FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

(Mark One)      Quarterly Report Pursuant to Section 13 or 15 (d) of
    X                    the Securities Exchange Act of 1934
   ---

                  For The Quarterly Period Ended June 30, 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 Number 1-13648

                               BALCHEM CORPORATION
             (Exact name of registrant as specified in its charter)


                                       
Maryland                                  13-2578432
- ------------------------------------      ---------------------------------------
(State or other jurisdiction of           (I.R.S. Employer Identification Number)
incorporation or organization)

P.O. Box 600 New Hampton, New York         10958
- ----------------------------------------   ---------------------------
(Address of principal executive offices)   (Zip Code)


                                  845-326-5600
                   -------------------------------------------
               Registrant's telephone number, including area code:

Indicate by a 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
filing requirements for the past 90 days.

               Yes  X                      No
                  -----                      ---------

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

               Yes  X                      No
                  -----                      ---------

As of August 5, 2005 the registrant had 7,726,550 shares of its Common Stock,
$.06 2/3 par value, outstanding.



Part 1 - Financial Information
Item 1.  Financial Statements

                               BALCHEM CORPORATION
                      Condensed Consolidated Balance Sheets
                  (Dollars in thousands, except per share data)
                                    Unaudited



                                                                               June 30,       December 31,
                                             Assets                              2005            2004
                                             ------                          ------------     ------------
                                                                                        
Current assets:
   Cash and cash equivalents                                                 $     17,762     $     12,734
   Accounts receivable                                                             10,162            7,996
   Inventories                                                                      7,088            6,319
   Prepaid income taxes                                                               153              315
   Prepaid expenses                                                                 1,002            1,527
   Deferred income taxes                                                              324              321
                                                                             ------------     ------------
        Total current assets                                                       36,491           29,212

 Property, plant and equipment, net                                                25,122           24,188

 Goodwill                                                                          13,319            6,368
 Intangible assets with finite lives, net                                           2,144              637
                                                                             ------------     ------------
            Total assets                                                     $     77,076     $     60,405
                                                                             ============     ============

                              Liabilities and Stockholders' Equity
                              ------------------------------------
Current liabilities:
   Trade accounts payable                                                    $      1,735     $      1,466
   Accrued expenses                                                                 1,540            1,212
   Accrued compensation and other benefits                                          1,447            1,492
   Customer deposits                                                                  415              852
   Short-term obligation                                                           10,399               --
   Dividends payable                                                                   --              685
                                                                             ------------     ------------
        Total current liabilities                                                  15,536            5,707

 Deferred income taxes                                                              3,574            3,461
 Other long-term obligations                                                        1,026            1,003
                                                                             ------------     ------------
            Total liabilities                                                      20,136           10,171
                                                                             ------------     ------------

 Stockholders' equity:
   Preferred stock, $25 par value. Authorized 2,000,000
     shares; none issued and outstanding                                               --               --
   Common stock, $.0667 par value. Authorized 25,000,000 shares; 7,725,562
     shares issued and outstanding at June 30, 2005 and 7,621,158 shares
     issued and outstanding at December 31, 2004                                      515              508
   Additional paid-in capital                                                       7,730            6,329
   Retained earnings                                                               48,695           43,397
                                                                             ------------     ------------
        Total stockholders' equity                                                 56,940           50,234
                                                                             ------------     ------------

                                                                             ------------     ------------
            Total liabilities and stockholders' equity                       $     77,076     $     60,405
                                                                             ============     ============


See accompanying notes to condensed consolidated financial statements.

                                       2


                               BALCHEM CORPORATION
                  Condensed Consolidated Statements of Earnings
                      (In thousands, except per share data)
                                   (unaudited)



                                             Three Months Ended             Six Months Ended
                                                   June 30,                     June 30,
                                              2005          2004          2005          2004
                                            --------      --------      --------      --------
                                                                          
Net sales                                   $ 19,484      $ 16,449      $ 38,824      $ 32,093

Cost of sales                                 12,372        10,426        24,530        20,457
                                            --------      --------      --------      --------

Gross profit                                   7,112         6,023        14,294        11,636

Operating expenses:
   Selling expenses                            1,082         1,178         2,311         2,360
   Research and development expenses             560           447         1,045           869
   General and administrative expenses         1,191         1,209         2,628         2,290
                                            --------      --------      --------      --------
                                               2,833         2,834         5,984         5,519

                                            --------      --------      --------      --------
Earnings from operations                       4,279         3,189         8,310         6,117

Other expenses (income):
   Interest (income)                             (69)          (33)         (109)          (52)
   Interest expense                                2            55             4           113
   Other, net                                     --            --            --           (12)
                                            --------      --------      --------      --------

Earnings before income tax expense             4,346         3,167         8,415         6,068

Income tax expense                             1,616         1,166         3,117         2,251
                                            --------      --------      --------      --------

Net earnings                                $  2,730      $  2,001      $  5,298      $  3,817
                                            ========      ========      ========      ========

Net earnings per common share - basic       $   0.35      $   0.27      $   0.69      $   0.51
                                            ========      ========      ========      ========

Net earnings per common share - diluted     $   0.34      $   0.26      $   0.66      $   0.49
                                            ========      ========      ========      ========


See accompanying notes to condensed consolidated financial statements.

                                       3



                               BALCHEM CORPORATION
                 Condensed Consolidated Statements of Cash Flows
                                 (In thousands)



                                                                 Six Months Ended
                                                                     June 30,
                                                                2005          2004
                                                              --------      --------
                                                                    Unaudited
                                                                    ---------
                                                                      
Cash flows from operating activities:
    Net earnings                                              $  5,298      $  3,817

    Adjustments to reconcile net earnings to
    net cash provided by operating  activities:
        Depreciation and amortization                            1,340         1,817
        Shares issued under employee benefit plans                 148           142
        Deferred income taxes                                      110            29
        Provision for doubtful accounts                            (32)           --
        Provision for income tax benefit of stock options           17            --
        Gain on sale of equipment                                   --           (12)
          Changes in assets and liabilities net of effects of
            acquisition of assets:
              Accounts receivable                               (1,325)         (284)
              Inventories                                          (44)       (1,032)
              Prepaid expenses and other current assets            525          (312)
              Prepaid income taxes                                 162            --
              Customer deposits                                   (437)           --
              Accounts payable and accrued expenses                552           269
              Other long-term obligations                           30            30
                                                              --------      --------
                Net cash provided by operating activities        6,344         4,464
                                                              --------      --------

Cash  flows from investing activities:
    Capital expenditures                                          (817)         (547)
    Proceeds from sale of property, plant & equipment                4            90
    Cash paid for intangibles assets acquired                      (42)          (46)
    Acquisition of assets                                      (11,411)           --
                                                              --------      --------
                Net cash used in investing activities          (12,266)         (503)
                                                              --------      --------

Cash  flows from  financing  activities:
    Short-term obligation                                       10,399            --
    Principal payments on long-term debt                            --          (871)
    Proceeds from stock options and warrants exercised           1,243         1,631
    Dividends paid                                                (685)         (389)
    Other financing activities                                      (7)           (8)
                                                              --------      --------
                Net cash provided by financing activities       10,950           363
                                                              --------      --------

Increase in cash and cash equivalents                            5,028         4,324

Cash and cash equivalents beginning of period                   12,734         9,239
                                                              --------      --------
Cash and cash equivalents end of period                       $ 17,762      $ 13,563
                                                              ========      ========


See accompanying notes to condensed consolidated financial statements.

