UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

[x] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934

For the quarterly period ended 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: 1-7234

                            GP Strategies Corporation
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                    13-1926739
           --------                                    ----------
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
incorporation or organization)

777 Westchester Avenue, White Plains, New York                     10604
- ----------------------------------------------                     -----
(Address of principal executive offices)                         (Zip Code)

                                 (914)-249-9700
              ----------------------------------------------------
              (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 12(b)-2 of the Exchange Act). Yes [X] No [ ]

      Indicate the number of shares outstanding of each of issuer's classes of
common stock as of July 29, 2005:

         Common Stock                        16,977,248 shares
         Class B Capital                      1,200,000 shares



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                                TABLE OF CONTENTS



                                                                   PAGE
                                                                
PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements (Unaudited)

     Condensed Consolidated Balance Sheets -
        June 30, 2005 and December 31, 2004                          1

     Condensed Consolidated Statements of Operations-
        Three Months and Six Months Ended June 30, 2005 and 2004     2

     Condensed Consolidated Statements of Cash Flows -
         Six Months Ended June 30, 2005 and 2004                     3

     Notes to Condensed Consolidated Financial Statements            4

Item 2. Management's Discussion and Analysis of Financial
     Condition and Results of Operations                            17

Item 3. Quantitative and Qualitative Disclosure About Market Risk   27

Item 4. Controls and Procedures                                     27

PART II. OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders        29

Item 5.  Other Information                                          29

Item 6. Exhibits                                                    30

Signatures                                                          31



PART I: FINANCIAL INFORMATION
ITEM 1: CONSOLIDATED FINANCIAL STATEMENTS

                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)



                                                                                    JUNE 30,
                                                                                      2005       DECEMBER 31,
                                                                                  (UNAUDITED)       2004
                                                                                  -----------    ------------
                                                                                           
                                  ASSETS
Current assets:
   Cash and cash equivalents                                                       $   6,901      $   2,417
   Cash held in escrow from arbitration settlement                                         -         13,798
   Accounts and other receivables, less allowance for doubtful accounts
      of $886 in 2005 and $917 in 2004                                                29,412         31,114
   Costs and estimated earnings in excess of billings on uncompleted contracts        19,204         16,834
   Prepaid expenses and other current assets                                           7,098          5,828
                                                                                   ---------      ---------
               Total current assets                                                   62,615         69,991
                                                                                   ---------      ---------
   Property, plant and equipment                                                      12,966         13,078
   Accumulated depreciation                                                          (10,513)       (10,405)
                                                                                   ---------      ---------
      Property, plant and equipment, net                                               2,453          2,673
Intangible assets:
   Goodwill                                                                           62,295         62,380
   Patents, licenses and contract rights                                               1,821          1,821
   Accumulated amortization of patents, licenses and contract rights                    (947)          (797)
                                                                                   ---------      ---------
      Intangible assets, net                                                          63,169         63,404
Deferred tax assets                                                                   15,565         16,651
Other assets                                                                           2,699          3,316
                                                                                   ---------      ---------
               Total assets                                                        $ 146,501      $ 156,035
                                                                                   =========      =========
                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Current maturities of long-term debt                                            $      89      $     100
   Short-term borrowings                                                                 675          6,068
   Accounts payable and accrued expenses                                              24,709         33,219
   Billings in excess of costs and estimated earnings on uncompleted contracts         9,807         10,003
                                                                                   ---------      ---------
               Total current liabilities                                              35,280         49,390
Long-term debt less current maturities                                                11,784         10,951
Other non-current liabilities                                                          3,042          1,739
                                                                                   ---------      ---------
               Total liabilities                                                      50,106         62,080
                                                                                   ---------      ---------
Minority interest                                                                      1,715          2,335
Stockholders' equity:
   Common stock, par value $0.01 per share                                               170            167
   Class B capital stock, par value $0.01 per share                                       12             12
   Additional paid-in capital                                                        174,633        171,852
   Accumulated deficit                                                               (77,235)       (78,923)
   Unearned compensation                                                              (1,317)             -
   Accumulated other comprehensive loss                                                 (856)          (761)
   Note receivable from stockholder                                                     (619)          (619)
   Treasury stock, at cost                                                              (108)          (108)
                                                                                   ---------      ---------
               Total stockholders' equity                                             94,680         91,620
                                                                                   ---------      ---------
               Total liabilities and stockholders' equity                          $ 146,501      $ 156,035
                                                                                   =========      =========


See accompanying notes to the condensed consolidated financial statements.

                                       1


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                         THREE MONTHS ENDED             SIX MONTHS ENDED
                                                              JUNE 30,                      JUNE 30,
                                                      --------------------------    ------------------------
                                                         2005          2004           2005           2004
                                                      ---------      ---------      ---------      ---------
                                                                                       
Revenue                                               $  50,376      $  47,074      $ 100,229      $  89,794
Cost of revenue                                          42,388         40,774         85,662         77,792
                                                      ---------      ---------      ---------      ---------
      Gross profit                                        7,988          6,300         14,567         12,002

Selling, general and administrative expenses             (5,301)        (5,116)       (10,752)       (10,007)
                                                      ---------      ---------      ---------      ---------
      Operating income                                    2,687          1,184          3,815          1,995

Interest expense                                           (433)          (506)          (813)        (1,139)

Other income (expense)                                      (91)            95            103            233
                                                      ---------      ---------      ---------      ---------
      Income from continuing operations
              before income tax expense
              and minority interest                       2,163            773          3,105          1,089

Income tax expense                                       (1,186)          (376)        (2,037)          (649)
                                                      ---------      ---------      ---------      ---------
      Income from continuing operations
              before minority interest                      977            397          1,068            440

Minority interest                                           243           (116)           620           (143)
                                                      ---------      ---------      ---------      ---------
      Income from continuing operations                   1,220            281          1,688            297

Income from discontinued operations,
      net of income taxes                                     -            113              -            228
                                                      ---------      ---------      ---------      ---------
      Net income                                      $   1,220      $     394      $   1,688      $     525
                                                      =========      =========      =========      =========

Per common share data:
Basic
      Income from continuing operations               $    0.07      $    0.02      $    0.09      $    0.02
      Income from discontinued operations                     -              -              -           0.01
                                                      ---------      ---------      ---------      ---------
      Net income                                      $    0.07      $    0.02      $    0.09      $    0.03
                                                      =========      =========      =========      =========
Diluted
      Income from continuing operations               $    0.07      $    0.02      $    0.09      $    0.02
      Income from discontinued operations                     -              -              -           0.01
                                                      ---------      ---------      ---------      ---------
      Net income                                      $    0.07      $    0.02      $    0.09      $    0.03
                                                      =========      =========      =========      =========


See accompanying notes to the condensed consolidated financial statements.

