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

                                   Form 10-QSB

(X)  QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT
     OF 1934 For the quarterly period ended March 31, 2005

                                       OR

( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 For the transition period from ________ to _________

                           Commission File No. 0-17757

                             W-W CAPITAL CORPORATION
             (exact name of Registrant as specified in its charter)

           Nevada                                              93-0967457
(State or other jurisdiction of                          (IRS Employer Identi-
incorporation or organization)                              fication Number)

                    235 Welch Street, Unit A-4, Berthoud, CO
                 80513 (Address of principal executive offices,
                               including zip code)

                                 (970) 532-2506
                    (Registrant's telephone number, including
                                   area code)

                                 Not Applicable
   (Former name, 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 the filing
requirements for the past 90 days. Yes X No __

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

Title of Each Class                         Number of Shares Outstanding
-------------------                               at May 23, 2005
  Common stock                                 ---------------------
  $0.01 Par Value                                    2,010,614

Transitional Small Business Disclosure Format (Check one): Yes ___  No _X_

<PAGE>
                             W-W CAPITAL CORPORATION

                                      Index

PART I                 FINANCIAL INFORMATION                          PAGE NO.
------                 ---------------------                          --------

Item 1                 Consolidated Balance Sheets
------                   March 31, 2005 and June 30, 2004                 1

                       Consolidated Statements of  Income
                         Three and Nine Months Ended
                         March 31, 2005 and 2004                          3

                       Consolidated Statements of Cash Flows
                         Nine Months Ended
                         March 31, 2005 and 2004                          4

                       Notes to Financial Statements                      6

Item 2                 Management's Discussion and Analysis
------                   or Plan of Operations                            8
Item 3                 Controls and Procedures                           11
------


PART II                OTHER INFORMATION
-------                -----------------

Item 1                 LEGAL PROCEEDINGS                                 12
------
Item 2                 CHANGES IN SECURITIES AND SMALL
------                    BUSINESS ISSUER PURCHASES OF
                          EQUITY SECURITIES                              12
Item 3                 DEFAULTS UPON SENIOR SECURITIES                   12
------
Item 4                 SUBMISSION OF MATTERS TO VOTE OF
------                    SECURITY HOLDERS                               12
Item 5                 OTHER INFORMATION                                 12
------
Item 6                 EXHIBITS AND REPORT ON FORM 8-K                   12
------


                       SIGNATURES                                        13



<PAGE>
PART I - FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS
-----------------------------

                             W-W CAPITAL CORPORATION
                             -----------------------
<TABLE>
<CAPTION>
                           Consolidated Balance Sheets

                                                        March 31,      June 30,
                                                          2005           2004
                                                          ----           ----
                                                       (Unaudited)
<S>                                                  <C>            <C>
Assets
------
Current assets:
     Cash                                            $   145,214    $   139,109
                                                     -----------    -----------
     Accounts receivable, trade                        1,621,363      1,760,071
     Less allowance for doubtful accounts               (225,000)      (163,000)
                                                     -----------    -----------
         Net accounts receivable, trade                1,396,363      1,597,071
                                                     -----------    -----------
     Accounts receivable, other                          112,411        112,557
     Inventories:
         Raw materials                                   617,248        526,717
         Work-in-process                                 476,337        508,489
         Finished goods                                  843,729        842,924
                                                     -----------    -----------
              Total inventories                        1,937,314      1,878,130
                                                     -----------    -----------
     Prepaid expenses                                    101,865         21,602
     Current portion of notes receivable,
         related parties                                     717            717
     Current portion of net investment in sales-
        type lease                                         6,810         20,588
     Deferred income tax asset                           119,800        125,900
                                                     -----------    -----------
         Total current assets                          3,820,494      3,895,674
                                                     -----------    -----------