                                       4



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(All dollar amounts in thousands, except per share data)

NOTE 1 - CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
- ----------------------------------------------------

The  condensed  consolidated  financial  statements  presented  herein have been
prepared by the Company in accordance with the accounting  policies described in
its December 31, 2004 consolidated  financial statements,  and should be read in
conjunction with the consolidated  financial  statements and notes, which appear
in our Annual  Report on Form 10-K.  References  in this report to "the Company"
mean  Balchem  and/or its  subsidiary  BCP  Ingredients,  Inc.,  as the  context
requires.

In the opinion of management,  the unaudited  condensed  consolidated  financial
statements  furnished in this Form 10-Q include all adjustments  necessary for a
fair  presentation  of the financial  position,  results of operations  and cash
flows for the interim periods  presented.  All such  adjustments are of a normal
recurring  nature.  The condensed  consolidated  financial  statements have been
prepared  in  accordance  with U.S.  generally  accepted  accounting  principles
governing  interim  financial  statements and the  instructions to Form 10-Q and
Article 10 of Regulation S-X and therefore do not include some  information  and
notes  necessary  to conform to annual  reporting  requirements.  The results of
operations for the three and six months ended June 30, 2005 are not  necessarily
indicative of the operating results expected for the full year.

NOTE 2 - ACQUISITION OF ASSETS
- ------------------------------

Effective June 30, 2005,  pursuant to an asset  purchase  agreement of same date
(the "Asset Purchase Agreement"),  the Company acquired certain assets of Loders
Croklaan USA, LLC ("Seller")  relating to the  encapsulation,  agglomeration and
granulation business for a purchase price including  acquisition costs of $9,877
plus  $725  for  certain  product  inventories  and $809  for  certain  accounts
receivable.  With the exception of $985, which was paid during the quarter ended
June 30, 2005,  all of such payment was made on July 1, 2005 from the  Company's
cash reserves.

The Asset Purchase  Agreement  also provides for the  contingent  payment by the
Company of  additional  consideration  to Seller  based upon the volume of sales
associated with one particular  product acquired by the Company during the three
year period following the  acquisition.  Such contingent  consideration  will be
recorded as an additional cost of the acquired product lines.

The  preliminary  allocation of the purchase price of the  acquisition  has been
assigned to the long term net assets acquired as follows:

==================================================================
                                          Fair Value Recorded
                                          in Purchase Accounting
- -----------------------------------------------------------------

Equipment                                    $    1,436
Customer List                                     1,350
Patent                                              140
Goodwill                                          6,951
- ------------------------------------------------------------------
         Total                               $    9,877
====================================================================

The purchase price  allocations have been made on the basis of estimates made by
the Company. The financial statement items and amounts are subject to subsequent
revision to give effect to  reclassifications  related to the allocation between
identifiable   assets,   intangible   assets   and   goodwill   and  for   other
pre-acquisition   contingencies  that  may  become  resolved  during  subsequent
periods.

                                       5


The above  acquisition  has been  accounted  for using  the  purchase  method of
accounting  and the purchase price of the  acquisition  has been assigned to the
net assets  acquired  based on the fair value of such assets and  liabilities at
the date of  acquisition.  The  consolidated  financial  statements  include the
results of operations of the acquired product lines from the date of purchase.

Pro Forma Summary of Operations

The  following  unaudited  pro forma  information  has been  prepared  as if the
aforementioned  acquisition had occurred on January 1, 2004 and does not include
cost savings expected from the transaction. In addition to including the results
of operations,  the pro forma  information  gives effect primarily to changes in
depreciation and  amortization of tangible and intangible  assets resulting from
the acquisition.

The pro forma  information  presented  does not purport to be  indicative of the
results that actually would have been attained if the aforementioned acquisition
had occurred at the beginning of the periods presented and is not intended to be
a projection of future results.

====================================================================
                                               Pro-Forma
                                          Three Months Ended
                                                June 30,
                                         2005               2004
- --------------------------------------------------------------------
Net sales                            $    21,112         $   17,774
Net earnings                               2,942              2,296
Basic EPS                                    .38                .31
Diluted EPS                                  .37                .30
====================================================================

====================================================================
                                               Pro-Forma
                                            Six Months Ended
                                                 June 30,
                                         2005               2004
- --------------------------------------------------------------------
Net sales                            $    42,111         $   34,603
Net earnings                               5,870              4,416
Basic EPS                                    .76                .59
Diluted EPS                                  .73                .57
====================================================================

NOTE 3 - STOCK OPTION PLAN
- --------------------------

At June 30, 2005, the Company has stock based employee  compensation  plans. The
Company accounts for its stock option plans in accordance with the provisions of
Accounting  Principles Board (APB) Opinion No. 25,  "Accounting for Stock Issued
to Employees"  and related  interpretations.  As such,  compensation  expense is
recorded on the date of grant only if the current market price of the underlying
stock exceeds the exercise price. No stock based employee  compensation  cost is
reflected  in net  earnings,  as all  options  granted  under those plans had an
exercise price equal to the market value of the  underlying  common stock on the
date of grant. The Company has adopted the disclosure  standards of Statement of
Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for  Stock-Based
Compensation" and SFAS 148, "Accounting for Stock-


                                       6


Based  Compensation  - Transition  and Disclosure an amendment of FASB Statement
123," which  require the Company to provide pro forma net earnings and pro forma
earnings per share  disclosures  for employee and director  stock option  grants
made as if the  fair-value  based  method of  accounting  for stock  options  as
defined in SFAS No. 123 has been applied.  The following  table  illustrates the
effect on net earnings and per share amounts if the Company had applied the fair
value   recognition   provisions  of  SFAS  No.  123  to  stock  based  employee
compensation:



==================================================================================================================
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                      2005              2004             2005              2004
- ------------------------------------------------------------------------------------------------------------------
                                                                                         
Net Earnings
         Net earnings, as reported              $    2,730        $    2,001       $    5,298        $    3,817
         Deduct:  Total stock-based
         employee compensation
         expense determined under
         fair value based method, net
         of related tax effects                       (154)             (191)            (308)             (386)
                                                ------------------------------------------------------------------
Net earnings as adjusted                        $    2,576        $    1,810       $    4,990        $    3,431
                                                ==================================================================
Earnings per share:
         Basic EPS as reported                  $      .35        $      .27       $      .69        $      .51
         Basic EPS as adjusted                  $      .33        $      .24       $      .65        $      .46
         Diluted EPS as reported                $      .34        $      .26       $      .66        $      .49
         Diluted EPS as adjusted                $      .32        $      .23       $      .62        $      .45
- ------------------------------------------------==================================================================


The fair value of each stock option granted during the six months ended June 30,
2005 and 2004 is estimated on the date of grant using the  Black-Scholes  option
pricing model with the following assumptions:

==============================================================================
                                                 2005                    2004
- ------------------------------------------------------------------------------
Expected life (years)                               4                       3
Expected volatility                               27%                     27%
Expected dividend yield                          .39%                    .34%
Risk-free interest rate                         3.56%                   2.88%
Weighted average fair value of options
granted                                         $6.94                   $4.49
==============================================================================

NOTE 4 - INVENTORIES
- --------------------

Inventories at June 30, 2005 and December 31, 2004 consist of the following:

==============================================================================
                                              June 30,         December 31,
                                                2005               2004
- ------------------------------------------------------------------------------
Raw materials                                $      2,872      $      2,305
Finished goods                                      4,216             4,014
- ------------------------------------------------------------------------------
         Total inventories                   $      7,088      $      6,319
==============================================================================

The June 30,  2005  balance  reflects  inventory  acquired as part of the Loders
Croklaan  USA,  LLC  encapsulation,   agglomeration  and  granulation   business
described in note 2, above.

