SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

(X)  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934
     For The Quarterly Period Ended September 30, 2004
   OR
( )  TRANSITION  REPORT UNDER SECTION 13 OR 15 (d) OF THE EXCHANGE ACT FOR THE
     TRANSITION PERIOD FROM    TO
                            ---

Commission file number   0-439
                       -------

                       American Locker Group Incorporated
                       ----------------------------------
           (Exact name of business issuer as specified in its charter)

         Delaware                                       16-0338330
- -------------------------------           --------------------------------------
(State of other jurisdiction of            (IRS Employer Identification Number)
 incorporation or organization)

                      608 Allen Street, Jamestown, NY 14701
                      -------------------------------------
                    (Address of principal executive offices)

                                 (716) 664-9600
                                 --------------
              (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
                                                   ----

          APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
                        DURING THE PRECEDING FIVE YEARS:

     Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court. Yes   No       Not Applicable
                                                 --   --


                                       1





                      APPLICABLE ONLY TO CORPORATE ISSUERS:

As  of  November  9,  2004  there  were  outstanding  1,534,146  shares  of  the
registrant's Common Stock, $1 par value.



                                       2




Part I - Financial Information

Item 1 - Financial Statements





               American Locker Group Incorporated and Subsidiaries

                           Consolidated Balance Sheets
                                   (unaudited)

                                                                          


                                                      September 30,              December 31,
                                                         2004                       2003
                                                         ----                       ----

Assets
  Current assets:
    Cash and cash equivalents                        $  5,635,665               $ 3,597,990
    Accounts and notes receivable, less allowance
     for doubtful accounts of $148,000 in 2004
     and $371,000 in 2003                               5,577,050                 4,682,946
    Inventories                                         4,956,558                 5,458,865
    Prepaid expenses                                      148,769                   118,819
    Prepaid income taxes                                    4,182                         -
    Deferred income taxes                                 729,546                   729,546
                                                     -------------             -------------
  Total current assets                                 17,051,770                14,588,166

  Property, plant and equipment:
    Land                                                  500,500                   500,500
    Buildings                                           3,454,527                 3,456,766
    Machinery and equipment                            11,608,639                12,137,813
                                                     -------------             -------------
                                                       15,563,666                16,095,079
  Less allowance for depreciation                     (10,958,052)              (11,092,999)
                                                     -------------             -------------
                                                        4,605,614                 5,002,080

  Goodwill                                              6,155,204                 6,155,204
  Deferred income taxes                                    53,756                    53,756
  Other assets                                             15,941                    74,274
                                                     -------------             -------------

  Total assets                                        $27,882,285               $25,873,480
                                                     =============             =============




                                       3








               American Locker Group Incorporated and Subsidiaries

                           Consolidated Balance Sheets
                                   (unaudited)


                                                                 

                                                      September 30,       December 31,
                                                         2004                2003
                                                         ----                ----

Liabilities and stockholders' equity
Current liabilities:
  Accounts payable                                   $ 1,527,951        $ 1,713,010
  Commissions, salaries, wages and taxes thereon         263,631            573,762
  Other accrued expenses                               1,173,588            658,405
  Income taxes payable                                   808,354            148,218
  Current portion of long-term debt                    1,321,316          1,641,316
                                                    --------------     --------------
Total current liabilities                              5,094,840          4,734,711

Long-term liabilities:
  Long-term debt                                       5,677,674          6,664,171
  Pension, benefits and other long-term liabilities      373,331            312,458
                                                    --------------     --------------
                                                       6,051,005          6,976,629
Stockholders' equity:
  Common stock, $1 par value:
   Authorized shares - 4,000,000
    Issued shares - 1,726,146 in 2004 and 2003,
    Outstanding shares - 1,534,146 in 2004 and 2003    1,726,146          1,726,146
   Other capital                                          97,812             97,812
   Retained earnings                                  17,376,616         14,818,080
   Treasury stock at cost (192,000 shares
    in 2004 and 2003)                                 (2,112,000)        (2,112,000)
   Accumulated other comprehensive loss                 (352,134)          (367,898)
                                                    --------------     --------------
Total stockholders' equity                            16,736,440         14,162,140
                                                    --------------     --------------
Total liabilities and stockholders' equity           $27,882,285        $25,873,480
                                                    ==============     ==============

See accompanying notes.