Property and equipment, at cost:                       4,916,589      4,808,951
     Less accumulated depreciation
         and amortization                             (2,702,773)    (2,518,422)
                                                     -----------    -----------
         Net property and equipment                    2,213,816      2,290,529
                                                     -----------    -----------
Other Assets:
     Long-term notes receivable related parties,
         net of current portion                           19,095         19,095
     Net investment in sales-type lease, net of
         current portion                                    --            6,810
     Loan acquisition costs, net of accumulated
         amortization of $14,350 at March 31,
         2005 and $11,275 at June 30, 2004                26,650         29,725
     Other assets                                          5,669         28,416
                                                     -----------    -----------
         Total other assets                               51,414         84,046
                                                     -----------    -----------

     TOTAL ASSETS                                    $ 6,085,724    $ 6,270,249
                                                     ===========    ===========
</TABLE>

               The accompanying Notes are an integral part of the
                       consolidated financial statements

                                       1
<PAGE>
                             W-W CAPITAL CORPORATION
                             -----------------------
<TABLE>
<CAPTION>
                     Consolidated Balance Sheets, Continued

                                                           March 31,       June 30,
                                                             2005            2004
                                                             ----            ----
                                                          (Unaudited)
<S>                                                      <C>            <C>
Liabilities
-----------
Current Liabilities:
     Accounts payable                                    $ 1,686,232    $ 1,676,102
     Line of Credit                                        1,354,000      1,353,000
     Accrued payroll and related taxes                       234,680        236,656
     Accrued property taxes                                    7,527         14,520
     Accrued interest payable                                 12,767         10,256
     Other current liabilities                                65,722         95,682
     Current portion of long-term notes payable              342,000        427,000
     Current portion of capital lease obligations             73,000         75,000
                                                         -----------    -----------
         Total current liabilities                         3,775,928      3,888,216
                                                         -----------    -----------

Other Liabilities:
     Long-term notes payable, net of current portion       1,173,658      1,358,052
     Long-term capital lease obligations, net
         of current portion                                1,036,683      1,090,940
     Deferred income tax liability                           150,100        102,200
                                                         -----------    -----------
         Total other liabilities                           2,360,441      2,551,192
                                                         -----------    -----------

         TOTAL LIABILITIES                                 6,136,369      6,439,408
                                                         -----------    -----------

Stockholders' Deficit
---------------------
     Preferred stock: $10.00 par value, 400,000 shares
         authorized                                             --             --
     Common stock, $0.01 par value, 15,000,000
         shares authorized; 5,553,827 shares issued
         at March 31, 2005 and June 30, 2004                  55,538         55,538
     Capital in excess of par value                        3,305,533      3,305,533
     Accumulated deficit                                    (532,601)      (651,115)
                                                         -----------    -----------
                                                           2,828,470      2,709,956
     Less 3,543,213 shares of treasury stock, at cost     (2,879,115)    (2,879,115)
                                                         -----------    -----------

         NET STOCKHOLDERS' DEFICIT                           (50,645)      (169,159)
                                                         -----------    -----------
         TOTAL LIABILITIES AND
         STOCKHOLDERS' DEFICIT                           $ 6,085,724    $ 6,270,249
                                                         ===========    ===========

</TABLE>


               The accompanying Notes are an integral part of the
                       consolidated financial statements

                                       2
<PAGE>
                             W-W CAPITAL CORPORATION
                             -----------------------
<TABLE>
<CAPTION>
                        Consolidated Statements of Income
                                   (Unaudited)

                                                  Three Months Ended           Nine Months Ended
                                                       March 31                     March 31,
                                                       --------                     ---------
                                                 2005           2004           2005           2004
                                                 ----           ----           ----           ----
<S>                                         <C>            <C>            <C>            <C>
Net sales                                   $ 3,406,963    $ 3,499,955    $ 9,893,614    $ 9,868,265
Cost of goods sold                            2,662,355      2,604,191      7,729,336      7,448,932
                                            -----------    -----------    -----------    -----------
      Gross profit                              744,608        895,764      2,164,278      2,419,333
                                            -----------    -----------    -----------    -----------
Operating expenses:
      Selling expenses                          312,440        308,725        883,184        889,672
      General and administrative expenses       301,020        361,066        864,364      1,022,597
                                            -----------    -----------    -----------    -----------
           Total operating expenses             613,460        669,791      1,747,548      1,912,269
                                            -----------    -----------    -----------    -----------