                                       7


NOTE 5 - PROPERTY, PLANT AND EQUIPMENT
- --------------------------------------

Property,  plant  and  equipment  at June 30,  2005 and  December  31,  2004 are
summarized as follows:

======================================================================
                                            June 30,      December 31,
                                              2005           2004
- ----------------------------------------------------------------------
Land                                      $        290    $       290
Building                                        10,249         10,241
Equipment                                       30,254         28,619
Construction in Progress                           977            387
- ----------------------------------------------------------------------
                                                41,770         39,537
Less: Accumulated depreciation                  16,648         15,349
- ----------------------------------------------------------------------
   Net property, plant and equipment      $     25,122    $    24,188
======================================================================

The June 30,  2005  balance  reflects  equipment  acquired as part of the Loders
Croklaan  USA,  LLC  encapsulation,   agglomeration  and  granulation   business
described in note 2, above.

NOTE 6 - INTANGIBLE ASSETS
- --------------------------

Goodwill  represents the excess of costs over fair value of assets of businesses
acquired.  The  Company  adopted  the  provisions  of  SFAS  No.  141,  Business
Combinations,  and SFAS No. 142,  Goodwill and Other  Intangible  Assets,  as of
January 1, 2002.  These  standards  require  the use of the  purchase  method of
business  combination  and define an intangible  asset.  Goodwill and intangible
assets  acquired in a purchase  business  combination  and determined to have an
indefinite  useful life are not amortized,  but instead tested for impairment at
least  annually in accordance  with the provisions of SFAS No. 142. SFAS No. 142
also requires that  intangible  assets with estimable  useful lives be amortized
over their respective estimated useful lives to their estimated residual values,
and reviewed for  impairment in  accordance  with SFAS No. 144,  Accounting  for
Impairment or Disposal of Long-Lived Assets.

As of  December  31,  2004,  the Company  performed  an  impairment  test of its
goodwill  balance.  As of such date, the Company's  reporting units' fair values
exceeded  their carrying  amounts,  and therefore  there was no indication  that
goodwill was impaired.  Accordingly, the Company was not required to perform any
further impairment tests. The Company performs its impairment test each December
31.

The  Company  has  goodwill in the amount of $13,319 and $6,368 at June 30, 2005
and December 31, 2004, respectively,  subject to the provisions of SFAS Nos. 141
and 142. At June 30, 2005,  the balance of goodwill  includes the cost in excess
of net assets  acquired of the acquired  assets of the Loders  Croklaan USA, LLC
encapsulation,  agglomeration  and  granulation  business,  described in note 2,
above, of $6,951.

As of June 30,  2005  and  December  31,  2004,  the  Company  had  identifiable
intangible assets with finite lives with a gross carrying value of approximately
$2,331 and  $7,915,  respectively,  less  accumulated  amortization  of $187 and
$7,278,  respectively.  At June 30, 2005, the gross carrying  amount  included a
customer list and patent  acquired as part of the  acquisition of certain assets
of the Loders  Croklaan USA, LLC  encapsulation,  agglomeration  and granulation
business,  described in note 2, above.  At December 31, 2004, the gross carrying
amount  and   accumulated   amortization   included  other  customer  lists  and
re-registration costs that were fully amortized during 2004. These fully


                                       8


amortized customer lists and re-registration costs were written-off on March 31,
2005  and,  therefore,  were not  included  in the  gross  carrying  amount  and
accumulated amortization at June 30, 2005.

Identifiable  intangible  assets with finite lives at June 30, 2005 and December
31, 2004 are summarized as follows:



==============================================================================================================
                                                   Gross                           Gross
                            Amortization         Carrying       Accumulated       Carrying       Accumulated
                               Period            Amount at     Amortization      Amount at      Amortization
                             (In years)           6/30/05       at 6/30/05        12/31/04       at 12/31/04
- --------------------------------------------------------------------------------------------------------------
                                                                                     
Customer lists                      10           $ 1,350               --          $6,760           $6,760
Re-registration costs               10                --               --             356              356
Patents                          15-17               718              120             538              105
Trademarks                          17               209               43             207               37
Other                                5                54               24              54               20
- --------------------------------------------------------------------------------------------------------------
                                                 $ 2,331            $ 187         $ 7,915           $7,278
==============================================================================================================


Amortization of identifiable  intangible  assets was  approximately  $25 for the
first six  months of 2005.  Assuming  no change in the gross  carrying  value of
identifiable  intangible  assets,  the  estimated  amortization  expense for the
remainder  of 2005 is $105 and  approximately  $194 per annum  for 2006  through
2009.  At June 30,  2005,  there were no  identifiable  intangible  assets  with
indefinite  useful  lives as defined by SFAS No.  142.  Identifiable  intangible
assets are  reflected  in  "Intangible  assets  with finite  lives,  net" in the
Company's consolidated balance sheets. There were no changes to the useful lives
of intangible  assets subject to  amortization  during the six months ended June
30, 2005.

NOTE 7 - NET EARNINGS PER SHARE
- -------------------------------

The following  presents a reconciliation  of the net earnings and shares used in
calculating basic and diluted net earnings per share:



============================================================================================
                                                     Net          Number of
                                                   Earnings         Shares       Per Share
Three months ended June 30, 2005                  (Numerator)    (Denominator)     Amount
- --------------------------------------------------------------------------------------------
                                                                           
Basic EPS - Net earnings and weighted
average common shares outstanding                    $2,730        7,709,474        $.35

Effect of dilutive securities - stock options                        324,121
                                                                  ----------
Diluted EPS - Net earnings and weighted
average common shares outstanding and
effect of stock options                              $2,730        8,033,595        $.34
============================================================================================



                                       9




============================================================================================
                                                     Net          Number of
                                                   Earnings         Shares       Per Share
Three months ended June 30, 2004                  (Numerator)    (Denominator)     Amount
- --------------------------------------------------------------------------------------------
                                                                         
Basic EPS - Net earnings and weighted
average common shares outstanding                  $   2,001        7,479,039     $     .27

Effect of dilutive securities - stock options                         252,974
                                                                    ---------
Diluted EPS - Net earnings and weighted
average common shares outstanding and
effect of stock options                            $   2,001        7,732,013     $     .26
============================================================================================



