difference between original cost and market value at the
end of the financial period. In cases where there is no estimated future
use for the inventory item and there is no estimated scrap or resale
value, a 100% provision is recorded. Where the Company estimates that
only part of the total holding of an inventory item will not be used, or
there is an estimated scrap, resale or alternate use value, then a
proportionate provision is recorded. Once an item has been written down,
it is not subsequently revalued upwards. The provision for slow moving
and obsolete inventories at July 2, 2005 was $864,000, or 19% of
the original cost of gross inventory. At September 30, 2004 the
provision was $879,000, or 18% of gross inventory. If actual future
demand or market conditions are less favorable than those projected by
management, or if product designs change more quickly than forecast,
additional inventory write-downs may be required, which may have a
material adverse impact on reported results.

Warranty Costs

     The Company provides for the estimated cost of product warranties
at the time revenue is recognized. While the Company engages in product
quality programs and processes, the Company's warranty obligation is
affected by product failure rates and repair or replacement costs incurred
in correcting a product failure. Accordingly, the provision for warranty
costs is based upon anticipated in-warranty failure rates and estimated
costs of repair or replacement. Anticipating product failure rates involves
making difficult judgments about the likelihood of defects in materials,
design and manufacturing errors, and other factors that are based in part
on historical failure rates and trends, but also on management's expertise
in engineering and manufacturing. Estimated repair and replacement costs
are affected by varying component and labor costs. Should actual product
failure rates and repair or replacement costs differ from estimates,
revisions to the estimated warranty liability may be required and the
Company's results may be materially adversely affected. In the event that
the Company discovers a product defect that impacts the safety of its
products, then a product recall may be necessary, which could involve the
Company in substantial unanticipated expense significantly in excess of
the reserve. There were no significant safety related product recalls
during the past three fiscal years.

Goodwill Impairment

     The Company carries out an annual assessment to determine if the
goodwill relating to the controls business amounting to $1,435,000 has
been impaired, in accordance with the requirements of SFAS #142 "Goodwill
and Other Intangible Assets". In fiscal 2004 the Company retained an
investment banking firm specializing in valuations to assist the
Company in performing this impairment assessment. The assessment was
based on three separate methods of valuing the controls business based
on expected free cash flows, the market price of the Company's stock
and an analysis of precedent transactions. These methods require
estimates of future revenues, profits, capital expenditures and working
capital requirements which are based on evaluation of historical trends,
current budgets, operating plans and industry data. Based on all of these
valuation methods the conclusion was that the goodwill had not been
impaired. If, in future periods, the Company's results of operations,
cash flows or the market price of the Company's stock were to decrease
significantly then it may be necessary to record an impairment charge
relating to goodwill of up to $1,435,000.

Pension Plan Assumptions

     The Company makes a number of assumptions relating to its pension
plans in order to measure the financial position of the plans and the net
periodic benefit cost. The most significant assumptions relate to the
discount rate, the expected long term return on plan assets and the rate
of future compensation increase. If these assumptions prove to be incorrect
then the Company may need to record additional expense relating to the
pension plans which could have a material effect on the Company's results
of operations. The Company's pension plans are significant relative to the
size of the Company. Pension plan assets were $12,899,000 at September 30,
2004 and the total assets of the Company were $16,608,000. Although the
plan assets are not included in the assets of the Company they are 78% of
size of the Company's total assets. If, as a result of changes in
assumptions, the accumulated benefit obligation of either of the plans
were to exceed the fair value of assets of that plan, then an adjustment
to record this additional liability and corresponding decrease stockholders
equity would be necessary, which could have a material effect on the
Company's financial position.

RISK FACTORS

     In addition to the market risk factors relating to foreign currency
and interest rate risk set out below, the Company believes that the
following represent the most significant risk factors for the Company:

Capital goods markets are cyclical

     The Company's customers are mainly manufacturers of capital goods
such as fork lift trucks, aerial lifts and railway signaling equipment.
These markets are cyclical and are currently showing modest growth, but
demand in these markets could decrease or customers could decide to
purchase alternative products. In this event the Company's sales could
decrease below its current break even point and there is no certainty
that the Company would be able to decrease overhead expenses to enable
it to operate profitably.