                                       4







               American Locker Group Incorporated and Subsidiaries

                        Consolidated Statements of Income
                                   (unaudited)

                                                                     



                                                      Nine Months Ended September 30,
                                                       2004                    2003
                                                       ----                    ----

Net sales                                         $ 37,882,548             $ 28,177,583
Cost of products sold                               27,154,032               19,660,354
                                                  --------------           --------------
                                                    10,728,516                8,517,229
Selling, administrative and general expenses         6,365,848                5,958,793
                                                  --------------           --------------
                                                     4,362,668                2,558,436

Interest income                                         22,966                   30,709
Other (expense) income--net                            166,936                  152,785
Interest expense                                      (364,578)                (402,463)
                                                  --------------           --------------
Income before income taxes                           4,187,992                2,339,467
Income taxes                                         1,629,456                  902,496
                                                  --------------           --------------
Net income                                        $ 2,558,536              $  1,436,971
                                                  ==============           ==============


Earnings per share of common stock:
  Basic                                           $       1.67             $        0.95
                                                  ==============           ==============
  Diluted                                         $       1.64             $        0.93
                                                  ==============           ==============
Dividends per share of common stock:              $       0.00             $        0.00
                                                  ==============           ==============


See accompanying notes.




                                       5







               American Locker Group Incorporated and Subsidiaries

                        Consolidated Statements of Income
                                   (unaudited)

                                                                     

                                                      Three Months Ended September 30,
                                                       2004                    2003
                                                       ----                    ----


Net sales                                         $ 18,074,076             $ 9,514,300
Cost of products sold                               13,132,316               6,659,827
                                                  --------------           --------------
Gross profit                                         4,941,760               2,854,473
Selling, administrative and general expenses         2,144,298               2,039,170
                                                  --------------           --------------
                                                     2,797,462                 815,303

Interest income                                         13,376                  19,468
Other (expense) income--net                             87,673                  25,284
Interest expense                                      (135,169)               (112,288)
                                                  --------------           --------------
Income before income taxes                           2,763,342                 747,767
Income taxes                                         1,079,991                 288,265
                                                  --------------           --------------
Net income                                        $  1,683,351             $   459,502
                                                  ==============           ==============


Earnings per share of common stock:
  Basic                                           $       1.10             $      0.30
                                                  ==============           ==============
  Diluted                                         $       1.08             $      0.30
                                                  ==============           ==============
Dividends per share of common stock:              $       0.00             $      0.00
                                                  ==============           ==============



See accompanying notes.




                                       6








               American Locker Group Incorporated and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (unaudited)

                                                                  


                                                      Nine Months Ended September 30,
                                                          2004               2003
                                                          ----               ----
Operating activities
Net income                                            $ 2,558,536        $ 1,436,971
Adjustments to reconcile net income to
  net cash provided by operating activities:
    Depreciation and amortization                         565,704            646,647
    Change in assets and liabilities:
      Accounts and notes receivable                      (889,664)          (143,570)
      Inventories                                         553,318            131,905
      Prepaid expenses                                    (29,708)           (62,667)
      Accounts payable and accrued expenses                18,556           (225,577)
      Income taxes                                        655,668            121,403
      Pension and other benefits                           61,135               (170)
                                                     ---------------    ---------------
Net cash provided by operating activities               3,493,545          1,904,942

Investing activities
Purchase of property, plant and equipment                (161,460)          (348,850)
                                                     ---------------    ---------------
Net cash used in investing activities                    (161,460)          (348,850)

Financing activities
Long-term debt payments                                (1,306,497)        (1,300,276)
Line of credit repayment                                        -            (25,000)
Proceeds from common stock issued                               -             47,812
                                                     ---------------    ---------------
Net cash used in financing activities                  (1,306,497)        (1,277,464)
Effect of exchange rate changes on cash                    12,087            117,158
                                                     ---------------    ---------------
Net increase in cash                                    2,037,675            395,786
Cash and cash equivalents at beginning of period        3,597,990          2,002,225
                                                     ---------------    ---------------
Cash and cash equivalents at end of period            $ 5,635,665        $ 2,398,011
                                                     ===============    ===============


See accompanying notes.