           Operating earnings                   131,148        225,973        416,730        507,064
                                            -----------    -----------    -----------    -----------

Other income (expenses):
      Interest income                              --              220          3,513         10,481
      Interest expense                          (79,707)       (87,472)      (253,123)      (281,871)
      Gain (loss) on sale of assets                --           (9,893)           850         (4,505)
      Other income (expense), net                   553          4,461          4,544          6,884
                                            -----------    -----------    -----------    -----------
           Total other income (expense)         (79,154)       (92,684)      (244,216)      (269,011)
                                            -----------    -----------    -----------    -----------

Earnings before income taxes                     51,994        133,289        172,514        238,053


Income tax expense                              (22,200)       (42,600)       (54,000)       (81,800)
                                            -----------    -----------    -----------    -----------


Net earnings                                $    29,794    $    90,689    $   118,514    $   156,253
                                            ===========    ===========    ===========    ===========



Earnings per common share:
      Basic
           Net earnings                     $      0.01    $      0.05    $      0.06    $      0.08

           Weighted average number of
                common shares                 2,010,614      2,010,614      2,010,614      2,010,614

      Diluted
           Net earnings                     $      0.01    $      0.05    $      0.06    $      0.08

           Weighted average number of
                common shares                 2,010,614      2,010,614      2,010,614      2,010,614

</TABLE>

               The accompanying Notes are an integral part of the
                       consolidated financial statements


                                       3
<PAGE>
                             W-W CAPITAL CORPORATION
                             -----------------------
<TABLE>
<CAPTION>
                      Consolidated Statements of Cash Flows
                                   (Unaudited)

                                                             Nine Months Ended
                                                                  March 31,
                                                                  ---------
                                                              2005         2004
                                                              ----         ----
<S>                                                       <C>          <C>
Cash flows from operating activities:
     Net earnings                                         $ 118,514    $ 156,253
     Adjustments to reconcile net earnings to net cash
         provided by operating activities:
         Depreciation and amortization                      187,426      178,824
         Gain on sale of property and equipment                (850)      (5,388)
         Loss on impairment of rental property                 --          9,893
         Provision for loss on accounts receivable           60,526       65,531

     Change in assets and liabilities:
         Accounts receivable                                140,182      (80,287)
         Net investment in sales-type lease                  20,588       18,055
         Inventories                                        (59,184)    (161,887)
         Other current and non-current assets               (51,270)     (62,505)
         Accounts payable                                    10,130      222,848
         Accrued expenses and other current liabilities      11,482      121,023
                                                          ---------    ---------
              Net cash provided by operating
                  activities                                437,544      462,360
                                                          ---------    ---------

Cash flows from investing activities:
     Proceeds from sale of property and equipment               850       29,400
     Proceeds from stockholders' notes receivable              --          1,261
     Purchase of property and equipment                     (48,408)     (41,556)
                                                          ---------    ---------
              Net cash used in investing activities       $ (47,558)   $ (10,895)
                                                          ---------    ---------

</TABLE>
                          (Continued on following page)

                                       4
<PAGE>

                             W-W CAPITAL CORPORATION
                             -----------------------
<TABLE>
<CAPTION>
                Consolidated Statements of Cash Flows, Continued
                                   (Unaudited)

                                                            Nine Months Ended
                                                                 March 31,
                                                                 ---------
                                                             2005         2004
                                                             ----         ----
<S>                                                      <C>          <C>
Cash flows from financing activities:
     Net short term borrowings (repayments)              $   1,000    $ (84,000)
     Payments on notes payable, financial
         institutions and government entities             (328,624)    (256,329)
     Payments on capital leases                            (56,257)     (56,645)
                                                         ---------    ---------
           Net cash used in financing activities          (383,881)    (396,974)
                                                         ---------    ---------