     Single source materials and sub-contractors may not meet the Company's
needs.

     The Company relies on certain suppliers and sub-contractors for all
of its requirements for certain components, sub-assemblies and finished
products. In the event that such suppliers and sub-contractors are unable
or unwilling to continue supplying the Company, or to meet the Company's
cost and quality targets or needs for timely delivery, there is no
certainty that the Company would be able to establish alternative
sources of supply in time to meet customer demand.

     Damage to the Company's or sub-contractor's buildings would hurt
results.

     In the controller business the majority of product is produced in a
single plant in England and uses sub-assemblies sourced from a
sub-contractor with single plant in Poland. The capacitor business is
located in a single plant in Wales. In the event that any of these plants
was to be damaged or destroyed, there is no certainty that the Company
would be able to establish alternative facilities in time to meet customer
demand. The Company does carry property damage and business interruption
insurance but this may not cover certain lost business due to the long-term
nature of the relationships with many customers.

The Company risks adverse litigation impact

     In fiscal 2002 the Company received a demand for repayment of an
alleged preference payment of $180,000 received from a customer in the
90 days prior to their filing for protection under Chapter 11 during
fiscal 2000. At the time this customer filed for Chapter 11 protection
it owed the Company $50,000 and this amount was fully reserved in the
fiscal 2000 financial statements. In July 2005 the Company reached agreement
in principle to settle the claim for repayment of the alleged preference
payment for $90,000, although this agreement has not yet been finalized.
It is expected that a payment of $90,000 to settle this claim will be made
during the fourth quarter of fiscal 2005. This amount has been fully reserved
as at the end of the third quarter. There was no significant impact on third
quarter earnings as a result of this settlement.

OVERVIEW OF THIRD QUARTER AND FIRST NINE MONTHS

     The Company reported that net income for its third fiscal quarter was
$216,000, or $.07 per diluted share, an increase of $113,000, or $0.04 per
diluted share, compared to the third fiscal quarter last year. Revenues
for the third quarter of $8,453,000 were up by 13%, compared to $7,486,000
in the third quarter fiscal 2004. Business volumes increased by 10% compared
to the third quarter of last year, with currency fluctuations accounting for
the remaining 3%increase in sales. Operating income for the third quarter was
$381,000 compared to $121,000 in the same quarter last year. The increase in
operating income of $260,000 was mainly due to higher volumes.

     For the nine month period net income was $408,000, or $.13 per diluted
share, compared to $326,000, or $.10 per diluted share, in the comparable
period last year. Revenues in the first nine months of this year were
$24,089,000, an increase of $2,864,000, or 13%, compared to the first nine
months of last year.  Foreign currency fluctuations accounted for $715,000,
or about one quarter of the increase in reported sales. Gross profit was
37.9% of sales compared to 40.3% in the same period last year. The decrease
in the gross profit percentage was due to both foreign currency fluctuations
and lower than average margins on certain business. Selling, general and
administrative expenses were 6% higher than the same period last year, with
foreign currency fluctuations accounting for half of the increase. Operating
income for the first nine months was $686,000 compared to $574,000 in the
first nine months of fiscal 2004. The increase in operating income was mainly
due to increased volumes, partially offset by foreign currency fluctuations
and the higher operating expenses.

     Cash balances decreased by $31,000 in the first nine months of fiscal
2005 to $874,000. Operating activities generated cash of $855,000,
principally due to net income and lower inventories, partially offset by
higher receivables and lower payables. Capital expenditure used cash of
$345,000 and dividend payments amounted to $284,000. Exchange rate changes
decreased cash by $257,000.

Results of Operations

Nine months ended July 2, 2005

     The following table compares results for the current nine months by
segment with the same prior year period, and shows the percentage changes
in total and split between the currency impact and volume / other changes.