============================================================================================
                                                     Net          Number of
                                                   Earnings         Shares       Per Share
Six months ended June 30, 2005                   (Numerator)    (Denominator)     Amount
- --------------------------------------------------------------------------------------------
                                                                         
Basic EPS - Net earnings and weighted
average common shares outstanding                  $   5,298        7,685,093     $     .69

Effect of dilutive securities - stock options                         306,628
                                                                    ---------

Diluted EPS - Net earnings and weighted
average common shares outstanding and
effect of stock options                            $   5,298        7,991,721     $     .66
============================================================================================



============================================================================================
                                                     Net          Number of
                                                   Earnings         Shares       Per Share
Six months ended June 30, 2004                   (Numerator)    (Denominator)     Amount
- --------------------------------------------------------------------------------------------
                                                                           
Basic EPS - Net earnings and weighted
average common shares outstanding                  $   3,817        7,456,607     $     .51

Effect of dilutive securities - stock options                         244,621
                                                                    ---------
Diluted EPS - Net earnings and weighted
average common shares outstanding and
effect of stock options                            $   3,817        7,701,228     $     .49
============================================================================================


The Company had stock options covering 25,000 and 15,000 shares at June 30, 2005
and 2004,  respectively,  that could potentially dilute basic earnings per share
in future  periods that were not included in diluted  earnings per share because
their effect on the period presented was anti-dilutive.


                                       10


NOTE 8 - SEGMENT INFORMATION
- ----------------------------

The Company's  reportable segments are strategic  businesses that offer products
and services to different  markets.  Presently,  the Company has three segments:
specialty products, encapsulated / nutritional products and BCP Ingredients, its
unencapsulated feed supplements segment.

Business Segment Net Sales:



==========================================================================================
                                        Three Months Ended           Six Months Ended
                                             June 30,                     June 30,
                                           2005          2004          2005           2004
- ------------------------------------------------------------------------------------------
                                                                    
Specialty Products                    $   7,603     $   7,116     $  14,736     $  14,144
Encapsulated/Nutritional
Products                                  6,787         6,377        14,628        12,023
BCP Ingredients                           5,094         2,956         9,460         5,926
- ------------------------------------------------------------------------------------------
Total                                 $  19,484     $  16,449     $  38,824     $  32,093
==========================================================================================


Business Segment Earnings (Loss):



==========================================================================================
                                         Three Months Ended           Six Months Ended
                                              June 30,                    June 30,
                                           2005          2004          2005          2004
- ------------------------------------------------------------------------------------------
                                                                    
Specialty Products                    $   2,926     $   2,522     $   5,531     $   5,098
Encapsulated/Nutritional
Products                                    609           472         1,486           556
BCP Ingredients                             744           195         1,293           463
Interest and other income
(expense)                                    67           (22)          105           (49)
- ------------------------------------------------------------------------------------------
Earnings before income
taxes                                 $   4,346     $   3,167     $   8,415     $   6,068
==========================================================================================


NOTE 9- SUPPLEMENTAL CASH FLOW INFORMATION
- ------------------------------------------

Cash paid during the six months  ended June 30,  2005 and 2004 for income  taxes
and interest is as follows:

===============================================
                          Six Months Ended
                             June 30,
                         2005         2004
- -----------------------------------------------

Income taxes           $  2,828    $     2,316
Interest               $      4    $       113
===============================================

NOTE 10 - COMMON STOCK
- ----------------------

On  December  16,  2004,  the  Board of  Directors  of the  Company  approved  a
three-for-two  split of the Company's common stock to be distributed in the form
of a stock  dividend  to  shareholders  of record on  December  30,  2004.  Such
distribution  was made on January  20,  2005.  Accordingly,  the stock split was
recognized by reclassifying the par value of the


                                       11


additional shares resulting from the split,  from additional  paid-in capital to
common  stock.  All  references to number of common shares and per share amounts
except shares authorized in the accompanying  consolidated  financial statements
were retroactively adjusted to reflect the effect of the stock split.

In June 1999, the board of directors  authorized the repurchase of shares of the
Company's  outstanding  common stock over a two-year  period  commencing July 2,
1999,  which was subsequently  extended.  Through June 30, 2005, the Company has
repurchased  514,974  shares at an  average  cost of $6.17 per share of which no
shares remain in treasury at June 30, 2005. In June 2005, the board of directors
authorized an extension to the stock repurchase  program for up to an additional
600,000 shares, that is, over and above those 514,974 shares repurchased to date
under the program, through June 30, 2005.

NOTE 11 - DEBT AND CREDIT AGREEMENTS
- ------------------------------------

There was no long-term  debt  outstanding at June 30, 2005. On June 1, 2001, the
Company  and  its  principal  bank  entered  into a loan  agreement  (the  "Loan
Agreement") providing for a term loan of $13,500 (the "Term Loan"), the proceeds
of which were used to fund the  acquisition  of certain  assets of DCV, Inc. and
its affiliate Ducoa L.P.,  (described in Note 4 of the Company's Form 10-K as of
December 31,  2004).  During the quarter  ended  December 31, 2004,  the Company
prepaid $7,839,  the remaining balance of the Term Loan.  Borrowings at June 30,
2004  included  borrowings  under the Term Loan  bearing  interest at LIBOR plus
1.25%  (2.36% at June 30,  2004).  Certain  provisions  of the Term Loan require
maintenance of certain financial  ratios,  limit future  borrowings,  and impose
certain other  requirements  as contained in the  agreement.  The Loan Agreement
also  provides  for a  short-term  revolving  credit  facility  of  $3,000  (the
"Revolving Facility").  Borrowings under the Revolving Facility bear interest at
LIBOR plus 1.00%. No amounts have been drawn on the Revolving Facility as of the
date  hereof.  The  Revolving  Facility  was extended and now expires on May 31,
2006.  Management  believes  that such  facility  will be  renewed in the normal
course of business.

Indebtedness  under the Loan  Agreement is secured by  substantially  all of the
assets of the Company other than real properties.

The short term obligation at June 30, 2005 of $10,399  represents the amount due
for the assets acquired relating to the Loders Croklaan USA, LLC  encapsulation,
aggolmeration and granulation acquisition, described in note 2, above.

NOTE 12 - EMPLOYEE BENEFIT PLANS
- --------------------------------

The Company  sponsors a 401(k)  savings  and profit  sharing  plan for  eligible
employees.  The plan allows  participants to make pretax  contributions  and the
Company matches certain percentages of those pretax contributions with shares of
the  Company's  common  stock.  The  profit  sharing  portion  of  the  plan  is
discretionary  and  non-contributory.  All amounts  contributed  to the plan are
deposited into a trust fund administered by independent trustees.

The Company also currently  provides  postretirement  benefits in the form of an
unfunded  retirement  medical  plan  under  a  collective  bargaining  agreement
covering eligible retired employees of its Verona facility.

Net periodic  benefit cost for such  retirement  medical plan for the six months
ended June 30 was as follows:


                                       12


=========================================================================
                                                      2005         2004
- -------------------------------------------------------------------------
Service Cost                                     $        17   $      16
Interest Cost                                             26          25
Expected return on plan assets                            --          --
Amortization of transition obligation                     --          --
Amortization of prior service cost                        (6)         (2)
Amortization of (gain) or loss                            --          --
- -------------------------------------------------------------------------
Net periodic benefit cost                        $        37   $      39
=========================================================================

The plan is unfunded and approved claims are paid from Company funds. Historical
cash payments made under such plan approximated $50 per year.