                                       2


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                     SIX MONTHS ENDED JUNE 30, 2005 AND 2004
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)



                                                                                               2005          2004
                                                                                             --------      --------
                                                                                                     
Cash flows from operating activities:
   Income from continuing operations                                                         $  1,688      $    297
   Income from discontinued operations, net of income taxes                                         -           228
                                                                                             --------      --------
   Net income                                                                                   1,688           525
   Adjustments to reconcile net income to net cash
       provided (used) by operating activities:
          Depreciation and amortization                                                         1,499         1,872
          Collection of deposit in escrow                                                      13,798             -
          Issuance of stock for retirement savings plan
             and non-cash compensation expense                                                    517           107
          Gain on sales of marketable securities                                                    -          (381)
          Changes in other operating items                                                     (9,348)       (6,205)
                                                                                             --------      --------
                 Net cash provided (used) by operations                                         8,154        (4,082)
                                                                                             --------      --------
Cash flows from investing activities:
   Additions to property, plant and equipment                                                    (431)         (930)
   Proceeds from sales of marketable securities                                                     -         1,012
   Other investing activities                                                                      14             -
                                                                                             --------      --------
                 Net cash provided (used) by investing activities                                (417)           82
                                                                                             --------      --------
Cash flows from financing activities:
   Proceeds from (repayment of) short-term borrowings, net                                     (5,393)        3,677
   Issuance of subordinated convertible note, net of
          $500 restricted cash placed in escrow account                                         1,500             -
   Repayment of long-term debt                                                                      -          (564)
   Proceeds from exercised stock options                                                          931           325
   Deferred financing costs                                                                      (182)            -
   Payments of obligations under capital leases                                                   (47)         (250)
                                                                                             --------      --------
                 Net cash provided (used) by financing activities                              (3,191)        3,188
                                                                                             --------      --------
Effect of exchange rate changes on cash and cash equivalents                                      (62)           (7)
                                                                                             --------      --------
                 Net increase (decrease) in cash and cash equivalents                           4,484          (819)
Cash and cash equivalents at the beginning of the period                                        2,417         4,416
                                                                                             --------      --------
Cash and cash equivalents at the end of the period                                           $  6,901      $  3,597
                                                                                             ========      ========


See accompanying notes to the condensed consolidated financial statements.

                                       3


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

(1)   BASIS OF PRESENTATION

      GP Strategies Corporation ("the Company") was incorporated in Delaware in
      1959. Through March 31, 2005, the Company operated under two business
      segments which consisted of its training and workforce development
      business operated by General Physics Corporation ("General Physics" or
      "GP") and its simulation business operated by GSE Systems Inc. ("GSE").
      General Physics is a workforce development company that improves the
      effectiveness of organizations by providing training, management
      consulting, e-Learning solutions and engineering services that are
      customized to meet the specific needs of clients. GSE develops and
      delivers business and technology solutions by applying simulation
      software, systems and services to energy, process and manufacturing
      industries worldwide.

      On April 26, 2005, the Board of Directors elected Scott N. Greenberg, who
      was then President and Chief Financial Officer of the Company, to the
      additional position of Chief Executive Officer ("CEO") of the Company,
      succeeding Jerome I. Feldman. As a result of Mr. Greenberg's appointment
      as CEO, the Company re-evaluated its reportable business segments under
      Statement of Financial Accounting Standards ("SFAS") No. 131, Disclosures
      about Segments of an Enterprise and Related Information. Based on the
      information which Mr. Greenberg reviews in order to assess the performance
      of the Company and make decisions regarding the allocation of resources,
      the Company determined that it has three reportable business segments
      effective with Mr. Greenberg's appointment as CEO. General Physics now
      consists of two reportable business segments: 1) Process, Energy &
      Government; and 2) Manufacturing & Business Process Outsourcing. GSE
      continues to be one reportable business segment. Information regarding
      these business segments is discussed in more detail in Note 7, Business
      Segments.

      On November 24, 2004, the Company completed the spin-off of National
      Patent Development Corporation ("NPDC"). Subsequent to the spin-off, the
      results of operations of NPDC are presented as discontinued in our
      condensed consolidated financial statements for the three and six months
      ended June 30, 2004.

      During the six months ended June 30, 2005, GSE incurred a significant
      operating loss. GSE's revenue and profitability were primarily impacted by
      a lower volume of orders logged in 2004 coupled with the delay of two
      large international simulator orders which GSE now anticipates receiving
      in the third quarter of 2005 (see Note 5).

      On June 20, 2005, the Board of Directors approved the Company's plan to
      spin-off its 57% interest in GSE through a special dividend to the
      Company's stockholders. Stockholders will receive in the spin-off a
      pro-rata share of GSE common stock based on the number of shares of the
      Company's common stock or Class B stock held on the record date, which
      will be determined on a future date. On July 8, 2005, GSE filed a
      registration statement with the Securities and Exchange Commission
      relating to the shares of GSE to be distributed in the spin-off. The
      Company anticipates that the record date will be set and the spin-off will
      occur shortly after such registration statement is declared effective.

      The condensed consolidated financial statements include the operations of
      the Company and its majority-owned subsidiaries. The minority interest
      balance is comprised of the minority share in GSE of 43% as of June 30,
      2005 and 42% as of December 31 2004, which the Company did not own. All
      significant intercompany balances and transactions have been eliminated.

                                       4


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

      The accompanying condensed consolidated balance sheet as of June 30, 2005,
      the condensed consolidated statements of operations for the three and six
      months ended June 30, 2005, and the condensed consolidated statement of
      cash flows for the six months ended June 30, 2005 have not been audited,
      but have been prepared in conformity with U.S. generally accepted
      accounting principles for interim financial information and with the
      instructions to Form 10-Q and Article 10 of Regulation S-X. These
      condensed consolidated financial statements should be read in conjunction
      with the audited consolidated financial statements for the year ended
      December 31, 2004 as presented in our Annual Report on Form 10-K/A dated
      May 16, 2005. In the opinion of management, this interim information
      includes all material adjustments, which are of a normal and recurring
      nature, necessary for a fair presentation. The results for the 2005
      interim periods are not necessarily indicative of results to be expected
      for the entire year. Certain amounts for 2004 have been reclassified to
      conform with the presentation for 2005.

(2)   INCOME PER SHARE

      Basic income per share is based upon the weighted average number of common
      shares outstanding, including Class B stock, during the periods. Class B
      stockholders have the same rights to share in profits and losses and
      liquidation values as common stockholders. Diluted income per share is
      based upon the weighted average number of common shares outstanding during
      the period assuming the issuance of common stock for all potential
      dilutive common stock equivalents outstanding.