                       (in thousands of dollars)
                                                    % change due to:
                                                 -----------------------
                                                                  Volume/
                                 2005      2004   Total  Currency  other
                                -----     -----   -----  -------- -------
Sales:
  Controls - to external
    customers                 $22,865   $19,754     16%        3%    13%
-------------------------------------------------------------------------
  Capacitors- to external
    customers                   1,224     1,471    (17%)       3%   (20%)
  Capacitors - inter-segment      189       138     37%        4%    33%
-------------------------------------------------------------------------
  Capacitors - total            1,413     1,609    (12%)       4%   (14%)
-------------------------------------------------------------------------
  Total sales to external
    customers                  24,089    21,225     13%        3%    10%
-------------------------------------------------------------------------

Gross Profit:
  Controls                      8,530     7,870      8%        1%     7%
  Capacitors                      598       685    (13%)       4%   (17%)
-------------------------------------------------------------------------
  Total                         9,128     8,555      7%        1%     6%
-------------------------------------------------------------------------

Selling general and
  administrative expense:
    Controls                    7,610     7,159      6%        3%     3%
    Capacitors                    562       522      8%        4%     4%
    Unallocated corporate
      expense                     270       300    (10%)       0%   (10%)
-------------------------------------------------------------------------
  Total                         8,442     7,981      6%        3%     3%
-------------------------------------------------------------------------

Operating income:
  Controls                        920       711     29%      (24%)   53%
  Capacitors                       36       163    (78%)       3%   (81%)
  Unallocated corporate expense  (270)     (300)   (10%)       0%   (10%)
-------------------------------------------------------------------------
  Total                           686       574     20%      (29%)   49%
-------------------------------------------------------------------------

Other income and expense          (58)      (73)   (21%)     (41%)   20%
-------------------------------------------------------------------------
Income before income taxes        628       501     25%      (27%)   52%
Income taxes                     (220)     (175)    26%      (27%)   53%
-------------------------------------------------------------------------
Net Income                       $408      $326     25%      (27%)   52%



     Sales in the third fiscal quarter ended July 2, 2005 were
$8,453,000 compared to $7,486,000 in the third quarter of last year,
an increase of $967,000, or 13%. Foreign currency fluctuations,
principally the weakness of the US dollar compared to the Euro and the
British pound, accounted for an increase of $110,000, or 1%, in revenues.
Shipment volumes were 12% ahead of the third quarter of last year.
Volumes in the U.S. Controller business increased by 22% with gains in
shipments to the aerial lift, fork lift truck and mining markets
partially offset by lower demand in the US airport ground support and other
electric vehicle markets. Volumes in the foreign controller markets increased
by 9% compared to the third quarter of fiscal 2004, mainly due to higher
shipments to aerial lift markets. Capacitor sales were 18% lower than last
year at $488,000, compared to $596,000 in the third quarter of fiscal 2004,
due to lower demand in the audio capacitor and railway signaling markets.

     Gross profit of $3,160,000 was $199,000 higher than in the comparable
period last year. The increase in gross profit was mainly due to higher
volumes and foreign currency fluctuations, which increased gross profit by
$55,000 in the third quarter. Sales mix adversely impacted gross profit
with the increase in sales concentrated in low margin products, particularly
in the United States where costs have been adversely impacted by the weakness
of the US dollar. Third quarter gross profit was 37.4% of sales, a decrease
of 2.1% from 39.5% of sales in the same quarter of fiscal 2004.

     Selling, research and administrative expenses were $2,779,000, a
decrease of $61,000, or 2%, compared to last year's third quarter.
Foreign currency fluctuations increased these expenses by $35,000, or 1%.
In the third quarter of fiscal 2005, engineering and R&D expense was
lower by $224,000 compared to the same period last year. This was mainly
due to lower engineering consulting expense, partly offset by additional
internal engineering resources, as the development of new high quality
products is completed and these products move into the testing and
customer prototyping phases. In addition, sales and marketing expense
increased by $96,000 compared to the same quarter last year, mainly due to
an increase in number of sales employees and additional marketing expense
related to the introduction of advanced new products.