In December 2003, the Medicare Prescription Drug,  Improvement and Modernization
Act of 2003 ("the Act") was signed into law.  The Act  introduced a plan sponsor
subsidy  based on a  percentage  of a  beneficiary's  annual  prescription  drug
benefits,  within defined  limits,  and the  opportunity for a retiree to obtain
prescription drug benefits under Medicare.  There is no impact of the subsidy on
the postretirement benefit obligation and net periodic cost as Medicare eligible
retirees are not covered under the Company's plan.

NOTE 13 - NEW ACCOUNTING PRONOUNCEMENTS
- ---------------------------------------

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based  Payment." SFAS
No. 123(R) revises SFAS No. 123,  Accounting for Stock-Based  Compensation,  and
supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its
related implementation guidance. SFAS No. 123(R) will require compensation costs
related to share-based  payment  transactions  to be recognized in the financial
statements (with limited  exceptions).  The amount of compensation  cost will be
measured  based  on the  grant-date  fair  value  of  the  equity  or  liability
instruments issued. Compensation cost will be recognized over the period that an
employee  provides  service  in  exchange  for the  award.  This  statement  was
originally  effective  as of  the  beginning  of the  first  interim  or  annual
reporting  period that begins  after June 15, 2005.  On April 14, 2005,  the SEC
adopted a new rule that amended the compliance dates of SFAS No. 123R to require
implementation  no later than the  beginning of the first fiscal year after June
15, 2005 (the year  beginning  January 1, 2006 for the Company).  The Company is
currently  evaluating  the impact of this  standard on its results of operations
and financial position.

In November 2004, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standard No. 151,  "Inventory  Costs." The new  statement
amends Accounting  Research Bulletin No. 43, Chapter 4, "Inventory  Pricing," to
clarify the accounting for abnormal amounts of idle facility  expense,  freight,
handling costs, and wasted material. This statement requires that those items be
recognized  as current  period  charges and requires  that  allocation  of fixed
production  overheads to the cost of conversion be based on the normal  capacity
of the  production  facilities.  This  statement is  effective  for fiscal years
beginning  after June 15,  2005.  The Company  does not expect  adoption of this
statement  to have a material  impact on its  financial  condition or results of
operations.


                                       13


Item 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations (All dollar amounts in thousands)

      This Report  contains  forward-looking  statements,  within the meaning of
Section 21E of the  Securities  Exchange Act of 1934, as amended,  which reflect
the Company's  expectation or belief concerning future events that involve risks
and  uncertainties.  The actions and  performance  of the Company  could  differ
materially from what is contemplated by the forward-looking statements contained
in this Report.  Factors that might cause  differences from the  forward-looking
statements  include  those  referred to or identified in Item 1 of the Company's
Annual  Report  on Form  10-K for the year  ended  December  31,  2004 and other
factors that may be  identified  elsewhere in this Report.  Reference  should be
made to such factors and all  forward-looking  statements are qualified in their
entirety by the above cautionary statements.

                              RESULTS OF OPERATIONS
                              ---------------------

Overview
- --------

The Company develops, manufactures and markets specialty performance ingredients
and products for the food, feed and medical device sterilization industries. The
Company's  reportable segments are strategic  businesses that offer products and
services to  different  markets.  The  Company  presently  has three  reportable
segments:  specialty  products,  encapsulated  /  nutritional  products  and BCP
Ingredients.

Specialty Products
- ------------------

The  specialty   products  segment  repackages  and  distributes  the  following
specialty gases:  ethylene oxide, blends of ethylene oxide,  propylene oxide and
methyl chloride.

Ethylene  oxide,  at the 100% level,  is sold as a sterilant  gas, in returnable
cylinders,  primarily for use in the health care  industry to sterilize  medical
devices.  Contract  sterilizers,  medical device  manufacturers  and medical gas
distributors  are  the  Company's  principal  customers  for  this  product.  In
addition,  the Company  sells 100%  ethylene  oxide in single use  canisters  to
customers that sell medical  device  sterilization  equipment  commonly found in
hospitals or doctor's  offices.  Blends of ethylene  oxide are sold as fumigants
and are highly effective in killing  bacteria,  fungi, and insects in spices and
other  seasoning  materials.  Propylene  oxide  and  methyl  chloride  are  sold
principally to customers seeking smaller (as opposed to bulk) quantities.

Management  believes that future success in this segment is highly  dependent on
the Company's ability to maintain its strong  reputation for excellent  quality,
safety and  customer  service.  The Company is also  required to maintain an EPA
regulatory permit.

Encapsulated / Nutritional Products
- -----------------------------------

The encapsulated / nutritional products segment predominantly  encapsulates food
and  nutritional  ingredients  for use  throughout  the food and  animal  health
industries to enhance  performance  of  nutritional  fortification,  processing,
mixing,  packaging  applications and shelf-life.  Major end product applications
are baked goods, refrigerated


                                       14


and frozen  dough  systems,  processed  meats,  seasoning  blends,  confections,
nutritional supplementations and animal nutrition.

Management believes this segment's key strengths are its proprietary  technology
and end-product application  capabilities.  The success of the Company's efforts
to  increase  revenue  in this  segment  is highly  dependent  on the  timing of
marketing  launches of new products in the U.S. and international food market by
the Company's  customers and  prospects.  The Company,  through its  proprietary
technology   and    applications    expertise,    continues   to   develop   new
microencapsulation  products  designed to solve and respond to customer problems
and needs.  Sales of our  REASHURE  (TM) and  NITROSHURE  (TM)  products for the
animal  nutrition  and health  industry are highly  dependent on dairy  industry
economics  as well as the  ability of the  Company to  leverage  the  results of
existing  successful  university research on the animal health benefits of these
products.

BCP Ingredients
- ---------------

BCP  Ingredients  manufactures  and  supplies  choline  chloride,  an  essential
nutrient for animal health,  to the poultry and swine  industries.  In addition,
certain  derivatives  of choline  chloride  are also  marketed  into  industrial
applications.

Management  believes  that  success in this  commodity-oriented  marketplace  is
highly dependent on the Company's  ability to maintain its strong reputation for
excellent quality and customer service.  In addition,  the Company must continue
to realize production efficiencies in order to maintain its low-cost position to
effectively compete for market share in a highly competitive marketplace.

The  Company  sells  products  for all  segments  through  its own sales  force,
independent distributors, and sales agents.