      Income per share for the three and six months ended June 30, 2005 and 2004
      is as follows (in thousands, except per share data):

                                       5


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)



                                                  THREE MONTHS ENDED        SIX MONTHS ENDED
                                                       JUNE 30,                JUNE 30,
                                                 -------------------     ----------------------
                                                  2005         2004        2005         2004
                                                 -------     -------     -------     ----------
                                                                         
INCOME USED IN COMPUTATION:
Income from continuing operations                $ 1,220     $   281     $ 1,688     $      297
Income from discontinued operations                    -         113           -            228
                                                 -------     -------     -------     ----------
Net income                                       $ 1,220     $   394     $ 1,688     $      525
                                                 =======     =======     =======     ==========

SHARES USED IN COMPUTATION:
Basic weighted average shares
   outstanding                                    18,141      17,634      18,029         17,600
Dilutive impact of stock options, warrants
   and non-vested restricted stock units             620         519         850            548
                                                 -------     -------     -------     ----------
Diluted weighted average shares
   outstanding                                    18,761      18,153      18,879         18,148
                                                 =======     =======     =======     ==========

INCOME PER COMMON SHARE:
Basic
        Income from continuing operations        $  0.07     $  0.02     $  0.09     $     0.02
        Income from discontinued operations            -           -           -           0.01
                                                 -------     -------     -------     ----------
        Net income                               $  0.07     $  0.02     $  0.09     $     0.03
                                                 =======     =======     =======     ==========
Diluted
        Income from continuing operations        $  0.07     $  0.02     $  0.09     $     0.02
        Income from discontinued operations            -           -           -           0.01
                                                 -------     -------     -------     ----------
        Net income                               $  0.07     $  0.02     $  0.09     $     0.03
                                                 =======     =======     =======     ==========


The Company issued 76,000 shares of fully vested stock awards during the first
quarter of 2005 which are included in the basic weighted average shares
outstanding. For the three and six months ended June 30, 2005, stock options,
warrants, and convertible notes totaling 574,000 shares for both periods were
not dilutive and were excluded from the computation of diluted income per share.
For the three and six months ended June 30, 2004, stock options, warrants, and
convertible notes totaling 2,063,000 for both periods were not dilutive and were
excluded from the computation of diluted income per share.

The difference between the basic and diluted number of weighted average shares
outstanding for the three and six months ended June 30, 2005 and 2004 represents
dilutive stock options and warrants, computed under the treasury stock method
using the average market price during the period. The difference between the
basic and diluted number of weighted average shares outstanding for the three
months ended June 30, 2005 also includes dilutive non-vested restricted stock
awards granted during the second quarter of 2005, computed under the treasury
stock method using average market price.

                                       6


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

(3)   STOCK BASED COMPENSATION

      The Company applies the intrinsic-value-based method of accounting
      prescribed by Accounting Principles Board ("APB") Opinion No. 25,
      Accounting for Stock Issued to Employees, and related interpretations
      including Financial Accounting Standards Board ("FASB") Interpretation No.
      44, Accounting for Certain Transactions Involving Stock Compensation, an
      interpretation of APB Opinion No. 25, to account for its fixed-plan stock
      options. Under this method, compensation expense is recorded on the date
      of grant only if the current market price of the underlying stock exceeds
      the exercise price of the options. SFAS No. 123, Accounting for
      Stock-Based Compensation, as amended, established accounting and
      disclosure requirements using a fair-value-based method of accounting for
      stock-based employee compensation plans. As allowed by SFAS No. 123, the
      Company has elected to continue to apply the intrinsic-value-based method
      of accounting described above, and has adopted only the disclosure
      requirements of SFAS No. 123.

      The following table illustrates the effect on net income if the
      fair-value-based method had been applied to all outstanding and unvested
      awards for the three and six months ended June 30, 2005 and 2004 (in
      thousands, except per share data):



                                                 THREE MONTHS ENDED          SIX MONTHS ENDED
                                                      JUNE 30,                    JUNE 30,
                                              ------------------------    ------------------------
                                                 2005          2004         2005           2004
                                              ---------      ---------    ---------      ---------
                                                                             
Net income - as reported                      $   1,220      $     394    $   1,688      $     525
Compensation expense, net of tax:
      Company stock options                         (61)           (54)        (135)          (138)
      GSE stock options                               -             (9)        (672)           (18)
                                              ---------      ---------    ---------      ---------
Pro forma net income                          $   1,159      $     331    $     881      $     369
                                              =========      =========    =========      =========

Net income per share:
      Basic - as reported                     $    0.07      $    0.02    $    0.09      $    0.03
      Basic - pro forma                       $    0.06      $    0.02    $    0.05      $    0.02
      Diluted - as reported                   $    0.07      $    0.02    $    0.09      $    0.03
      Diluted - pro forma                     $    0.06      $    0.02    $    0.05      $    0.02


                                       7


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

      The Company granted 1,000 options during the first quarter of 2005 and no
      options during the second quarter of 2005. The per share weighted-average
      fair value of the Company's stock options granted during the six months
      ended June 30, 2005 and 2004 were $3.35 and $1.46, respectively, on the
      date of grant using the modified Black-Scholes option-pricing model with
      the following weighted-average assumptions:



                                                                                                   SIX MONTHS
                                                                                                  ENDED JUNE 30,
                                                                                         ------------------------------
                                                                                            2005                2004
                                                                                         ----------          ----------
                                                                                                       
Expected dividend yield                                                                      0%                  0%
Risk-free interest rate                                                                   3.56%               1.69%
Expected volatility                                                                      53.51%              34.08%
Expected life                                                                              4.0 years           2.0 years


      GSE granted 600,000 stock options with an average exercise price of $1.85
      during the first quarter of 2005, all of which immediately vested.
      Outstanding GSE options relate to grants to employees and directors of
      GSE. GSE did not grant any stock options during the second quarter of
      2005.

      In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment,
      which changed the accounting for stock-based compensation to require
      companies to expense stock options and other equity awards based on their
      grant-date fair values. SFAS No. 123R is discussed in more detail in Note
      11, Accounting Standard Issued.

(4)   LONG-TERM DEBT

      Long-term debt consists of the following (in thousands):



                                                                           JUNE 30,    DECEMBER 31,
                                                                             2005          2004
                                                                           --------    ------------
                                                                                 
6% conditional subordinated notes due 2008 (a)                             $  7,500      $  7,500
ManTech Note (b)                                                              5,251         5,251
8% senior subordinated secured convertible note due 2009,
           net of warrant and conversion option discount of $1,324 (c)          676             -
Other                                                                           132           190
                                                                           --------      --------
                                                                             13,559        12,941

Less warrant related discount, net of accretion                              (1,686)       (1,890)
                                                                           --------      --------
                                                                             11,873        11,051

Less current maturities                                                         (89)         (100)
                                                                           --------      --------
                                                                           $ 11,784      $ 10,951
                                                                           ========      ========


      (a)   Pursuant to a Note and Warrant Purchase Agreement dated August 8,
            2003, the Company issued and sold to four Gabelli Funds $7,500,000
            aggregate principal amount of 6% Conditional Subordinated

                                       8


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

            Notes due 2008 (the "Gabelli Notes") and 937,500 warrants ("GP
            Warrants"), each entitling the holder thereof to purchase (subject
            to adjustment) one share of the Company's common stock. The
            aggregate purchase price for the Gabelli Notes and GP Warrants was
            $7,500,000.