     In the third quarter there was operating income of $381,000 compared
to $121,000 in the third quarter last year, an increase in operating income
of $260,000. Foreign currency fluctuations increased reported operating
income by $20,000. Operating income in the controller business of
$427,000 was $219,000 higher than in the third quarter of last year. The
increase in controller business operating income was mainly due to higher
volumes and lower engineering expense partially offset by additional spending
on sales and marketing of new products. Operating income in the
capacitor business segment decreased to $56,000 compared to $69,000
in the prior year third quarter, mainly due to lower volumes. Unallocated
corporate expenses were $102,000 in the current year compared to $156,000 in
the third quarter of last year.

     Foreign currency exchange losses in the third quarter of this year were
$36,000 compared to a gain of $53,000 in the same quarter last year, a
difference of $89,000. Net interest expense was $12,000 compared to $17,000
in the third quarter of fiscal 2004.

     Income before income taxes of $333,000 increased by $176,000 compared
to the third quarter of last year when pre-tax income was $157,000. Income
taxes were 35% of pre-tax income in both periods. Net income was $216,000
compared to $103,000 in the same quarter last year, an increase of $113,000.
Basic and fully diluted income per share was $.07 per share in the third
quarter of the current year compared to $.03 per share in last year's third
quarter.

Three months ended July 2, 2005

     The following table compares third quarter results by segment for
the three months ended July 2, 2005 with the same period in the prior
year, and shows the percentage changes in total and split between the
currency impact and volume / other changes.

                       (in thousands of dollars)
                                                    % change due to:
                                                 -----------------------
                                                                  Volume/
                                 2005      2004   Total  Currency  other
                                -----     -----   -----  -------- -------
Sales:
  Controls - to external
    customers                  $8,005    $6,953     15%        1%    14%
-------------------------------------------------------------------------
  Capacitors- to external
    customers                     448       533    (16%)       2%   (18%)
  Capacitors - inter-segment       40        63    (37%)       2%   (39%)
-------------------------------------------------------------------------
  Capacitors - total              488       596    (18%)       2%   (20%)
-------------------------------------------------------------------------
  Total sales to external
    customers                   8,453     7,486     13%        1%    12%
-------------------------------------------------------------------------

Gross Profit:
  Controls                      2,913     2,707      8%        2%     6%
  Capacitors                      247       254     (3%)       0%    (3%)
-------------------------------------------------------------------------
  Total                         3,160     2,961      7%        2%     5%
-------------------------------------------------------------------------

Selling general and
  administrative expense:
    Controls                    2,486     2,499     (1%)       1%    (2%)
    Capacitors                    191       185      3%        1%     2%
    Unallocated corporate
      expense                     102       156    (35%)       0%   (35%)
-------------------------------------------------------------------------
  Total                         2,779     2,840     (2%)       1%    (3%)
-------------------------------------------------------------------------

Operating income:
  Controls                        427       208    105%       10%    95%
  Capacitors                       56        69    (19%)       0%   (19%)
  Unallocated corporate expense  (102)     (156)   (35%)       0%   (35%)
-------------------------------------------------------------------------
  Total                           381       121    215%       17%   198%
-------------------------------------------------------------------------

Other income and expense          (48)       36   (233%)    (233%)    0%
-------------------------------------------------------------------------
Income before income taxes        333       157    112%      (41%)  153%
Income taxes                     (117)      (54)   117%      (40%)  157%
-------------------------------------------------------------------------
Net Income                       $216      $103    110%      (41%)  151%
-------------------------------------------------------------------------

     Sales in the first nine months of fiscal 2005 were $24,089,000, compared
to $21,225,000 in the same period last year, an increase of $2,864,000, or
13%. Foreign currency fluctuations accounted for an increase in reported
sales of $715,000, or 3%, Volumes were 10% ahead last year. Volumes in the
controller business were 13% better than in the same period last year, mainly
due to strong performance in the aerial lift market. In the capacitor business
sales to external customers decreased by $247,000 compared to the same period
last year. Capacitor volumes decreased by $297,000, or 20%, compared to the
first nine months of last year due to slow conditions in both the audio and
railway signaling markets. Foreign currency fluctuations accounted for a
$50,000 increase in reported sales of capacitors.

     Revenues in the US controller business increased by 24%. This was mainly
due to increased demand in the aerial lift and mining markets. Controller
volumes in foreign markets grew by 5%, mainly due to increased demand in the
European aerial lift market, partially offset by lower demand in the fork lift
truck market, particularly in the Far East.