The following  tables  summarize  consolidated net sales by segment and business
segment earnings for the three and six months ended June 30 (in thousands):

Business Segment Net Sales:

================================================================================
                                      Three Months Ended      Six Months Ended
                                            June 30,              June 30,
                                         2005        2004      2005        2004
- --------------------------------------------------------------------------------
Specialty Products                    $ 7,603     $ 7,116   $14,736     $14,144
Encapsulated/Nutritional
Products                                6,787       6,377    14,628      12,023
BCP Ingredients                         5,094       2,956     9,460       5,926
- --------------------------------------------------------------------------------
Total                                 $19,484     $16,449   $38,824     $32,093
================================================================================


                                       15


Business Segment Earnings (Loss):

================================================================================
                                   Three Months Ended       Six Months Ended
                                       June 30,                 June 30,
                                     2005        2004        2005        2004
- --------------------------------------------------------------------------------
Specialty Products                $ 2,926     $ 2,522     $ 5,531     $ 5,098
Encapsulated/Nutritional
Products                              609         472       1,486         556
BCP Ingredients                       744         195       1,293         463
Interest and other income
(expense)                              67         (22)        105         (49)
- --------------------------------------------------------------------------------
Earnings before income
taxes                             $ 4,346     $ 3,167     $ 8,415     $ 6,068
================================================================================

Three months ended June 30, 2005 compared to three months ended June 30, 2004

Net Sales
- ---------

Net sales for the three months ended June 30, 2005 were  $19,484  compared  with
$16,449  for the three  months  ended June 30,  2004,  an  increase of $3,035 or
18.5%.  Net sales for the specialty  products  segment were $7,603 for the three
months ended June 30, 2005  compared with $7,116 for the three months ended June
30, 2004, an increase of $487 or 6.8%.  This increase was  principally due to an
increase in sales volume of ethylene oxide for medical device  sterilization  as
well as a modest price increase  adopted early in 2005 to help offset rising raw
material costs.  This increase was partially offset by a decline in volumes sold
in the ethylene  oxide blends  product line.  Net sales for the  encapsulated  /
nutritional  products  segment  were $6,787 for the three  months ended June 30,
2005  compared with $6,377 for the three months ended June 30, 2004, an increase
of $410 or 6.4% This increase was due principally to volume  improvements in the
domestic food market as well as increased sales in the animal health industry of
REASHURE  (TM) and the  introduction  of NIASHURE  (TM),  our  microencapsulated
niacin product for dairy cows, and was partially  offset by a decline in volumes
sold in the  international  food and human choline  nutrient  product lines. Net
sales of $5,094 were  realized  for the three months ended June 30, 2005 for the
BCP Ingredients (unencapsulated feed supplements) segment, which markets choline
additives for the poultry and swine  industries  as well as  industrial  choline
derivative products, as compared with $2,956 for the three months ended June 30,
2004, an increase of $2,138 or 72.3%.  This increase was due to increased  sales
volumes and modest price increases in key lines.

Gross Margin
- ------------

Gross  margin for the three  months  ended  June 30,  2005  increased  to $7,112
compared  to $6,023 for the three  months  ended  June 30,  2004.  Gross  margin
percentage  for the three months ended June 30, 2005 was 36.5% compared to 36.6%
for the three  months ended June 30, 2004.  Margins for the  specialty  products
segment  increased  slightly as  increased  sales  volume,  in addition to lower
amortization expense, were partially offset by


                                       16


increases in raw material prices and distribution costs. Gross margin percentage
in the encapsulated / nutritional  products  segment also increased  slightly as
margins were  favorably  affected by increased  production,  a result of greater
sales volume as described above. Margins for BCP Ingredients  increased 6.8% and
were favorably affected by increased  production volumes of choline chloride and
specialty derivative products.

Operating Expenses
- ------------------

Operating  expenses for the three months ended June 30, 2005 decreased  slightly
to $2,833 from $2,834 for the three months ended June 30, 2004.  Total operating
expenses as a percentage of sales were 14.5% for the three months ended June 30,
2005  compared to 17.2% for the three  months  ended June 30,  2004.  During the
three  months  ended June 30, 2005 and 2004,  the  Company  spent $561 and $447,
respectively,   on   Company-sponsored   research  and   development   programs,
substantially all of which pertained to the Company's encapsulated / nutritional
products segment for both food and animal feed applications.

Earnings From Operations
- ------------------------

As a result of the  foregoing,  earnings  from  operations  for the three months
ended June 30, 2005 were $4,279 as compared to $3,189 for the three months ended
June 30, 2004.

Other expenses (income)
- -----------------------

Interest income for the three months ended June 30, 2005 totaled $69 as compared
to $33 for the three months ended June 30, 2004.  This increase is  attributable
to the increase in the average total cash balance.  Interest  expense was $2 for
the three months ended June 30, 2005  compared to $55 for the three months ended
June 30, 2004.  This  decrease is the result of the  prepayment of the Company's
outstanding loan balance in December 2004.

Income Tax Expense
- ------------------

The  Company's  effective  tax rate for the three months ended June 30, 2005 and
2004 was 37.8% and 37.2%, respectively.

Net earnings
- ------------

As a result of the  foregoing,  net  earnings  were $2,730 for the three  months
ended June 30, 2005 as compared  with $2,001 for the three months ended June 30,
2004, an increase of 36.4%.


                                       17


Six months ended June 30, 2005 compared to six months ended June 30, 2004

Net Sales
- ---------

Net sales for the six months  ended June 30,  2005 were  $38,824  compared  with
$32,093 for the six months ended June 30, 2004,  an increase of $6,731 or 21.0%.
Net sales for the  specialty  products  segment  were $14,736 for the six months
ended June 30, 2005  compared  with  $14,144  for the six months  ended June 30,
2004, an increase of $592 or 4.2%.  This increase was due principally to greater
sales volumes of ethylene oxide for medical device  sterilization and single use
ethylene oxide canisters for use in sterilization  equipment.  Net sales for the
encapsulated  /  nutritional  products  segment  were $14,628 for the six months
ended June 30, 2005  compared  with  $12,023  for the six months  ended June 30,
2004, an increase of $2,605 or 21.7%, led by volume improvements in the domestic
and  international  food markets as well as increased sales in the animal health
industry of REASHURE (TM) and NITROSHURE  (TM), as well as the  introduction  of
NIASHURE  (TM),  our  encapsulated  niacin  product for dairy cows. Net sales of
$9,460  were  realized  for  the  six  months  ended  June  30,  2005 in the BCP
Ingredients segment compared with $5,926 for the six months ended June 30, 2004,
an increase of $3,534 or 59.6%.  This increase was due to increased volumes sold
in the dry choline,  aqueous choline,  and specialty  industrial  product lines,
along with modest price increases in all three product lines.

Gross Margin
- ------------

Gross  margin  for the six  months  ended  June 30,  2005  increased  to $14,294
compared  to  $11,636  for the six  months  ended June 30,  2004.  Gross  margin
percentage for the six months ended June 30, 2005 was 36.8% as compared to 36.3%
for the six  months  ended  June  30,  2004.  Gross  margin  percentage  for the
specialty  products  segment  increased  slightly as a result of increased sales
volume and  product mix in addition  to lower  amortization  expense,  partially
offset by increases in raw material prices and distribution  costs. Gross margin
percentage in the encapsulated / nutritional  products segment increased 3.6% as
the increased  production volume yielded favorable production  variances.  Gross
margin percentage in BCP Ingredients  increased 4.7% and was favorably  affected
by increased  production  volumes of choline  chloride and specialty  derivative
products.