            The Gabelli Notes bear interest at 6% per annum payable
            semi-annually commencing on December 31, 2003 and mature in August
            2008. The Gabelli Notes are secured by a mortgage on the Company's
            former property located in Pawling, New York which was distributed
            to NPDC. In addition, at any time that less than $1,875,000 of the
            principal amount of the Gabelli Notes are outstanding, the Company
            may defease the obligations secured by the mortgage and obtain a
            release of the mortgage by depositing with an agent for the
            Noteholders, bonds or government securities with an investment grade
            rating by a nationally recognized rating agency which, without
            reinvestment, will provide cash on the maturity date of the Gabelli
            Notes in an amount not less than the outstanding principal amount of
            the Gabelli Notes.

            The GP Warrants have an exercise price of $6.14 per share, as
            amended following the spin-off of NPDC, and are exercisable at any
            time until August 2008. The exercise price may be paid in cash, by
            delivery of the Gabelli Notes, or a combination of the two. The GP
            Warrants contain anti-dilution provisions for stock splits,
            reorganizations, mergers and similar transactions. The fair value of
            the GP Warrants at the date of issuance was $2,389,000, which
            reduced long-term debt in the accompanying condensed consolidated
            balance sheets. This amount is being accreted as additional interest
            expense using the effective interest rate over the term of the
            Gabelli Notes. The Gabelli Notes have a yield to maturity of 15.436%
            based on the discounted value. Accretion charged as interest expense
            was approximately $103,000 and $89,000 for the three months ended
            June 30, 2005, respectively, and approximately $205,000 and $177,000
            for the six months ended June 30, 2005 and 2004, respectively.

            In connection with the spin-off, the Company contributed the Pawling
            property, subject to the mortgage, to MXL Industries, Inc. (MXL).
            MXL assumed the mortgage, but without liability for repayment of the
            Gabelli Notes or any other obligations of the Company under the Note
            and Warrant Purchase Agreement (other than foreclosure on such
            property). If there is a foreclosure on the mortgage for payment of
            the Gabelli Notes, the Company has agreed to indemnify MXL for loss
            of the value of the property.

      (b)   The Company has a five-year 5% note due in full on October 21, 2008
            in the principal amount of $5,250,955 to ManTech International.
            Interest is payable quarterly. Each year during the term of the
            note, the holder of the note has the option to convert up to 20% of
            the original principal amount of the note into common stock of the
            Company at the then market price of the Company's common stock, but
            only in the event that the Company's common stock is trading at $10
            per share or more. In the event that less than 20% of the principal
            amount of the note is not converted in any year, such amount not
            converted will be eligible for conversion in each subsequent year
            until converted or until the note is repaid in cash.

      (c)   On May 26, 2005, GSE issued and sold to Dolphin Direct Equity
            Partners, LP, a Senior Subordinated Secured Convertible Note in the
            aggregate principal amount of $2,000,000, maturing March 31, 2009
            (the "Dolphin Note"), and a seven-year warrant to purchase 380,952
            shares of GSE

                                       9


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

            common stock at an exercise price of $2.22 per share (the "GSE
            Warrant"). The Dolphin Note is convertible into 1,038,961 shares of
            GSE common stock at a conversion price of $1.925 per share and
            accrues interest at 8% payable quarterly. Both the convertible note
            and the warrant are subject to anti-dilution provisions for stock
            splits, reorganizations, mergers and similar transactions. The
            aggregate purchase price for the Dolphin Note and GSE Warrant was
            $2,000,000. At the date of issuance, the fair value of the GSE
            Warrant was $374,000 and the fair value of the conversion option of
            the Dolphin Note was $959,000, which were recorded as other
            noncurrent liabilities, with the offset recorded as an original
            issue discount (OID). The OID is accreted over the term of the
            Dolphin Note and charged to interest expense and the unamortized
            balance reduces long-term debt in the accompanying condensed
            consolidated balance sheets. The noncurrent liabilities related to
            the GSE Warrant and the conversion option are marked to market
            through earnings on a quarterly basis in accordance with Emerging
            Issues Task Force (EITF) 00-19, Accounting for Derivative Financial
            Instruments Indexed to, and Potentially Settled in a Company's Own
            Stock.

(5)   SHORT-TERM BORROWINGS

      (a)   GENERAL PHYSICS

            General Physics and General Physics' subsidiary, SkillRight, Inc.,
            have a three-year $25 million Financing and Security Agreement (the
            "Credit Agreement") with a bank that expires on August 13, 2006 with
            annual renewal options. The Credit Agreement is secured by certain
            assets of General Physics and provides for an unsecured guaranty
            from the Company.

            The interest rate on the Credit Agreement is at the daily LIBOR
            market index rate plus 3.00%, which as of June 30, 2005 was
            approximately 6.32%. Based upon the financial performance of General
            Physics, the interest rate can be reduced. The Credit Agreement
            contains covenants with respect to General Physics' minimum tangible
            net worth, leverage ratio, interest coverage ratio and its ability
            to make capital expenditures. General Physics was in compliance with
            all loan covenants under the Credit Agreement as of June 30, 2005.
            The Credit Agreement also contains certain restrictive covenants
            including a prohibition on future acquisitions, incurrence of debt
            and the payment of dividends. General Physics is currently
            restricted from paying dividends or management fees to the Company
            in excess of $1,000,000 in any fiscal year. On March 9, 2005,
            General Physics received a waiver to loan GSE a maximum of $1.0
            million to satisfy any GSE short-term capital requirements. In
            connection with GSE's sale and issuance of the Dolphin Note and GSE
            Warrant (see note 4), General Physics' commitment to loan GSE $1.0
            million was terminated.

            The Company repaid in full the $6,068,000 outstanding under the
            Credit Agreement as of December 31, 2004 in the first quarter of
            2005, using the proceeds received from the arbitration settlement as
            discussed in more detail in Note 8, Litigation. As of June 30, 2005,
            the Company had no borrowings outstanding under the Credit Agreement
            and there was approximately $20,712,000 of available borrowings
            based upon 80% of eligible accounts receivable and 80% of eligible
            unbilled receivables.

                                       10


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                  (Unaudited)

      (b)   GSE

            On March 30, 2004, under the terms of the General Physics' Credit
            Agreement, as amended, $1,500,000 of General Physics' Credit
            Agreement was allocated for use by GSE. The Credit Agreement was
            amended to provide for additional collateral consisting of
            substantially all of GSE's assets, as well as certain covenants
            specific to GSE. It provides for borrowings by GSE up to 80% of
            eligible accounts receivable and 80% of eligible unbilled
            receivables, up to a maximum of $1,500,000. The interest rate is
            based upon the daily LIBOR market index rate plus 3%, with interest
            only payments due monthly (6.32% as of June 30, 2005). The Company
            agreed to guarantee GSE's borrowings under the Credit Agreement, as
            amended, in consideration for a fee pursuant to its management
            services agreement with GSE. There were no borrowings outstanding at
            December 31, 2004. As of June 30, 2005, GSE had borrowings of
            $675,000 and a letter of credit for $50,000 and approximately
            $775,000 available to be borrowed under the Credit Agreement. The
            Company has classified the borrowings outstanding under the Credit
            Agreement as a current obligation.