     Gross profit was 37.9% of sales in this period compared to 40.3% in
the comparable period in fiscal 2004. Gross profit increased by $573,000
compared to the first nine months of last year. The positive impact of higher
volumes was partially offset by lower average margins in the US aerial lift
market. Foreign currency fluctuations increased reported gross profit by
$70,000. In the controller business gross profit increased by $660,000. This
was partially offset by a decrease in capacitor business gross profit of
$87,000, mainly due to lower volumes.

     Selling, research and administrative expenses were $8,442,000, an
increase of $461,000, or 6%, compared to the same period last year. In the
first nine months of the current year engineering and R&D expense decreased by
$438,000 mainly due to lower engineering consulting expense, partially offset
by additional internal resources as the new product range moves from the
development to customer prototype phase. Sales and marketing expenses were
$597,000 ahead of the first nine months of last year, mainly due to additional
resource relating to new products. Foreign currency fluctuations increased
reported operating expenses by $235,000, or 3%.

     Operating income for the nine months was $686,000, an increase
of $112,000 compared to the same period last year. Foreign currency
fluctuations resulted in a $165,000 decrease in reported operating income.
Excluding the currency impact, operating income for the controller business
increased by $379,000, or 53%. The main causes of this increase in operating
income were higher volumes partially offset by increased selling general and
administrative expenses. In the capacitor business segment operating income
decreased by $127,000 to $36,000, mainly due to lower volumes.

     Foreign currency exchange losses were $20,000 compared to $50,000 for
the prior year period. Net interest expense was $38,000, an increase of
$15,000 compared to the same period in fiscal 2004.

     Income before income taxes was $628,000 compared to $501,000 in the same
period last year, an increase of $127,000. Income taxes were 35% of pre-tax
income, in line with the same period last year. Net income for the nine month
period was $408,000, an increase of $82,000 compared to the same period last
year.  Basic and fully diluted income per share was $.13 per share compared to
$.10 per share in the first nine months of fiscal 2004.

Financial Condition

     The Company has, since January 1990, maintained a program of regular
cash dividends. The dividend for the third quarter of fiscal 2005 was paid
on July 14, 2005, and amounted to $95,000. Cash balances at the end of
the third quarter of 2005 were $874,000 compared to $905,000 in September
2004, a decrease in cash of $31,000.

     In the first nine months of fiscal 2005 net income was $408,000, and
operating activities generated $855,000 of cash. There was an increase of
$171,000 in receivables due to higher volumes and foreign currency
fluctuations, partially offset by faster collections. The number of days
sales in receivables decreased in the first nine months of fiscal 2005 from
70 days to 67 days.

     Inventories decreased by $371,000 and prepaid expense and other current
assets increased by $270,000. Accounts payable decreased by $468,000.
Dividends paid in this period amounted to $284,000. Capital expenditures
were $345,000 offset by depreciation of $503,000.

     The Company has no long-term debt and has overdraft facilities in
the UK of approximately $1,947,000 and of $395,000 in France. The UK
overdraft facilities are secured by all of the Company's assets in the
UK and the French overdraft facilities are unsecured.

     Tech/Ops Sevcon's capital resources, in the opinion of management,
are adequate for projected operations and capital spending programs. Capital
spending programs are not expected to be significantly higher than
depreciation over the next two years and projected volume growth is not
expected to require significant additional cash resources.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk.

     The Company's operations are sensitive to a number of market factors
any one of which could materially adversely affect its results of
operations in any given year. Other risks dealing with contingencies are
described in Note 5 to the Company's Consolidated Financial Statements
included under Item 8 of the Company's Form 10-K for the year ended
September 30, 2004 and other risks are described under the caption Risk
Factors in Management's discussion and analysis of financial condition
and results of operations above.