                                       7


Notes to Consolidated Financial Statements
American Locker Group Incorporated and Subsidiaries


1.   The accompanying unaudited consolidated condensed financial statements have
     been prepared in accordance with accounting  principles  generally accepted
     in the  United  States  for  interim  financial  information  and  with the
     instructions to Form 10-Q. Accordingly,  the condensed financial statements
     do not include all of the information  and footnotes  required by generally
     accepted accounting  principles for complete financial  statements.  In the
     opinion of the Company's management, all adjustments,  consisting of normal
     recurring  accruals,  considered  necessary for a fair presentation of such
     condensed  financial  statements have been included.  Operating results for
     the  three-month  and nine-month  periods ended  September 30, 2004 are not
     necessarily  indicative  of the results  that may be expected  for the year
     ended December 31, 2004.

     The  consolidated  balance sheet at December 31, 2003 has been derived from
     the audited financial  statements at that date, but does not include all of
     the financial  information and footnotes required by accounting  principles
     generally accepted in the United States for complete financial  statements.
     For further  information,  refer to the  Company's  consolidated  financial
     statements and the notes thereto included in the Company's annual report on
     Form 10-K for the year ended December 31, 2003.

2.   Provision for income taxes is based upon the estimated annual effective tax
     rate.

3.   The Company  reports  earnings per share in  accordance  with  Statement of
     Financial Accounting Standards No. 128, "Earnings Per Share." The following
     table sets forth the  computation of basic and diluted  earnings per common
     share:





                                                                       


                                                        Nine Months Ended     Nine Months Ended
                                                       September 30, 2004    September 30, 2003
                                                       ------------------    ------------------

     Numerator:
      Net income available to common shareholders         $ 2,558,536            $1,436,971
                                                          ===========            ==========

     Denominator:
       Denominator for basic earnings per share -
        weighted average shares                             1,534,146             1,519,856
     Effect of Dilutive Securities:
      Stock options                                            28,664                33,453
                                                          -----------            ----------
      Denominator for diluted earnings per share -
       adjusted weighted average shares and assumed
        conversion                                        $ 1,562,810            $1,553,309
                                                          ===========            ==========

      Basic earnings per common share                     $      1.67            $     0.95
                                                          ===========            ==========
     Diluted earnings per common share                    $      1.64            $     0.93
                                                          ===========            ==========




                                       8







                                                                       


                                                       Three Months Ended    Three Months Ended
                                                       September 30, 2004    September 30, 2003
                                                       ------------------    ------------------

     Numerator:
      Net income available to common shareholders         $ 1,683,351           $  459,502
                                                          ===========           ==========

     Denominator:
      Denominator for basic earnings per share -
       weighted average shares                              1,534,146            1,525,276
     Effect of Dilutive Securities:
      Stock options                                            21,317               28,868
                                                          -----------           ----------
      Denominator for diluted earnings per share -
       adjusted weighted average shares and assumed
        conversion                                          1,555,463            1,554,144
                                                          ===========           ==========

     Basic earnings per common share                      $      1.10           $     0.30
                                                          ===========           ==========
     Diluted earnings per common share                    $      1.08           $     0.30
                                                          ===========           ==========



4.   Inventories  are valued at the lower of cost or market.  Cost is determined
     by  using  the  last-in,  first-out  method  for  substantially  all of the
     inventories.