     Net increase in cash                                    6,105       54,491

     Cash at beginning of period                           139,109      127,479
                                                         ---------    ---------

     Cash at end of period                               $ 145,214    $ 181,970
                                                         =========    =========


Supplemental Information:

     Cash paid during the period for interest            $ 250,612    $ 280,525

     Installment loans to acquire property and
         equipment                                       $  59,230    $  75,481

     Cash paid during the period for income taxes        $   2,807    $  11,352

</TABLE>


               The accompanying Notes are an integral part of the
                       consolidated financial statements


                                       5
<PAGE>
                             W-W CAPITAL CORPORATION
                             -----------------------

                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------

NOTE 1 - BASIS OF PRESENTATION
------------------------------

       The accompanying unaudited financial statements include the accounts of
W-W Capital Corporation (the Company) and its wholly owned subsidiary W-W
Manufacturing Co., Inc. All significant intercompany accounts and transactions
have been eliminated.

       The accompanying unaudited financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-QSB and Rule 10-01 of
Regulation S-X. They do not include all information and footnotes necessary for
a fair presentation of financial position, results of operations and changes in
cash flows in conformity with generally accepted accounting principles for
full-year financial statements. However, except as disclosed herein, there has
been no material change in the information disclosed in the notes to W-W Capital
Corporation's financial statements included in its Annual Report on Form 10-K
for the year ended June 30, 2004. In the opinion of management, all adjustments
(consisting of normal recurring accrual basis adjustments) considered necessary
for a fair presentation have been reflected in the accompanying financial
statements. Operating results for the three and nine month periods ended March
31, 2005, are not necessarily indicative of the results that may be expected for
the year ended June 30, 2005.

       The Company has incurred operating losses two out of the past four fiscal
years, has a weak working capital surplus of $44,566 and has an accumulated
deficit of $50,645 as of March 31, 2005. The report of independent auditors on
the Company's June 30, 2004 audited financial statements includes an explanatory
paragraph indicating there is substantial doubt about the Company's ability to
continue as a going concern. The Company believes that it has developed a viable
plan to address these issues and that its plan will enable the Company to
continue as a going concern for the next 12 months. This plan includes the
realization of revenues from the commercialization of new products and the
reduction of certain operating expenses. Although the Company believes that its
plan will be realized, there is no assurance that these events will occur. The
financial statements do not include any adjustments to reflect the uncertainties
related to the recoverability and classification of assets or the amounts and
classification of liabilities that may result from the inability of the Company
to continue as a going concern.

NOTE 2 - NET BASIC EARNINGS PER SHARE
-------------------------------------

         The net basic earnings per share amount included in the accompanying
statements of income have been computed using the weighted-average number of
shares of common stock outstanding and the dilutive effect, if any, of common
stock equivalents existing during the applicable three and nine month periods.



                                        6
<PAGE>
NOTE 3 - RELATED PARTY TRANSACTION
----------------------------------

         On June 30, 1989, W-W Land & Cattle, a partnership owned by Millard T.
Webster, a director of the Company, Mickey J. Winfrey, a former officer of the
Company and Terry L. Webster, a brother of Mr. Millard T. Webster and Ms.
Winfrey, executed a promissory note for the amount of $96,424 in favor of the
Company's subsidiary, W-W Manufacturing Co., Inc. Interest was payable annually
at 9% per annum and the principal was due on demand. On June 30, 1993, Ms.
Winfrey satisfied her obligations under this note by paying to the Company the
amount of $11,361. As of March 31, 2005, $30,425 remained payable under this
note by Millard T Webster and Terry L. Webster.