            The Credit Agreement requires GSE to comply with certain financial
            ratios. At both March 31, 2005 and June 30, 2005, GSE was not in
            compliance with its debt service coverage ratio. The Company
            obtained a letter dated August 4, 2005 in which the lender has
            agreed to forbear from exercising its rights under the Credit
            Agreement against the borrowers with respect to this event of
            default by GSE until delivery of the annual financial statements for
            the year ended December 31, 2005. The lender will charge GSE a fee
            of approximately $2,500 as compensation for the waiver.

(6)   COMPREHENSIVE INCOME

      The following are the components of comprehensive income (loss) (in
      thousands):



                                                               THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                    JUNE 30,                  JUNE 30,
                                                              --------------------      --------------------
                                                                2005         2004        2005         2004
                                                              -------      -------      --------     -------
                                                                                         
Net income                                                    $ 1,220      $   394      $  1,688     $   525
Other comprehensive income
      before income tax expense:
              Net unrealized gain (loss) on
                available-for-sale securities                    (197)          88            (6)       (826)
              Net unrealized loss on interest
                rate swap                                           -          352             -          49
              Foreign currency translation
                adjustment                                       (240)         (53)          (91)       (112)
                                                              -------      -------      --------     -------
                                                                  783          781         1,591        (364)

Income tax benefit (expense) relating
  to items of other comprehensive
  income (loss)                                                    77         (172)            2         303
                                                              -------      -------      --------     -------
                Comprehensive income (loss),
                       net of tax                             $   860      $   609      $  1,593     $   (61)
                                                              =======      =======      ========     =======


                                       11

                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                  (Unaudited)

The components of accumulated other comprehensive loss are as follows (in
thousands):



                                                                           JUNE 30,    DECEMBER 31,
                                                                             2005         2004
                                                                          ---------    -----------
                                                                                 
Net unrealized gain on available-for-sale securities                      $      14          20
Foreign currency translation adjustment                                        (864)       (773)
                                                                          ---------      ------
     Accumulated other comprehensive loss before tax                           (850)       (753)
Accumulated income tax expense related to unrealized gain
   on available-for-sale securities                                              (6)         (8)
                                                                          ---------      ------
                 Accumulated other comprehensive loss,
                     net of tax                                           $    (856)       (761)
                                                                          =========      ======


(7)   BUSINESS SEGMENTS

      As discussed in Note 1, the Company re-evaluated its reportable business
      segments during the second quarter of 2005 due to the appointment of Scott
      N. Greenberg as CEO. Based on the information which Mr. Greenberg reviews
      in order to assess the performance of the Company and make decisions
      regarding the allocation of resources, the Company determined that it has
      three reportable business segments effective with Mr. Greenberg's
      appointment as CEO. General Physics now consists of two reportable
      business segments: 1) Process, Energy & Government; and 2) Manufacturing &
      Business Process Outsourcing (BPO). GSE continues to be one reportable
      business segment. As a result of the change in its reportable business
      segments, the Company has restated the segment information below for all
      prior periods presented to conform to the current period's presentation.

      The Process, Energy & Government segment provides engineering consulting,
      design and evaluation services regarding facilities, the environment,
      processes and systems, staff augmentation, curriculum design and
      development, and training and technical services primarily to federal and
      state governmental agencies, large government contractors, petroleum and
      chemical refining companies, and electric power utilities.

      The Manufacturing & BPO segment provides training, curriculum design and
      development, staff augmentation, system hosting, integration and help desk
      support, business process outsourcing, and consulting and technical
      services to large companies in the automotive, pharmaceutical,
      electronics, and other industries as well as to governmental clients.

      GSE provides simulation solutions and services to the nuclear and fossil
      electric utility industry, as well as process industries such as the
      chemical and petrochemical industries. In addition, GSE provides plant
      monitoring, security access and control and signal analysis monitoring and
      optimization software primarily to the power industry.

      The Company does not allocate the following corporate items to the
      segments: other income and interest expense; selling, general and
      administrative expense; and income tax expense. Inter-segment revenue is
      eliminated in consolidation and is not significant.

                                       12


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

      The following tables set forth the revenue and operating income of each of
      the Company's operating segments and includes a reconciliation of segment
      revenue to consolidated revenue and operating income to consolidated
      income from continuing operations before income taxes and minority
      interest (in thousands):



                                                        THREE MONTHS ENDED            SIX MONTHS ENDED
                                                              JUNE 30,                     JUNE 30,
                                                     ------------------------      ------------------------
                                                       2005           2004            2005           2004
                                                     ---------      ---------      ---------      ---------
                                                                                      
REVENUE:
   Process, Energy & Government                      $  20,968      $  19,354      $  43,101      $  38,242
   Manufacturing & BPO                                  22,853         20,279         44,447         36,700
   GSE                                                   6,555          7,441         12,681         14,852
                                                     ---------      ---------      ---------      ---------
                                                     $  50,376      $  47,074      $ 100,229      $  89,794
                                                     =========      =========      =========      =========
OPERATING INCOME:
   Process, Energy & Government                      $   2,680      $   2,431      $   5,078      $   4,073
   Manufacturing & BPO                                     816           (246)         1,394           (381)
   GSE                                                    (394)           282         (1,437)           454
   Corporate and other general and
          administrative expenses                         (574)        (1,241)          (988)        (2,276)
   Litigation expense for EDS                              (50)             -           (250)             -
   Deferred compensation plan                              209            (42)            18            125
                                                     ---------      ---------      ---------      ---------
                                                         2,687          1,184          3,815          1,995
                                                     ---------      ---------      ---------      ---------
Interest expense                                          (433)          (506)          (813)        (1,139)
Other income (expense)                                     (91)            95            103            233
                                                     ---------      ---------      ---------      ---------
     Income from continuing
          operations before income
          taxes and minority interest                $   2,163      $     773      $   3,105      $   1,089
                                                     =========      =========      =========      =========


(8)   LITIGATION

      On January 3, 2001, the Company commenced an action alleging that MCI
      Communications Corporation ("MCI"), MCI's Systemhouse subsidiaries
      ("Systemhouse"), and Electronic Data Systems Corporation, as successor to
      Systemhouse ("EDS"), committed fraud in connection with the Company's 1998
      acquisition of Learning Technologies from the defendants for $24,300,000.
      The Company seeks actual damages in the amount of $117,900,000 plus
      interest, punitive damages in an amount to be determined at trial, and
      costs, subject to reduction as set forth below.

      The complaint, which was filed in the New York State Supreme Court,
      alleges that the defendants fraudulently induced the Company to acquire
      Learning Technologies by concealing the poor performance of Learning
      Technologies' United Kingdom operation. The complaint also alleges that
      the defendants represented that Learning Technologies would continue to
      receive new business from Systemhouse even though the defendants knew that
      the sale of Systemhouse to EDS was imminent and that such new business
      would cease after such sale. In February 2001, the defendants filed
      answers denying liability. No counterclaims against the plaintiffs have
      been asserted. Although discovery had not yet been

                                       13


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

      completed, defendants made a motion for summary judgment, which was
      submitted in April 2002. The motion was denied by the court due to the MCI
      bankruptcy, but with leave to the other defendants to renew.