Operating Expenses
- ------------------

Operating  expenses for the six months  ended June 30, 2005  increased to $5,984
from $5,519 for the six months ended June 30, 2004, an increase of $465 or 8.4%.
Total operating  expenses as a percentage of sales were 15.4% for the six months
ended June 30, 2005  compared to 17.2% for the six months  ended June 30,  2004.
The  increase in  operating  expense for the six months  ended June 30, 2005 was
principally a result of new hires,  increased charges for search fees associated
with new hires, and higher professional fees, including those required to comply
with the Sarbanes Oxley Act. These increases were partially offset by a decrease
in selling expenses. Such decrease is principally a result of the Company having
realized  additional  expenses for  organizational and business model changes in
the Encapsulated/Nutritional  Products segment in the fourth quarter of 2003 and
the first  quarter of 2004.  During the six months ended June 30, 2005 and 2004,
the Company spent $1,045 and $869, respectively, on Company-sponsored


                                       18


research and development  programs,  substantially all of which pertained to the
Company's  encapsulated / nutritional  products segment for both food and animal
feed applications.

Earnings From Operations
- ------------------------

As a result of the foregoing,  earnings from operations for the six months ended
June 30, 2005 were  $8,310 as  compared to $6,117 for the six months  ended June
30, 2004.

Other expenses (income)
- -----------------------

Interest  income for the six months ended June 30, 2005 totaled $109 as compared
to $52 for the six months ended June 30, 2004.  This increase is attributable to
the increase in the average total cash balance.  Interest expense was $4 for the
six months ended June 30, 2005  compared to $113 for the three months ended June
30,  2004.  This  decrease  is the  result of the  prepayment  of the  Company's
outstanding loan balance in December 2004.

Income Tax Expense
- ------------------

The Company's effective tax rate for the six months ended June 30, 2005 and 2004
was 37.5% compared to a 37.2% rate for the six months ended June 30, 2004

Net earnings
- ------------

As a result of the foregoing,  net earnings were $5,298 for the six months ended
June 30, 2005 as compared with $3,817 for the six months ended June 30, 2004.


                                       19


                               FINANCIAL CONDITION
                               -------------------

                         LIQUIDITY AND CAPITAL RESOURCES
                         -------------------------------

Contractual Obligations
- -----------------------

Effective June 30, 2005,  pursuant to an asset  purchase  agreement of same date
(the "Asset Purchase Agreement"),  the Company acquired certain assets of Loders
Croklaan USA, LLC ("Seller")  relating to the  encapsulation,  agglomeration and
granulation business for a purchase price including  acquisition costs of $9,877
plus  $725  for  certain  product  inventories  and $809  for  certain  accounts
receivable.  With the exception of $985, which was paid during the quarter ended
June 30, 2005,  all of such payment was made on July 1, 2005 from the  Company's
cash reserves.

The Asset Purchase  Agreement  also provides for the  contingent  payment by the
Company of  additional  consideration  to Seller  based upon the volume of sales
associated with one particular  product acquired by the Company during the three
year period following the  acquisition.  Such contingent  consideration  will be
recorded as an additional cost of the acquired product lines.

The Company's other contractual  obligations and commitments principally include
obligations  associated  with  future  minimum  non-cancelable  operating  lease
obligations (including for the headquarters office space entered into in 2002).

The Company knows of no current or pending  demands on, or commitments  for, its
liquid assets that will materially affect its liquidity.

The Company expects its operations to continue  generating  sufficient cash flow
to fund working capital  requirements  and necessary  capital  investments.  The
Company is actively pursuing  additional  acquisition  candidates.  While at the
present  time it has no  agreements  or  understandings  to enter  into any such
transactions,  the Company could seek bank loans or access to financial  markets
to fund such acquisitions,  its operations,  working capital,  necessary capital
investments or other cash requirements should it deem it necessary to do so.


                                       20


Cash
- ----

Cash and cash equivalents  increased to $17,762 at June 30, 2005 from $12,734 at
December 31, 2004. The $5,028  increase  resulted  primarily from an increase in
net cash provided by operating activities and financing activities of $6,344 and
$10,950, respectively, offset partially by net cash used in investing activities
of $12,266  principally for capital  expenditures,  including the acquisition of
certain assets of the Loders Croklaan USA, LLC fluidized bed  encapsulation  and
granulation  business on June 30, 2005.  Working capital  amounted to $20,955 at
June 30, 2005 as compared to $23,505 at December 31, 2004, a decrease of $2,550.

Operating Activities
- --------------------

Cash flows from operating  activities  provided  $6,344 for the six months ended
June 30, 2005  compared to $4,464 for the six months  ended June 30,  2004.  The
increase  in cash  flows  from  operating  activities  was due  primarily  to an
increase in earnings partially offset by an increase in accounts  receivable and
a decrease in depreciation  and amortization  expense.

Investing Activities
- --------------------

Capital  expenditures  were $817 for the six months ended June 30, 2005 compared
to $547 for the six months  ended June 30,  2004.  Cash paid for  product  lines
acquired for the acquisition of assets of the Loders Croklaan USA, LLC fluidized
bed encapsulation and granulation  business,  including  acquisition  costs, was
$11,411.  With the  exception of $985,  which was paid during the quarter  ended
June 30, 2005,  all of such payment was made on July 1, 2005 from the  Company's
cash reserves.

Financing Activities
- --------------------

In June 1999, the board of directors  authorized the repurchase of shares of the
Company's  outstanding  common stock over a two-year  period  commencing July 2,
1999,  which was subsequently  extended.  Through June 30, 2005, the Company has
repurchased  514,974  shares at an  average  cost of $6.17 per share of which no
shares remain in treasury at June 30, 2005. In June 2005, the board of directors
authorized an extension to the stock repurchase  program for up to an additional
600,000 shares, that is, over and above those 514,974 shares repurchased to date
under the program,  through June 30, 2006. The Company intends to acquire shares
from time to time at  prevailing  market prices if and to the extent it deems it
advisable to do so based,  among other  factors,  on its assessment of corporate
cash flow and market conditions.

There was no debt outstanding at June 30, 2005. On June 1, 2001, the Company and
its  principal  bank  entered  into  a Loan  Agreement  (the  "Loan  Agreement")
providing  for a term loan of $13,500 (the "Term  Loan"),  the proceeds of which
were  used to fund the  acquisition  of  certain  assets  of DCV,  Inc.  and its
affiliate  Ducoa L.P.  During the quarter ended  December 31, 2004,  the Company
prepaid $7,839, the remaining balance of the


                                       21


Term Loan.  Borrowings at June 30, 2004 included  borrowings under the Term Loan
bearing  interest  at  LIBOR  plus  1.25%  (2.36%  at June  30,  2004).  Certain
provisions of the Term Loan require  maintenance  of certain  financial  ratios,
limit future  borrowings,  and impose certain other requirements as contained in
the agreement. At June 30, 2005 and 2004, the Company was in compliance with all
restrictive  covenants contained in the Loan Agreement.  The Loan Agreement also
provides for a short-term  revolving  credit  facility of $3,000 (the "Revolving
Facility").  Borrowings under the Revolving Facility bear interest at LIBOR plus
1.00%. No amounts have been drawn on the Revolving  Facility as of June 30, 2005
and 2004.  The Revolving  Facility was extended and now expires on May 31, 2006.
Management  believes  that such facility will be renewed in the normal course of
business.