         A summary of the related party transactions that effect the Company's
statements of income for the three and nine months ended March 31, 2005 and
2004, respectively, is as follows:

                             Three Months Ended         Nine Months Ended
                                  March 31,                 March 31,
                                  ---------                 ---------
Transactions with
related parties               2005         2004        2005           2004
-----------------           -------      -------      ------      ---------

Interest income            $  --        $  --        $ --        $   1,261





                                       7
<PAGE>
ITEM 2.  Management's Discussion and Analysis or Plan of Operations
-------------------------------------------------------------------

         The Company is a manufacturer of livestock equipment, including a full
line of cattle and equine handling and confinement equipment used by farmers,
ranchers, rodeos and universities. The Company's activities are performed
through three units: W-W Manufacturing located in Thomas, Oklahoma, W-W
Livingston located in Livingston, Tennessee, and W-W Paul Scales located in
Duncan, Oklahoma.

Forward-Looking Statements
--------------------------

         In addition to historical information, this Quarterly Report contains
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995, and are thus prospective. The forward-looking
statements contained herein are subject to certain risks and uncertainties that
could cause actual results to differ materially from those reflected in the
forward-looking statements. Factors that might cause such a difference include,
but are not limited to, competitive pressures, changing economic conditions,
factors discussed in this Management's Discussion and Analysis of Financial
Condition and Results of Operations, and other factors, some of which will be
outside the control of management. Readers are cautioned not to place undue
reliance on these forward-looking statements, which reflect management's
analysis only as of the date hereof. The Company undertakes no obligation to
publicly revise these forward-looking statements to reflect events or
circumstances that arise after the date hereof. Readers should refer to and
carefully review the information described in the Company's Annual Report on
Form 10-K for the fiscal year ended June 30, 2004, along with future documents
the Company files with the Securities and Exchange Commission.

Critical Accounting Policies and Estimates
------------------------------------------

         The Company's significant accounting policies are described in Item 7
(Management's Discussion and Analysis of Financial Condition and Results of
Operations) to the Annual Report on Form 10-K for the year ended June 30, 2004.
The accounting policies used in preparing the interim financial statements
included in this report are the same as those described in the Company's Annual
Report. Readers are strongly encouraged to review the Company's significant
accounting policies in connection with their review of this report.

Analysis of Results of Operations
---------------------------------

         The Company had net income of $118,514 and earnings per share of $0.06
for the nine months ended March 31, 2005 as compared to $156,253 and $0.08 for
the same period of 2004. For the three-month period ended March 31, 2005, the
Company had net income of $29,794 and earnings per share of $0.01 as compared to
$90,689 and $0.05 for the same period of 2004.

         Net sales increased 0.3% to $9,893,614 for the nine-month period ended
March 31, 2005, compared to $9,868,265 for 2004. For the three months ended
March 31, 2005, net sales decreased slightly from $3,499,955 in 2004 to
$3,406,963 in 2005. Net sales performance, as discussed below, varied from plant
to plant.

         Sales at the W-W Manufacturing plant increased $73,954, or 1.0%, from
$7,206,835 for the nine months ended March 31, 2004 to $7,280,789 in 2005. The
slight increase in sales is attributable to enhanced marketing efforts to
existing customers. Management believes with the continued improvement in the
economy along with the enhanced marketing approach, sales will remain consistent
with prior years levels.


                                       8
<PAGE>
         Sales at the W-W Livingston plant decreased $176,135, or 12.1%, from
$1,460,199 for the nine months ended March 31, 2004 to $1,284,064 in 2005.
During June 2003 management made the decision to market a new inline
pre-galvanized product from the Livingston plant. This product allows for
manufacturing without problems related to paint that have been a reason for
reduced sales in past years. This new product has allowed the Livingston plant
to remain open. Management continues to evaluate the Livingston plant on a
regular basis to determine the cost effectiveness of continued production.

         Sales at the W-W Paul plant increased $127,530, or 10.6%, from
$1,201,232 for the nine month period ended March 31, 2004 to $1,328,762 for
2005. The Duncan location's primary manufacturing responsibilities are livestock
scales and hydraulic squeeze chutes as well as a supply source to the Thomas
location. The increase in sales was primarily the result of enhanced marketing
efforts to existing customers. With a continuation of the improved economy and a
new company wide emphasis on marketing, management believes that sales at the
Duncan location will continue to remain strong for the remainder of fiscal 2005.