                                                                  

                                                       September 30,      December 31
                                                           2004              2003
                                                           ----              ----

          Raw materials                               $  2,512,935      $  2,271,930
          Work-in-process                                1,552,633         1,689,774
          Finished goods                                 1,154,486         1,760,657
                                                    -----------------------------------
                                                         5,220,054         5,722,361

           Less allowance to reduce to LIFO basis         (263,496)         (263,496)
                                                    -----------------------------------
                                                      $  4,956,558      $  5,458,865
                                                    ===================================




5.   Total  comprehensive  income  consisting of net income and foreign currency
     translation  adjustment  was  $2,574,300 and $1,575,345 for the nine months
     ended September 30, 2004 and 2003, respectively and $1,736,259 and $456,221
     for the three  months  ended  September  30,  2004 and  September  30, 2003
     respectively.

6.   The following sets forth the components of net periodic benefit cost of the
     Company's  defined benefit pension plan for the nine months ended September
     30, 2004 and 2003:




                                       9





                                                                         



                                                          Nine Months             Nine Months
                                                             Ended                   Ended
                                                       September 30, 2004      September 30, 2003
                                                       ------------------      ------------------

          Service cost                                  $   219,447             $   185,486
          Interest cost                                     173,970                 154,763
          Expected return on plan assets                   (163,110)               (135,873)
          Net actuarial loss                                 40,464                  24,503
          Amortization of prior service cost                  1,131                   1,131
                                                       ---------------------------------------
          Net periodic benefit cost                     $   271,902             $   230,010
                                                       =======================================



     The following sets forth the components of net periodic benefit cost of the
     Company's defined benefit pension plan for the three months ended September
     30, 2004 and 2003:





                                                                         

                                                       Three Months Ended      Three Months Ended
                                                       September 30, 2004      September 30, 2003
                                                       ------------------      ------------------

          Service cost                                  $   73,149              $   61,829
          Interest cost                                     57,990                  51,588
          Expected return on plan assets                   (54,370)                (45,292)
          Net actuarial loss                                13,488                   8,168
          Amortization of prior service cost                   377                     377
                                                       ------------------------------------------
          Net periodic benefit cost                     $   90,634              $   76,670
                                                       ==========================================



     For additional  information on the Company's  defined benefit pension plan,
     please refer to Note 7 of the Company's  Consolidated  Financial Statements
     included in the 2003 Annual Report on Form 10-K.



                                       10



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

Results of Operations
First Nine Months 2004 Versus First Nine Months 2003

Overall Results and Outlook
- ---------------------------

2004 results improved compared to 2003,  primarily due to increased shipments of
plastic  and  aluminum  Cluster  Box Units  (CBUs) to the United  States  Postal
Service (USPS),  and secondarily,  due to increased sales of indoor mailboxes to
our  distributor  network by our Security  Manufacturing  (SMC)  subsidiary.  As
previously  disclosed in our 10Q filing for the second quarter of 2004, in July,
2004 the Company received large,  bulk orders for plastic and aluminum CBUs from
several USPS  districts.  During the third  quarter of 2004 the Company  shipped
over  7000  plastic  CBUs  and over  1500  aluminum  CBUs in bulk to these  USPS
districts. The bulk orders totaled in excess of $7,000,000 in sales value. These
orders  were  primarily  in  addition  to the  normal  order  flow we would have
expected  in the third  quarter and may not be  indicative  of future USPS order
patterns.

Net  income  increased  by  $1,122,000  in 2004  versus  2003 as a result of the
increased  sales volume.  Despite the  increased  sales  volumes,  gross margins
declined  from 30.2% in 2003 to 28.3% in 2004.  The  decrease in gross margin is
attributed to rising material costs,  changes in product mix, and labor premiums
to support the increased shipment volume.  Earnings per share on a diluted basis
increased  to $1.64 in 2004 versus $0.93 in 2003,  as a result of the  increased
net income.