      The defendants other than MCI then made an application to the court to
      stay the fraud action until the Company and EDS completed a
      later-commenced arbitration, in which the Company alleged breach of the
      acquisition agreement and of a separate agreement to refer business to
      General Physics on a preferred provider basis and seeking actual damages
      in the amount of $17,600,000 plus interest, was concluded. In a decision
      dated May 9, 2003, the court granted the motion and stayed the fraud
      action pending the outcome of the arbitration.

      The arbitration hearings began on May 17, 2004 and concluded on May 24,
      2004 before JAMS, a private dispute resolution firm. On September 10,
      2004, the arbitrator issued an interim award in which she found that the
      sellers of Learning Technologies breached certain representations and
      warranties contained in the acquisition agreement. In a final award dated
      November 29, 2004, the arbitrator awarded General Physics $12,273,575 in
      damages and $6,016,109 in pre-award interest. (The damages sought in the
      litigation are subject to reduction by the $12,273,575 in damages awarded
      in the arbitration.) On December 30, 2004, EDS made a payment of
      $18,428,486, which included $138,802 of post-award interest, to General
      Physics to satisfy its obligation under the arbitration award, which cash
      was held in escrow as of December 31, 2004. EDS subsequently agreed that
      the arbitration award was final and binding and that it would take no
      steps of any kind to vacate or otherwise challenge the award. As a result
      of the foregoing, the Company recognized a gain on the arbitration award,
      net of legal fees and expenses, of $13,660,000 in 2004.

      As a result of the conclusion of the arbitration, the state court lifted
      the stay of the fraud claim against the defendants other than MCI. On
      February 14, 2005, such defendants filed a new motion for summary judgment
      dismissing the Company's fraud claim against them. The Company opposed the
      motion, which was argued on April 4, 2005. On June 6, 2005, the court
      issued a decision on the motion for summary judgment refusing to dismiss
      the Company's claims against EDS and Systemhouse relating to false
      representations concerning the financial condition of Learning
      Technologies' United Kingdom operation and held that the Company had
      presented evidence sufficient to raise triable issues of fact as to
      whether defendants provided the Company with financial projections which
      they knew to be false or unreasonable, and made representations or
      omissions indicating that Learning Technologies' United Kingdom operation
      was on track to achieve revenue targets which they knew it would be unable
      to achieve. However, the court dismissed the Company's claim that it had
      been fraudulently induced to acquire Learning Technologies based on false
      representations that Systemhouse was not for sale. A trial date of
      November 1, 2005 has been set. The Company has requested a jury trial.

      The fraud action against MCI had been stayed as a result of the bankruptcy
      of MCI. In February 2004, the Bankruptcy Court lifted the stay so that the
      state court could rule on the merits of MCI's summary judgment motion. MCI
      has asked the Bankruptcy Court to reinstate the stay and to rule on its
      summary judgment motion. The Company has argued that it would be more
      efficient if the state court ruled on both summary judgment motions. The
      Bankruptcy Court has not yet decided whether it or the state court should
      determine MCI's summary judgment motion.

                                      14


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

      In connection with the spin-off of NPDC by the Company, the Company agreed
      to make an additional capital contribution to NPDC in an amount equal to
      the first $5,000,000 of any proceeds (net of litigation expenses and taxes
      incurred, if any), and 50% of any proceeds (net of litigation expenses and
      taxes incurred, if any) in excess of $15,000,000, received with respect to
      the foregoing arbitration and litigation claims.

      Pursuant to such agreement, in January 2005, the Company made a $5,000,000
      distribution to NPDC out of the proceeds of the arbitration award. The net
      cash proceeds to the Company were approximately $8,500,000 after legal
      fees and the distribution to NPDC. A portion of such net proceeds was used
      to reduce to zero the outstanding balance of General Physics' revolving
      credit facility, which as of December 31, 2004 was $6.1 million.

      The Company is not a party to any legal proceeding, the outcome of which
      is believed by management to have a reasonable likelihood of having a
      material adverse effect upon the financial condition and operating results
      of the Company.

(9)   RELATED PARTY TRANSACTIONS

      Management Services Agreements Between NPDC and the Company

      Prior to the spin-off, NPDC was a wholly-owned subsidiary of the Company.
      In connection with the spin-off, NPDC entered into a separate management
      agreement with the Company pursuant to which the Company provides certain
      general corporate services to NPDC.

      Corporate Tax, Legal Support, and Executive Management Consulting Services

      The Company has four associates, including the Chief Executive Officer and
      Chief Legal Officer who also provide services to NPDC under a management
      services agreement, for which the Company is reimbursed for such services.
      Services under the agreement relate to corporate federal and state income
      taxes, corporate legal services, corporate secretarial administrative
      support, and executive management consulting. The term of the agreement
      extends for three years from the date of the spin-off, or through November
      24, 2007, and may be terminated by either NPDC or the Company on or after
      July 30, 2006 with 180 days prior written notice. For the three and six
      months ended June 30, 2005, the Company charged NPDC $362,000 and
      $656,000, respectively, for services under this management agreement,
      based on an agreed upon allocation of actual costs incurred by the Company
      on behalf of NPDC. Pursuant to an amendment to the management agreement
      effective July 1, 2005, NPDC will pay the Company an annual fee of not
      less than $970,000 as compensation for these services, payable in equal
      monthly installments.

      Corporate Office Lease

      NPDC continues to occupy a portion of corporate office space leased by the
      Company. NPDC compensates the Company approximately $205,000 annually for
      use of this space. The Company's lease extends through December 31, 2006.

      In connection with the spin-off of NPDC, the Company also entered into a
      separate management agreement with NPDC pursuant to which it was
      anticipated that the Company would receive certain general corporate
      services from NPDC. No such services have been required or provided, so
      the Company

                                      15


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements

                Three and six months ended June 30, 2005 and 2004
                                   (Unaudited)

      and NPDC entered into a termination agreement effective as of July 1, 2005
      terminating the management agreement.

(10)  COMMITMENTS

      Effective April 11, 2005, General Physics entered into employment
      agreements with certain of its officers, resulting in committed
      compensation of approximately $2.0 million annually. These agreements
      have employment terms expiring in 2007, provide for grants of restricted
      stock units pursuant to the Company's 2003 Incentive Stock Plan, contain
      non-compete covenants and change of control and termination provisions.