         Gross margins as a percentage of sales decreased for the nine months
ended March 31, 2005 to 21.9% as compared to 24.5% in 2004. For the three months
ended March 31, 2005 gross margins as a percentage of sales decreased from 25.6%
in 2004 to 21.9% in 2005. This decrease of 2.6% is the result of increased steel
costs during the past year. Management does not believe the entire increase in
cost can be passed on to customers without a large reduction in sales and
anticipates a continued reduction in gross margin percentages because of the
volatile steel market. Also, while the Company attempts to pass on the increased
cost to customers through price adjustments and surcharges, these price
increases tend to lag behind the increased steel costs.

         Selling expenses as a percentage of sales decreased for the nine months
ended March 31, 2005 from 9.0% in 2004 to 8.9% in 2005. For the three months
ended March 31, 2005 selling expenses as a percentage of sales increased from
8.8% in 2004 to 9.2% in 2005. Funds expended on selling efforts decreased $6,488
during the nine-month period ended March 31, 2005 compared to 2004. Management
will continue to evaluate selling expense in an effort to keep costs in line as
a percentage of sales as we continue to grow markets and market share with new
products.

         General and administrative expense as a percentage of sales decreased
for the nine-month period ended March 31, 2005 from 10.4% in 2004 to 8.7% for
the same period in 2005. For the three months ended March 31, 2005 general and
administrative expense as a percentage of sales decreased from 10.3% in 2004 to
8.8% in 2005. Overall dollars spent on general and administrative expenses
decreased $158,233. Management believes that general and administrative expenses
will continue to be reduced for the remainder of fiscal 2005 due to certain cost
evaluations and related cost cutting measures implemented during the first
quarter of fiscal 2005.

         Interest expense decreased $28,748, or 10.2%, for the nine months ended
March 31, 2005 from $281,871 in 2004 to $253,123 for the same period of 2005.
Interest expense for the three months ended March 31, 2005 decreased to $79,707
from $87,472 for the same three-month period of 2004. The decrease reflects
interest rate incentives earned by the Company that reduced the interest rate
charged on the revolving line of credit. If profits and cash flow improve, the
Company plans to reduce debt, thereby reducing overall interest expense.



                                        9
<PAGE>
Liquidity and Capital Resources
-------------------------------

         The Company's principal sources of liquidity are from working capital
and borrowings under its credit facilities. The Company generated funds from
operations of $437,544 during the nine-month period ended March 31, 2005
primarily caused by net earnings and a decrease in accounts receivable balances.
The Company used cash from investing of $47,558 for the purchase of certain
equipment. Financing activities resulted in a decrease in borrowings of $383,881
for the nine months ended March 31, 2005. As the Company moves into the last
quarter of fiscal 2005, it anticipates increased sales growth with a decline in
borrowings.

         The Company's working capital increased from a deficit of $63,277 at
March 31, 2004 to $44,566 at March 31, 2005. This improvement is primarily due
to an increase in inventory levels.

         The report of independent auditors on the Company's June 30, 2004
financial statements includes an explanatory paragraph indicating there is
substantial doubt about the Company's ability to continue as a going concern.
The Company believes that it has developed a viable plan to address these issues
and that its plan will enable the Company to continue as a going concern for the
next 12 months. Specifically, Management's plans and objectives to improve the
financial condition of the Company include the following:

        o      Grow sales of new and existing customers offering the application
               of the Company's strengths, which are precision manufacturing,
               quality assembly services and superior product durability and
               value.

        o      Focus on products and capabilities that are a source of unique
               value for customers and a reflection of what the Company does
               best.

        o      Pursue a course of investing in new product development which
               management believes will lead to new value propositions in the
               future, establishing a reputation and expertise for product
               development.

        o      Focus on proprietary products, developing long-term sustainable
               comparative advantages over our competitors.

        o      Improve productivity, improve cost control, and manage expenses
               in proportion with the Company's current sales levels to achieve
               and maintain positive cash flow.

        o      Strategically add key managers and operational expertise as
               required in a prudent and responsible manner.