In October 2004, the Company's contracts with the USPS were extended for a three
and one half month term  expiring on February 28, 2005.  Based on the  increased
sales volume in 2004, the Company  extended price reductions of approximately 1%
on all plastic and aluminum CBUs. If future USPS orders are consistent with 2004
levels these  reductions in selling price will reduce income before income taxes
by  approximately  $280,000 on an annualized  basis. We have been advised by the
USPS that it will, as in past years,  seek bids with respect to these  contracts
and that the Company has been  pre-qualified  to bid.  The USPS has also advised
the Company that our current competitor (which has an existing USPS contract for
aluminum  CBUs) has been  pre-qualified  to bid along with  three new  potential
competitors.  The USPS has also indicated that it will upgrade the specification
that CBUs are designed to meet to increase resistance to mail theft. The Company
has reviewed drafts of the new specification and has initiated design efforts to
address  the  increased  security  requirements.  If the USPS  does  issue a new
specification,  the Company will incur increased capital  expenditures to modify
or replace  existing  tooling.  We can not predict the amount or timing of these
expenditures  until the  specification  is finalized and our design  solution is
built and tested.  Based on current information from the USPS, we anticipate the
contracting  process  will be  completed  by  December  31,  2004 but we can not
predict the outcome.  The Company  believes  that its product line  provides the
best value to the USPS when all factors  including price,  quality of design and
construction,  long-term  durability  and  service are  considered.  The current
contracts  cover all four types of plastic  CBUs,  aluminum CBUs and the Outdoor
Parcel Locker (OPL). As previously disclosed,  total CBU demand is influenced by
a number of factors  over which the Company has no  control,  including  but not
limited to: USPS  budgets,  policies  and  financial  performance,  domestic new
housing  starts,  postal rate  increases,  postal  purchasing  practices and the
weather, as these units are installed outdoors.


                                       11



Net Sales
- ---------
Sales for the first nine months of 2004 of $37,883,000  increased  $9,705,000 or
34%  compared to sales of  $28,178,000  during the same period in 2003.  Plastic
locker sales to the USPS and developers or distributors  for use in the delivery
of U.S. mail totaled  $22,028,000 in 2004 compared to  $15,579,000  during 2003.
The  increase  in sales of  Plastic  CBUs  from  2003 to 2004 is the  result  of
increased  purchases by the USPS and increased  sales to  non-Postal  customers.
Price reductions extended to the USPS in April of 2003 had an impact of reducing
sales by  approximately  $43,000  in the first  nine  months of 2004  versus the
comparable period in 2003.

Sales of metal, coin and key-only and  electronically  controlled  lockers,  and
aluminum CBUs were $15,855,000 for the first nine months of 2004 and $12,599,000
for the  first  nine  months  of 2003.  This  $3,256,000  increase  consists  of
additional  sales  of  $3,611,000  made by the  Company's  subsidiary,  Security
Manufacturing  Corporation  (SMC),  offset by decreases in sales of other locker
products,  as well as the termination of the Company's  luggage cart services at
the  Detroit  International  Airport  in  January  2004.  The  Company no longer
provides any luggage cart rental services.

Cost of Sales
- -------------
Consolidated  cost of sales as a  percentage  of sales was 71.7% in 2004  versus
69.8% in 2003.  The  increased  percentage  is due to  increases in aluminum and
steel material costs experienced  during the first nine months of 2004 that have
not been passed through to customers in the form of price  increases and also to
labor premiums incurred to support the increased shipment volumes.


Selling, Administrative and General Expenses
- --------------------------------------------
Selling,  administrative  and general expenses were $6,366,000  during the first
nine months of 2004,  an increase of $407,000 from  $5,959,000  during the first
nine months of 2003. The increase is primarily due to an increase of $205,000 in
reserves  for  company-wide  bonuses,  $113,000 in increased  engineering  costs
relating  to product  development,  as well as  $114,000  incurred  in June 2004
relating to an early retirement  program covering three employees who elected to
retire.  Annual  savings going forward from these  retirements  are projected to
exceed  $200,000.  Also,  certain  selling  expenses  increased  in 2004  due to
increased sales.  Reductions were made in other discretionary areas to partially
offset these increases. 2003 expenses were impacted by a charge of $65,000 for a
severance  agreement  relating  to a  terminated  management  employee  at  SMC.
Selling,  administrative  and general expenses were 16.8% of sales for the first
nine months of 2004 versus 21.1% in the same period of 2003.