(11)  ACCOUNTING STANDARD ISSUED

      In December 2004, the FASB issued SFAS No. 123 - Revised, Share-Based
      Payment (SFAS No. 123R), which revises SFAS No. 123, Accounting for
      Stock-Based Compensation, and supersedes APB No. 25, Accounting for Stock
      Issued to Employees. Currently, the Company does not record compensation
      expense for certain stock-based compensation. Under SFAS No. 123R, the
      Company will measure the cost of employee services received in exchange
      for stock, based on the grant-date fair value (with limited exceptions) of
      the stock award. Such cost will be recognized over the period during which
      the employee is required to provide service in exchange for the stock
      award (usually the vesting period). The fair value of the stock award will
      be estimated using an option-pricing model, with excess tax benefits, as
      defined in SFAS No. 123R, being recognized as an addition to paid in
      capital. SFAS No. 123R was to be effective as of July 1, 2005. However,
      based on Final Rule 74 issued by the Securities and Exchange Commission in
      April 2005, which delayed the implementation of SFAS No. 123R, the Company
      plans to adopt SFAS No. 123R effective January 1, 2006. The Company
      expects to adopt SFAS No. 123R using the Modified Prospective Application
      method without restatement of prior periods. Under this method, the
      Company will begin to amortize compensation cost for the remaining portion
      of its outstanding awards on the adoption date for which the requisite
      service has not yet been rendered. Compensation cost for these awards will
      be based on the fair value of the awards as disclosed on a pro-forma basis
      under SFAS 123 in Note 3, Stock Based Compensation. The Company will
      account for awards that are granted, modified, or settled after the
      adoption date in accordance with SFAS No. 123R. The Company is currently
      in the process of evaluating the impact of SFAS No. 123R on its
      consolidated financial statements.

                                      16


      ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
      RESULTS OF OPERATIONS

      RESULTS OF OPERATIONS

      General Overview

      Through March 31, 2005, the Company operated under two business segments
      which consisted of its training and workforce development business
      operated by General Physics Corporation ("General Physics" or "GP") and
      its simulation business operated by GSE Systems Inc. ("GSE"). General
      Physics is a global workforce development company that improves the
      effectiveness of organizations by providing training, management
      consulting, e-Learning solutions and engineering services that are
      customized to meet the specific needs of clients. GSE is a leader in
      real-time high fidelity simulation technology and model development and
      provides simulation solutions and services to the power generation
      industry, the process industries, and the U.S. Government. In addition,
      GSE provides plant monitoring and signal analysis monitoring and
      optimization software primarily to the power industry, and develops
      specialized software applications for emerging technologies.

      On April 26, 2005, the Board of Directors elected Scott N. Greenberg, who
      was then President and Chief Financial Officer of the Company, to the
      additional position of Chief Executive Officer ("CEO") of the Company,
      succeeding Jerome I. Feldman. As a result of Mr. Greenberg's appointment
      as CEO, the Company re-evaluated its reportable business segments under
      SFAS No. 131, Disclosures about Segments of an Enterprise and Related
      Information. Based on the information which Mr. Greenberg reviews in order
      to assess the performance of the Company and make decisions regarding the
      allocation of resources, the Company determined that it has three
      reportable business segments effective with Mr. Greenberg's appointment as
      CEO. General Physics now consists of two reportable business segments: 1)
      Process, Energy & Government; and 2) Manufacturing & Business Process
      Outsourcing (BPO). GSE continues to be one reportable business segment. As
      a result of the change in the Company's reportable business segments, all
      prior period information presented herein has been restated to conform to
      the current period's presentation.

      The Process, Energy & Government segment provides engineering consulting,
      design and evaluation services regarding facilities, the environment,
      processes and systems, staff augmentation, curriculum design and
      development, and training and technical services primarily to federal and
      state governmental agencies, large government contractors, petroleum and
      chemical refining companies, and electric power utilities.

      The Manufacturing & BPO segment provides training, curriculum design and
      development, staff augmentation, system hosting, integration and help desk
      support, business process outsourcing, and consulting and technical
      services to large companies in the automotive, pharmaceutical,
      electronics, and other industries as well as to governmental clients.

      On November 24, 2004, the Company completed the spin-off of National
      Patent Development Corporation ("NPDC"). Subsequent to the spin-off, the
      results of operations of NPDC are presented as discontinued operations for
      the three and six months ended June 30, 2004.

      During the six months ended June 30, 2005, GSE incurred a significant
      operating loss. GSE's profitability and revenue were primarily impacted by
      a lower volume of orders logged. In addition, GSE has continued to spend
      heavily on business development activities in order to expand its
      simulation business into new sectors, such as the U.S. military and
      homeland security markets. GSE's cash position weakened during the six
      months ended June 30, 2005, with total cash decreasing from $868,000 as of
      December 31, 2004 to $294,000 as of June 30, 2005. As a result, GSE issued
      and sold to Dolphin Direct Equity Partners, LP, a Senior Subordinated
      Secured

                                      17


      Convertible Note in the aggregate principal amount of $2,000,000, maturing
      March 31, 2009 (the "Dolphin Note"), and a seven-year warrant to purchase
      380,952 shares of GSE common stock at an exercise price of $2.22 per share
      (the "GSE Warrant"). The note is convertible into 1,038,961 shares of GSE
      common stock at a conversion price of $1.925 per share and accrues
      interest at 8% payable quarterly. The aggregate purchase price for the
      Dolphin Note and GSE Warrant was $2,000,000. In connection with this
      transaction, General Physics' commitment to loan GSE up to $1,000,000 has
      been terminated.

      Additionally, GSE has utilized $725,000 of its $1.5 million credit
      facility as of June 30, 2005, including $50,000 for a letter of credit.
      Approximately $775,000 was available to be borrowed under the Credit
      Agreement as of June 30, 2005. The Company has classified the borrowings
      outstanding under the Credit Agreement as a current obligation.

      On June 20, 2005, the Board of Directors approved the Company's plan to
      spin-off its 57% interest in GSE through a special dividend to the
      Company's stockholders. Stockholders will receive in the spin-off a
      pro-rata share of GSE common stock based on the number of shares of the
      Company's common stock or Class B stock held on the record date, which
      will be determined on a future date. On July 8, 2005, GSE filed with the
      Securities and Exchange Commission a registration statement relating to
      the shares of GSE to be distributed in the spin-off. The Company
      anticipates that the record date will be set and the spin-off will occur
      shortly after such registration statement is declared effective.

      General Physics' backlog for services under signed contracts and
      subcontracts was approximately $96.9 million as of June 30, 2005. GSE's
      backlog was approximately $14.7 million as of June 30, 2005.

                                      18


      Operating Highlights

      THREE MONTHS ENDED JUNE 30, 2005 COMPARED TO THE THREE MONTHS ENDED JUNE
      30, 2004

      For the second quarter of 2005, the Company had income from continuing
      operations before income tax expense and minority interest of $2,163,000
      compared to $773,000 for the second quarter of 2004. The improved results
      were primarily due to increased operating income of $1,311,000 for General
      Physics' two business segments, as well as reduced general and
      administrative expenses at the corporate level. These improvements were
      offset by a reduction in the operating segment income from GSE of
      $676,000. Government revenue accounted for approximately 39% of General
      Physics' revenue for the quarter ended June 30, 2005.

Revenue



(Dollars in Thousands)         THREE MONTHS ENDED
                                   JUNE 30,
                               ------------------
                                2005      2004
                               -------   --------
                                   
Process, Energy & Government   $20,968   $19,354
Manufacturing & BPO             22,853    20,279
GSE                              6,555     7,441
                               -------   -------
                               $50,376   $47,074
                               =======   =======


      Process, Energy & Government segment revenue increased $1.6 million or
      8.3% during the second quarter of 2005 compared to the same period of
      2004. The increase is primarily due to an increase in government, homeland
      security, and various other training services. New contract awards and
      increased contract scopes to provide these services to existing customers
      led to increased revenue during the second quarter of 2005.