         There can be no assurance that management will be able to accomplish
any of the above plans and objectives or achieve the necessary improvements in
its cash flows and financial position to meet its obligations as they become
due. Nor can there be any assurance that the Company's financial performance
will improve even if the above strategy is fully implemented. The Company's
ability to continue operations is dependent on its ability to maintain sales
with adequate margins, manage expenses, and maintain credit facilities with a
lending institution. Accordingly, there can be no assurance that the Company
will continue as a going concern. The financial statements do not include any
adjustments to reflect the uncertainties related to the recoverability and
classification of assets or the amounts and classification of liabilities that
may result from the inability of the Company to continue as a going concern.



                                       10
<PAGE>
         The Auditor's going concern opinion did not result in a violation of
any covenant under the Company's existing credit facilities and the Company's
current line of credit was extended until October 31, 2005. There can be no
assurance that issues which caused the Auditor's going concern opinion will not
have an adverse impact on the Company's ability to negotiate terms favorable to
the Company in conjunction with any future extensions. The inability of the
Company to negotiate an extension of, or replace, its existing line of credit
would have a material adverse impact on the Company's operations and ability to
continue as a going concern.

         The Company believes that it will improve in both sales and operating
earnings throughout the final quarter of fiscal 2005, and that it will be able
to negotiate an extension of, or to replace, its existing line of credit,
although no assurances can be given that these goals will be met. With increased
working capital and the Company's existing line of credit, the Company feels it
has an adequate supply of liquidity to meet its needs.

Off-Balance Sheet Arrangements and Contractual Obligations
----------------------------------------------------------

         The Company has no off-balance sheet arrangements or significant
guaranties to third parties not fully recorded in our balance sheets or fully
disclosed in the notes to our consolidated financial statements. The Company's
significant contractual obligations include our debt agreements. Certain
financial and operating restrictions under these agreements are fully disclosed
in notes 8, 9 and 10 of the audited consolidated financial statements at June
30, 2004 contained in the Company's Annual Report on Form 10-K.

ITEM 3.  Controls and Procedures
--------------------------------

         As of March 31, 2005, the Company carried out an evaluation, under the
supervision and with the participation of the Company's management, including
the Chief Executive Officer, of the effectiveness of the design and operation of
the Company's disclosure controls and procedures. Based upon that evaluation,
the Chief Executive Officer concluded that the Company's disclosure controls and
procedures are effective in timely alerting him to material information relating
to the Company (including its consolidated subsidiary) required to be included
in the Company's periodic Securities Exchange Commission (SEC) filings.
Disclosure controls and procedures are defined as controls and procedures that
are designed to ensure that information required to be disclosed by the Company
in reports filed with the SEC is recorded, processed, summarized and reported
within the time periods specified in the SEC's rules and forms.

         Subsequent to the date of the evaluation, there have been no
significant changes in the Company's internal controls or in other factors that
could significantly affect internal controls, nor were any corrective actions
required with regard to significant deficiencies and material weaknesses.




                                       11
<PAGE>
PART II - OTHER INFORMATION

ITEM 1.         LEGAL PROCEEDINGS
                -----------------

      Not Applicable

ITEM 2.         CHANGES IN SECURITIES AND SMALL BUSINESS ISSUER PURCHASES OF
                EQUITY SECURITIES
                ------------------------------------------------------------

     Not Applicable

ITEM 3.         DEFAULTS UPON SENIOR SECURITIES
                -------------------------------

     Not Applicable

ITEM 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                ---------------------------------------------------

     Not Applicable

ITEM 5.         OTHER INFORMATION
                -----------------

     Not Applicable

ITEM 6.         EXHIBITS AND REPORTS ON FORM 8-K
                --------------------------------

(a)       Exhibits

     Exhibit
     Number      Document
     ------      --------

     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 pursuant to 18
               U.S.C. Section 1350, as adopted pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002, filed herewith.