Interest Expense
- ----------------
Interest  expense  for 2004 was  $365,000  compared to  $402,000  for 2003.  The
decrease  resulted from lower  outstanding  debt during 2004 compared to 2003 as
the Company continues to make scheduled payments on its outstanding debt. No new
long-term  debt was  incurred  during  2004 or 2003.  The  Company  reduced  its
outstanding debt by $1,635,000 from September 30, 2003 to September 30, 2004.


                                       12



Other Income - net
- ------------------
Other  income - net  consists  primarily of cash  discounts  earned,  which were
$117,000 in 2004 versus $89,000 in 2003, and service maintenance revenues, which
were  $51,000 in 2004 and $84,000 in 2003.  The  decline in service  maintenance
revenue is the result of fewer ongoing maintenance agreements.

Income Taxes
- ------------
Income taxes  increased in 2004 versus 2003 due to the  increased  income before
income taxes. The effective tax rate was 39% in 2004 and 2003.

Third Quarter 2004 Versus Third Quarter 2003

Third quarter sales were $18,074,000 in 2004, an increase of $8,560,000 from the
same period in 2003. The increase was primarily related to increases in sales of
plastic and aluminum CBUs to the USPS. Plastic locker sales were $12,180,000 and
$5,442,000  in 2004 and 2003,  respectively,  an  increase  of  $6,738,000.  The
increase  is the  result of the  factors  discussed  above.  The  balance of the
increase in sales is  attributed  to increases in sales of aluminum  CBUs to the
USPS and our distributor  network and increases in sales of indoor  mailboxes to
our distributor network.

Cost of  products  sold as a  percentage  of sales  was 72.7%  during  the third
quarter  of 2004,  compared  to 70.0%  during the  second  quarter of 2003.  The
deterioration in 2004 is primarily due to rising material costs,  labor premiums
related to meeting the USPS bulk orders and product mix.

Selling,  administrative and general expenses were 11.9% of net sales during the
third  quarter  of 2004  compared  to 21.4% in the third  quarter  of 2003.  The
decreased  percentage is due to the increased  sales volume in the third quarter
of 2004.

Other income - net increased  $62,000  during the third quarter of 2004 compared
to 2003. This caption  consists  primarily of cash discounts  earned and service
maintenance contracts.

Interest  expense  in the  third  quarter  of 2004 of  $135,000  increased  from
$112,000 in 2003 as a result of rise in interest rates  partially  offset by the
reduction in outstanding debt.


Liquidity and Sources of Capital

The Company's  liquidity is reflected in the ratio of current  assets to current
liabilities or current ratio and its working capital.  The current ratio was 3.3
to 1 at September 30, 2004 and 3.1 to 1 at December 31, 2003.  Working  capital,
the excess of current  assets  over  current  liabilities,  was  $11,957,000  at
September 30, 2004, an increase of  $2,104,000  over  $9,853,000 at December 31,
2003.


                                       13



Cash  provided by  operating  activities  was  $3,493,000  during the first nine
months of 2004 compared to  $1,905,000 of cash provided by operating  activities
in 2003.  This increase of cash in 2004 relates  primarily to increased sales of
plastic and aluminum CBUs combined with reductions in finished goods  inventory.
Anticipating  that USPS  order  patterns  and sales to other  customers  will be
similar to previous  years,  the Company  expects that cash will  continue to be
generated by  operations  for the balance of 2004,  subject to the rate at which
finished goods inventory is replenished.

The Company's  policy is to maintain  modern  equipment  and adequate  capacity.
During the first nine months of 2004, the Company expended  $161,000 for capital
additions.  The  Company  anticipates  spending  approximately  $300,000  on new
machinery to expand  production  capacity in the balance of 2004. It is expected
that  capital  expenditures  will be funded from cash on hand or cash  generated
from operations in 2004.

The Company anticipates that cash on hand and cash generated from operations in
2004 will be adequate to fund working capital needs, capital expenditures and
debt payments. However, if necessary, the Company has a $3,000,000 revolving
bank line of credit available to assist in satisfying future operating cash
needs, no amount is outstanding under the line of credit at September 30, 2004

Effects of New Accounting Pronouncements

There are no recently issued accounting standards that the Company believes will
have a material impact on its financial position or results of operations.