Foreign currency risk

     The Company sells to customers throughout the industrialized world.
The majority of the Company's products are manufactured in the United
Kingdom. In the first quarter of fiscal 2005 approximately 39% of the
Company's sales were made in US Dollars, 25% were made in British Pounds
and 36% were made in Euros. Over 90% of the Company's cost of sales was
incurred in British Pounds. This resulted in the Company's sales and
margins being exposed to fluctuations due to the change in the exchange
rates of the US Dollar, the British Pound and the Euro. The Company has
trade accounts receivable and accounts payable denominated in both
British pounds and Euros which are exposed to exchange fluctuations.

     In addition, the translation of the sales and income of foreign
subsidiaries into US Dollars is also subject to fluctuations in foreign
currency exchange rates.

     The Company undertakes hedging activities to manage the foreign
exchange exposures related to forecasted purchases and sales in foreign
currency and the associated foreign currency denominated receivables and
payables. The Company does not engage in speculative foreign exchange
transactions. Details of this hedging activity and the underlying exposures
are set out below.

     The following table provides information about the Company's foreign
currency accounts receivable, accounts payable, firmly committed sales
contracts and derivative financial instruments outstanding as of
July 2, 2005. The information is provided in US Dollar amounts, as
presented in the Company's consolidated financial statements. The table
presents the notional amount (at contract exchange rates) and the
weighted average contractual foreign currency exchange rates. The
contracts mature at varying dates between July 2005 to December 2006.

-----------------------------------------------------------------------------
                                (in thousands, except average contract rates)
-----------------------------------------------------------------------------
                           Expected maturity or transaction date        Fair
                                          FY2005 FY2006    Total       Value
-----------------------------------------------------------------------------
On balance sheet financial
  instruments:

  In $US Functional Currency
    Accounts receivable in pounds          1,201      -    1,201       1,201
    Accounts receivable in euros           2,559      -    2,559       2,559

    Accounts payable in pounds             1,706      -    1,706       1,706
    Accounts payable in euros                244      -      244         244

Anticipated Transactions
  and related derivatives

In $US Functional Currency
Firmly committed sales contracts
  In pounds                                1,073      -    1,073           -
  In Euros                                   864      -      864           -

    Forward exchange agreements
      Sell Euros for British
       Pounds                                359      -      359         (4)*
      Average contractual exchange rate  EUR1.50-GBP1

      Sell US Dollars for British
       Pounds                              1,100  1,050    2,150        (56)*
      Average contractual exchange rate  USD1.82-GBP1

-----------------------------------------------------------------------------
Amount recorded as other
  comprehensive income                       $ 3    $ -      $ 3         $(3)
-----------------------------------------------------------------------------

*The estimated fair value is based on the estimated amount at which the
contracts could be settled based on forward exchange rates.

     Because the difference between the spot and hedged foreign exchange
rates at July 2, 2005 was approximately 2%, and amounted to $59,000, the
risk of default by counterparties is not material to the Company.

Interest Rate Risk

     The Company does not currently have any interest bearing debt. The
Company does invest surplus funds in instruments with maturities of less
than 12 months at both fixed and floating interest rates. The Company
incurs short-term borrowings from time-to-time on its overdraft facilities
in Europe at variable interest rates. Due to the short-term nature of the
Company's investments at July 2, 2005 the risk arising from changes in
interest rates was not material.

Item 4.   Controls and Procedures.

(a)  Evaluation of disclosure controls and procedures. Our management,
with the participation of our principal executive officer and principal
financial officer, has evaluated the effectiveness of our "disclosure
controls and procedures" (as defined in the Securities Exchange Act of
1934 Rule 13a-15(e)) as of July 2, 2005. Based on this evaluation, our
principal executive officer and principal financial officer have concluded
that, as of July 2, 2005, these disclosure controls and procedures were
effective and designed to ensure that the information required to be
disclosed in the reports filed or submitted by the Company under the
Securities Exchange Act of 1934 is recorded, processed, summarized and
reported within the requisite time periods.

(b)  Changes in internal control over financial reporting. Our principal
executive officer and principal financial officer have identified no
change in our "internal control over financial reporting" (as defined in
Securities Exchange Act of 1934 Rule 13a-15(f)) that occurred during the
period covered by this Quarterly Report on Form 10-Q that has materially
affected, or is reasonably likely to materially affect, our internal
control over financial reporting.