Indebtedness  under the Loan  Agreement is secured by  substantially  all of the
assets of the Company other than real properties.

Proceeds  from stock  options  exercised  totaled  $1,243 and $1,631 for the six
months ended June 30, 2005 and 2004,  respectively.  Dividend payments were $685
and $389 for the six months ended June 30, 2005 and 2004, respectively.

Other Matters Impacting Liquidity
- ---------------------------------

Effective June 30, 2005, Balchem  Corporation (the "Company"),  acquired certain
assets  of  the  Loders  Croklaan  USA,  LLC  encapsulation,  agglomeration  and
granulation  business  for a  purchase  price in cash of  $9,877  plus  $725 for
certain product inventories and $809 for certain accounts  receivable.  With the
exception of $985, which was paid during the quarter ended June 30, 2005, all of
such payment was made on July 1, 2005 from the Company's cash reserves.

The  Company  currently  provides  postretirement  benefits  in  the  form  of a
retirement  medical  plan  under  a  collective  bargaining  agreement  covering
eligible retired  employees of its Verona  facility.  The amount recorded on the
Company's  balance sheet as of June 30, 2005 for this  obligation  is $964.  The
postretirement plan is not funded. Historical cash payments made under such plan
have approximated $50 per year.

Critical Accounting Policies
- ----------------------------

There  were  no  changes  to the  Company's  Critical  Accounting  Policies,  as
described in its December  31, 2004 Annual  Report on Form 10-K,  during the six
months ended June 30, 2005.

Related Party Transactions
- --------------------------

The Company was not engaged in related party  transactions  during the three and
six months ended June 30, 2005 and all  transactions  of the Company during such
period were at arms length.


                                       22


Item 3. Quantitative and Qualitative Disclosures about Market Risk

Cash and cash  equivalents  are invested  primarily  in money  market  accounts.
Accordingly,  we believe we have limited  exposure to market risk for changes in
interest  rates.  The  Company  has  no  derivative  financial   instruments  or
derivative  commodity  instruments,  nor does  the  Company  have any  financial
instruments  entered  into for trading or hedging  purposes.  Foreign  sales are
generally  billed  in U.S.  dollars.  The  Company  believes  that its  business
operations  are not exposed in any material  respect to market risk  relating to
foreign currency exchange risk or commodity price risk.


                                       23


Item 4. Controls and Procedures

(a)   Evaluation of Disclosure Controls and Procedures

      Pursuant  to the  requirements  of the  Sarbanes-Oxley  Act of  2002,  the
      Company's management,  under the supervision and with the participation of
      the Company's Chief Executive  Officer and Chief  Financial  Officer,  has
      evaluated, as of the end of the period covered by this Quarterly Report on
      Form 10-Q,  the  effectiveness  of the Company's  disclosure  controls and
      procedures  (including its internal  controls and procedures),  except for
      the   disclosure   controls  and   procedures   of  the  Loders   Croklaan
      encapsulation, agglomeration and granulation business, which were excluded
      from  management's  evaluation.  We  completed  the  acquisition  of  this
      business on June 30,  2005,  and it was not possible to conduct a complete
      assessment  of the  business'  disclosure  controls and  procedures in the
      period  between  the  completion  of the  acquisition  and the date of our
      management's  assessment of our disclosure controls and procedures.

      Based upon  management's  evaluation,  the Chief Executive Officer and the
      Chief Financial Officer have concluded that, as of the end of such period,
      the  Company's  disclosure  controls  and  procedures  were  effective  in
      identifying  the  information  required to be disclosed  in the  Company's
      periodic reports filed with the Security and Exchange  Commission ("SEC"),
      including  this  Quarterly  Report on Form 10-Q,  and  ensuring  that such
      information is recorded,  processed,  summarized  and reported  within the
      time periods specified in the SEC's rules and forms.

(b)   Changes in Internal Controls

      During  the most  recent  fiscal  quarter,  there has been no  significant
      change in the Company's internal control over financial reporting that has
      materially  affected,  or is reasonably likely to materially  affect,  the
      Company's internal control over financial reporting.


                                       24


Part II. Other Information

Item 4. Submission of Matters to a Vote of Security Holders.

On June 23, 2005, the Company held its annual meeting of stockholders,  at which
two Class I directors  were  elected.  The following  directors  were elected to
serve until the annual  meeting of  stockholders  in 2007 and until the election
and qualification of their respective  successors and shares of the Company were
voted as follows:

         Director                   For                      Votes Withheld
         ---------                  -----------------        --------------
         Hoyt Ammidon, Jr.          6,525,966                639,285
                                    -----------------        --------------
         Dr. John Y. Televantos     6,772,519                392,732
                                    -----------------        --------------

The other  directors  of the Company  whose term of office  continued  after the
annual meeting are: Edward L. McMillan,  Kenneth P. Mitchell, Dino A. Rossi, and
Elaine R. Wedral.

In addition, the following matter was voted on and approved by the stockholders:

      To approve an  amendment to the first  paragraph of Article  Fourth of the
      Corporation's Restated Articles of Incorporation which increases the total
      number of shares of common stock which the  Corporation  has  authority to
      issue from ten million  (10,000,000) shares of common stock to twenty-five
      million (25,000,000) shares.

The voting of shares on this proposal was as follows:

     For             Against               Abstain              Broker Non-vote
 -------------------------------------------------------------------------------
   5,639,019        1,521,927               4,305

Item 6.     Exhibits

            Exhibit 3.1   Composite Articles of Incorporation of Balchem
                          Corporation

            Exhibit 31.1  Certification of Chief Executive Officer pursuant to
                          Rule 13a-14(a).

            Exhibit 31.2  Certification of Chief Financial Officer pursuant to
                          Rule 13a-14(a).

            Exhibit 32.1  Certification of Chief Executive Officer pursuant to
                          Rule 13a-14(b) and Section 1350 of Chapter 63 of
                          Title 18 of the United States Code.


                                       25


            Exhibit 32.2  Certification  of  Chief Financial Officer pursuant to
                          Rule 13a-14(b) and Section 1350 of Chapter 63 of Title
                          18 of the United States Code.

                                   SIGNATURES

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

                                         BALCHEM CORPORATION
                                         -------------------


                                         By: /s/ Dino A. Rossi
                                         ---------------------
                                         Dino A. Rossi, President and
                                         Chief Executive Officer

Date: August 8, 2005


                                       26


                                  Exhibit Index

Exhibit No.                Description
- -----------                -----------

Exhibit 3.1       Composite Articles of Incorporation of Balchem Corporation

Exhibit 31.1      Certification  of Chief  Executive  Officer  pursuant  to Rule
                  13a-14(a).

Exhibit 31.2      Certification  of Chief  Financial  Officer  pursuant  to Rule
                  13a-14(a).

Exhibit 32.1      Certification  of Chief  Executive  Officer  pursuant  to Rule
                  13a-14(b)  and  Section  1350 of Chapter 63 of Title 18 of the
                  United States Code.

Exhibit 32.2      Certification  of Chief  Financial  Officer  pursuant  to Rule
                  13a-14(b)  and  Section  1350 of Chapter 63 of Title 18 of the
                  United States Code.


                                       27