Safe Harbor Statement under the Private Securities Litigation Reform Act Of 1995

Forward-looking   statements  in  this  report,  including  without  limitation,
statements   relating   to  the   Company's   plans,   strategies,   objectives,
expectations,  intentions  and adequacy of  resources,  are made pursuant to the
Safe Harbor Provisions of the Private Securities  Litigation Reform Act of 1995.
Investors are cautioned that such  forward-looking  statements involve risks and
uncertainties  including  without  limitation the  following:  (i) the Company's
plans,  strategies,  objectives,  expectations,  and  intentions  are subject to
change at any time at the  discretion of the Company,  (ii) the Company's  plans
and results of operations  will be affected by the  Company's  ability to manage
its growth and inventory,  (iii) the risk that the Company's  contracts with the
USPS will not be  renewed  or that that  orders  placed by the USPS  under  such
contracts will be substantially  reduced, and (iv) other risks and uncertainties
indicated  from time to time in the Company's  filings with the  Securities  and
Exchange Commission.

Item 4. Controls and Procedures

The  Company's  management,  with  the  participation  of  the  Company's  Chief
Executive  Officer  and  Principal   Accounting   Officer,   has  evaluated  the
effectiveness  of  the  Company's  disclosure  controls  and  procedures  as  of
September 30, 2004.  Based on that  evaluation,  the Company's  Chief  Executive
Officer and Principal Accounting Officer concluded that the Company's disclosure
controls and procedures  were effective as of September 30, 2004.  There were no
material  changes in the Company's  internal  controls over financial  reporting
during the second quarter of 2004.


                                       14



Part II.  Other Information

Item 1. Legal Proceedings

As previously  reported,  in December 1998, the Company was named as a defendant
in a lawsuit titled Roberta  Raiport,  et al. v. Gowanda  Electronics  Corp. And
American  Locker  Group,  Inc.  pending in the State of New York Supreme  Court,
County of Cattaraugus.  The suit involves property located in Gowanda, New York,
which was sold by the Company to Gowanda  Electronics  Corp.  prior to 1980. The
plaintiffs,  current or former property owners in Gowanda, New York, assert that
defendants  each  operated  machine  shops at the site during  their  respective
periods  of  ownership  and  that  as a  result  of  such  operation,  soil  and
groundwater  contamination  occurred which has adversely affected the plaintiffs
and the  value of  plaintiffs'  properties.  The  plaintiffs  assert a number of
causes of action and seek compensatory  damages of $5,000,000 related to alleged
diminution of property values, $3,000,000 for economic losses and "disruption to
plaintiffs' lives," $10,000,000 for "nuisance,  inconveniences and disruption to
plaintiffs'  lives,"  $25,000,000  in  punitive  damages,   and  $15,000,000  to
establish  a "trust  account"  for  monitoring  indoor  air  quality  and  other
remedies." In June 2003,  Gowanda  Electronics  Corp. filed a motion for summary
judgment  seeking  to be  dismissed  from the suit.  On June 28,  2004 the court
denied Gowanda  Electronics  motion  seeking  dismissal from the suit. The Court
also ruled that  American  Locker Group,  Inc.  assumed the  liabilities  of the
property's  prior  owner,  Knowles-Fisher,  based on New York  State's  "defacto
merger doctrine." However,  these liabilities,  if any, have not been judicially
determined and are subject to additional litigation. The court has referred this
matter to mediation and the mediation  proceeding has been scheduled for January
5, 2005. If the mediation is  unsuccessful,  the matter will be referred back to
the court for further proceedings.  Based upon currently available  information,
the Company is unable to estimate  timing with respect to the resolution of this
matter.  Defense  of this  case  has been  assumed  by the  Company's  insurance
carrier,  subject to a  reservation  of rights,  and to date the Company has not
experienced any material cost associated with this matter.

Item 6. Exhibits and Reports on Form 8-K


     (a) Exhibits.