     32.2      Certification of principal financial officer pursuant to 18
               U.S.C. Section 1350, as adopted pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002, filed herewith.

(b) Reports on Form 8-K

     None.





                                       12
<PAGE>


                                   SIGNATURES

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

                                 W W CAPITAL CORPORATION
                                       (Registrant)

Dated:  May 23, 2005             By: /s/ Harold Gleason
                                    ----------------------------------------
                                 Harold Gleason, President, CEO and Chairman


Dated:  May 23, 2005             By: /s/ Michael S. Dick
                                    ----------------------------------------
                                 Michael S. Dick, Chief Financial Officer







                                       13
<PAGE>
                                  EXHIBIT INDEX
                                  -------------


     Exhibit
     Number    Document
     ------    --------

     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 pursuant to 18
               U.S.C. Section 1350, as adopted pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002, filed herewith.

     32.2      Certification of principal financial officer pursuant to 18
               U.S.C. Section 1350, as adopted pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002, filed herewith.


<PAGE>
                                  Exhibit 31.1

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

I, Harold Gleason, Chairman, President and Chief Executive Officer of W W
Capital Corporation, certify that:

        1. I have reviewed this quarterly report on Form 10-QSB of W W Capital
Corporation;

        2. Based on my knowledge, this quarterly 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
quarterly report;

        3. Based on my knowledge, the consolidated financial statements, and
other financial information included in this quarterly 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 quarterly
report;

        4. The registrant's other certifying officer and I am 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 we 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
                    quarterly 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
                    control 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 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 controls 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.



         Dated:  May 23, 2005      By: /s/ Harold Gleason
                                   ---------------------------------------
                                   Harold Gleason, Chairman, President and
                                   Chief Executive Officer

<PAGE>
                                  Exhibit 31.2

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

I, Michael S. Dick, Chief Financial Officer of W W Capital Corporation, certify
that:

        1. I have reviewed this quarterly report on Form 10-QSB of W W Capital
Corporation;

        2. Based on my knowledge, this quarterly 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
quarterly report;

        3. Based on my knowledge, the consolidated financial statements, and
other financial information included in this quarterly 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 quarterly
report;

        4. The registrant's other certifying officer and I am 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 we 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
                    quarterly 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
                    control 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 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 controls 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.



         Dated:  May 23, 2005       By: /s/ Michael S. Dick
                                    ---------------------------------------
                                    Michael S. Dick, Chief Financial Officer

<PAGE>
                                  Exhibit 32.1

   CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO 18 U.S.C. SECTION
   1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-QSB of W W Capital
Corporation (the "Company") for the period ending March 31, 2005 as filed with
the Securities and Exchange Commission on the date hereof (the "Report"), I,
Harold Gleason, Chairman, President and Chief Executive Officer of the Company,
certify, based on my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

        1.     The Report fully complies with the requirements of Section 13(a)
               or 15(d) of the Securities Exchange Act of 1934; and

        2.     the information contained in the Report fairly presents, in all
               material respects, the financial condition and results of
               operations of the Company.


         Dated:  May 23, 2005      By:  /s/ Harold Gleason
                                   -------------------------------------
                                   Harold Gleason, Chairman, President and
                                   Chief Executive Officer

<PAGE>
                                  Exhibit 32.2

     CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO 18 U.S.C. SECTION
   1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-QSB of W W Capital
Corporation (the "Company") for the period ending March 31, 2005 as filed with
the Securities and Exchange Commission on the date hereof (the "Report"), I,
Michael S. Dick, Chief Financial Officer of the Company, certify, based on my
knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, that:

        1.     The Report fully complies with the requirements of Section 13(a)
               or 15(d) of the Securities Exchange Act of 1934; and

        2.     the information contained in the Report fairly presents, in all
               material respects, the financial condition and results of
               operations of the Company.


         Dated:  May 23, 2005      By: /s/ Michael S. Dick
                                   ----------------------------------------
                                   Michael S. Dick, Chief Financial Officer