                     PART II.    OTHER INFORMATION

Item 6. Exhibits

     See Exhibit Index immediately preceding the exhibits.


                               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.


                                          TECH/OPS SEVCON, INC.



Date: August 15, 2005           By:         /s/ Paul A. McPartlin
                                         ---------------------
                                           Paul A. McPartlin
                                     Chief Financial Officer (Principal
                                  financial and chief accounting officer)


               Exhibit Index

Exhibit        Description
-------        -----------

31.1           Certification of Principal Executive Officer pursuant to
               section 302 of the Sarbanes-Oxley Act of 2002.
               Filed herewith.

31.2           Certification of Principal Financial Officer pursuant to
               section 302 of the Sarbanes-Oxley Act of 2002.
               Filed herewith.

32.1           Certification of Principal Executive Officer and Principal
               Financial Officer pursuant to section 906 of the
               Sarbanes-Oxley Act of 2002. Furnished herewith.


                                                                EXHIBIT 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Matthew Boyle, certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of Tech/Ops Sevcon,
Inc.;

2.   Based on my knowledge, this report does not contain any untrue
statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which
such statements were made, not misleading with respect to the period
covered by this report;

3.   Based on my knowledge, the financial statements, and other
financial information included in this report, fairly present in all
material respects the financial condition, results of operations and
cash flows of the registrant as of, and for, the periods presented in
this report;

4.   The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a)   Designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant, including
its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;

b)   Evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and

c)   Disclosed in this report any change in the registrant's internal
control over financial reporting that occurred during the registrant's
most recent fiscal quarter (the registrant's fourth fiscal quarter in
the case of an annual report) that has materially affected, or is
reasonably likely to materially affect, the registrant's internal
control over financial reporting; and

5.   The registrant's other certifying officer and I have disclosed, based
on our most recent evaluation of internal control over financial reporting,
to the registrant's auditors and the audit committee of the registrant's
board of directors (or persons performing the equivalent functions):

a)   All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b)   Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control
over financial reporting.

Date:  August 15, 2005                                 /s/ Matthew Boyle
                                                     ---------------------
                                                     Matthew Boyle
                                                     President and
                                                     Chief Executive Officer


                                                                 EXHIBIT 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Paul A. McPartlin, certify that:
1.   I have reviewed this Quarterly Report on Form 10-Q of Tech/Ops Sevcon,
Inc.;

2.   Based on my knowledge, this report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this report;

3.   Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects
the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a)   Designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision, to
ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;

b)   Evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and

c)   Disclosed in this report any change in the registrant's internal
control over financial reporting that occurred during the registrant's most
recent fiscal quarter (the registrant's fourth fiscal quarter in the case
of an annual report) that has materially affected, or is reasonably likely
to materially affect, the registrant's internal control over financial
reporting; and

5.   The registrant's other certifying officer and I have disclosed, based
on our most recent evaluation of internal control over financial reporting,
to the registrant's auditors and the audit committee of the registrant's
board of directors (or persons performing the equivalent functions):

a)   All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b)   Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control
over financial reporting.

Date:  August 15, 2005                                 /s/ Paul A. McPartlin
                                                     ---------------------
                                                     Paul A. McPartlin
                                                     Chief Financial and
                                                     Accounting Officer

                                                                EXHIBIT 32.1



                   Certification of Periodic Financial Report
                       Pursuant to 18 U.S.C. Section 1350


     Each of the undersigned officers of Tech/Ops Sevcon, Inc. (the
"Company") certifies, under the standards set forth in and solely for the
purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, that the Quarterly Report on Form 10-Q of
the Company for the quarter ended July 2, 2005 fully complies with the
requirements of Section 13(a) or 15(d) of the Securities Exchange Act of
1934 and information contained in that Form 10-Q fairly presents, in all
material respects, the financial condition and results of operations of
the Company.



Dated: August 15, 2005                    /s/ Matthew Boyle
                                        -----------------------
                                        Matthew Boyle
                                        Chief Executive Officer



Dated: August 15, 2005                    /s/ Paul A. McPartlin
                                        -----------------------
                                        Paul A. McPartlin
                                        Chief Financial Officer