31.1 Certification  of Chief  Executive  Officer  pursuant to Rule 13a-14(a) and
     Rule 15d-14(a) of the Securities Exchange Act, as amended

31.2 Certification  of Chief  Financial  Officer  pursuant to Rule 13a-14(a) and
     Rule 15d-14(a) of the Securities Exchange Act, as amended

32.1 Certification of Chief Executive  Officer pursuant to 18 U.S.C.  Section
     1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2 Certification of Principal Accounting Officer pursuant to 18 U.S.C. Section
     1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

     (b)  The Company filed one report on Form 8-K during the three months ended
          September  30, 2004.  The report was filed on  September  30, 2004 and
          amended on October 8, 2004.


                                       15




     (c) S I G N A T U R E
         -----------------




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.



                               AMERICAN LOCKER GROUP INCORPORATED
                                          (Registrant)


                               /s/ Roy J. Glosser
                               -------------------------------------
                               Roy J. Glosser
                               President, Chief Operating Officer and Treasurer















Date:  November 12, 2004
       -----------------


                                       16




Exhibit 31.1
                                  CERTIFICATION

I, Edward F. Ruttenberg, Chairman and Chief Executive Officer, certify that:

     1.   I have reviewed this quarterly  report on Form 10-Q of American Locker
          Group Incorporated;

     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 report;

     3.   Based on my knowledge,  the 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 report;

     4.   The registrant's  other certifying  officers 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  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  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and


                                       17



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



Date:  November 12, 2004
- ------------------------
                             /S/ Edward F. Ruttenberg
                             -----------------------------
                             Edward F. Ruttenberg
                             Chairman and Chief Executive Officer


                                       18



                                  CERTIFICATION

I, Wayne L. Nelson, Principal Accounting Officer certify that:

     1.   I have reviewed this quarterly  report on Form 10-Q of American Locker
          Group Incorporated;

     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 report;

     3.   Based on my knowledge,  the 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 report;

     4.   The registrant's  other certifying  officers 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  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 control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and


                                       19



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


Date:  November 12, 2004
- ------------------------
                             /S/ Wayne L. Nelson
                             ---------------------------
                             Wayne L. Nelson
                             Principal Accounting Officer


                                       20


                                                                    Exhibit 32.1

                    CERTIFICATION OF CHIEF 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  of  American  Locker  Group
Incorporated  (the  "Company")  on Form  10-Q  for the  quarterly  period  ended
September 30, 2004, as filed with the Securities and Exchange  Commission on the
date hereof (the "Report"),  the undersigned,  in the capacities and on the date
indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted
pursuant  to  Section  906  of  the  Sarbanes-Oxley  Act of  2002,  that  to his
knowledge:

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 operation of the Company.


                        /s/Edward F. Ruttenberg
                        --------------------------------
                        Edward F. Ruttenberg
                        Chairman and Chief Executive Officer


Dated:  November 12, 2004
- -------------------------

A signed  original of this  written  statement  required by Section 906 has been
provided to American Locker Group  Incorporated and will be retained by American
Locker  Group   Incorporated  and  furnished  to  the  Securities  and  Exchange
Commission or its staff upon request.


                                       21






                                                                    Exhibit 32.2

                  CERTIFICATION OF PRINCIPAL ACCOUNTING 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  of  American  Locker  Group
Incorporated  (the  "Company")  on Form  10-Q  for the  quarterly  period  ended
September 30, 2004, as filed with the Securities and Exchange  Commission on the
date hereof (the "Report"),  the undersigned,  in the capacities and on the date
indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted
pursuant  to  Section  906  of  the  Sarbanes-Oxley  Act of  2002,  that  to his
knowledge:

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 operation of the Company.


                        /s/Wayne L. Nelson
                        ----------------------------
                        Wayne L. Nelson
                        Principal Accounting Officer
                         and Assistant Secretary

Dated: November 12, 2004
- ------------------------

A signed  original of this  written  statement  required by Section 906 has been
provided to American Locker Group  Incorporated and will be retained by American
Locker  Group   Incorporated  and  furnished  to  the  Securities  and  Exchange
Commission or its staff upon request.


                                       22