      Manufacturing & BPO segment revenue increased $2.6 million or 12.7% during
      the second quarter of 2005 compared to the same period of 2004. The
      increase is due to an increase in business process outsourcing services
      provided to customers primarily in the electronics industry, increased
      system implementation and hosting services primarily to the federal
      government, and increases in other professional development and training
      courses provided to customers in the manufacturing industry. We continue
      to expand the scope of services provided to business process and training
      outsource customers.

      GSE's revenue decreased $886,000 or 11.9% during the second quarter of
      2005 compared to the same period of 2004. The decrease reflects a lower
      order volume logged in 2004.

Gross Profit



(Dollars in thousands)                   THREE MONTHS ENDED
                                             JUNE 30,
                               -------------------------------------
                                     2005               2004
                               -----------------  ------------------
                                       % Revenue           % Revenue
                                       ---------           ---------
                                               
Process, Energy & Government   $4,058    19.4%    $3,637     18.8%
Manufacturing & BPO             2,472    10.8%     1,244      6.1%
GSE                             1,458    22.2%     1,419     19.1%
                               ------    ----     ------     ----
                               $7,988    15.9%    $6,300     13.4%
                               ======    ====     ======     ====


                                      19


      Process, Energy & Government gross profit of $4.1 million or 19.4% of
      revenue for the second quarter of 2005 increased by $421,000 or 11.6% when
      compared to gross profit of approximately $3.6 million or 18.8% of revenue
      for the same period of 2004. This increase in gross profit was primarily
      driven by an increase in revenue for training services provided to our
      government and energy customers. The increase in gross profit as a
      percentage of revenue is primarily due to a decrease in overhead expenses
      as a percentage of revenue as our infrastructure costs have not increased
      at the same rate as our contract revenue growth.

      Manufacturing & BPO gross profit of $2.5 million or 10.8% of revenue for
      the second quarter of 2005 increased by $1.2 million or 98.7% when
      compared to gross profit of approximately $1.2 million or 6.1% of revenue
      for the same period of 2004. This increase in gross profit was primarily
      driven by an increase in revenue from business process outsourcing and
      training outsourcing services. The increase in gross profit as a
      percentage of revenue is primarily due to a decrease in overhead expenses
      as a percentage of revenue as our infrastructure costs have not increased
      at the same rate as our contract revenue growth.

      GSE gross profit was $1.5 million or 22.2% of revenue for the three months
      ended June 30, 2005 compared to gross profit of $1.4 million or 19.1% of
      revenue in the same period of 2004, which is relatively flat for these
      comparative periods.

      Selling, General and Administrative Expense

      SG&A expenses increased $0.2 million from $5.1 million for the second
      quarter of 2004 to $5.3 million for the second quarter of 2005. This net
      increase is primarily related to higher legal and accounting fees and
      certain facility costs at GSE. These increases were partially offset by a
      decrease in corporate SG&A expenses primarily due to the spin off of NPDC
      in November 2004, which were not allocable to discontinued operations.

      Interest Expense

      Interest expense decreased $0.1 million from $0.5 million for the second
      quarter of 2004 to $0.4 million for the second quarter of 2005. The
      decrease was primarily attributable to General Physics' payoff of its
      short term borrowings in January of 2005.

      Other Income (Expense)

      Other expense was $0.1 million for the second quarter of 2005 compared to
      other income of $0.1 million for the same period of 2004. The increase in
      expense is primarily due to the reduction in estimated fair value of GSE
      foreign currency contracts for the sale of Japanese Yen at fixed rates
      which is recorded in other expense.

                                      20


      Income Taxes

      Income tax expense increased by approximately $0.8 million from $0.4
      million for the second quarter of 2004 to $1.2 million for the second
      quarter of 2005. This increase is due to increased income for the
      consolidated tax operations for the second quarter of 2005. The Company
      derived no tax benefit from the $0.4 million loss from GSE operations for
      the three months ended June 30, 2005, as GSE is not consolidated into the
      Company's results for federal income tax purposes.

      SIX MONTHS ENDED JUNE 30, 2005 COMPARED TO THE SIX MONTHS ENDED JUNE 30,
      2004

      For the six months ended June 30, 2005, the Company had income from
      continuing operations before income tax expense and minority interest of
      $3,105,000 compared to $1,089,000 for the same period in 2004. The
      improved results were primarily due to increased operating income of
      $2,780,000 for General Physics' two business segments, as well as reduced
      general and administrative expenses at the corporate level. These
      improvements were offset by a reduction in the operating segment income
      from GSE of $1,891,000. Government revenue accounted for approximately
      39% of General Physics' revenue for the six months ended June 30, 2005.

      Revenue



(Dollars in Thousands)          SIX MONTHS ENDED
                                    JUNE 30,
                               -------------------
                                 2005       2004
                               --------   --------
                                    
Process, Energy & Government   $ 43,101   $ 38,242
Manufacturing & BPO              44,447     36,700
GSE                              12,681     14,852
                               --------   --------
                               $100,229   $ 89,794
                               ========   ========


      Process, Energy & Government segment revenue increased $4.9 million or
      12.7% during the six months ended June 30, 2005 compared to the same
      period of 2004. The increase is primarily due to an increase in
      government, homeland security, and various other training services. New
      contract awards and increased contract scopes to provide these services to
      existing customers led to increased revenue during the first six months of
      2005.

      Manufacturing & BPO segment revenue increased $7.7 million or 21.1% during
      the six months ended June 30, 2005 compared to the same period of 2004.
      The increase is due to an increase in business process outsourcing
      services provided to customers primarily in the electronics industry,
      increased system implementation and hosting services primarily to the
      federal government, and increases in other professional development and
      training courses provided to customers in the manufacturing industry. We
      continue to expand the scope of services provided to business process and
      training outsource customers.

      GSE revenue decreased $2.2 million or 14.6% during the six months ended
      June 30, 2005 compared to the same period of 2004. The decrease reflects a
      lower order volume logged in 2004.

                                      21


Gross Profit



(Dollars in thousands)                        SIX MONTHS ENDED
                                                   JUNE 30,
                                ------------------------------------------
                                        2005                  2004
                                --------------------  --------------------
                                          % Revenue              % Revenue
                                          ----------             ---------
                                                     
Process, Energy & Government    $  7,771     18.0%    $   6,587    17.2%
Manufacturing & BPO                4,470     10.1%        2,421     6.6%
GSE                                2,326     18.3%        2,994    20.2%
                                --------     ----     ---------    ----
                                $ 14,567     14.5%    $  12,002    13.4%
                                ========     ====     =========    ====


      Process, Energy & Government gross profit of $7.8 million or 18.0% of
      revenue for the six months ended June 30, 2005 increased by $1.2 million
      or 18.0% when compared to gross profit of approximately $6.6 million or
      17.2% of revenue for the same period of 2004. This increase in gross
      profit was primarily driven by an increase in revenue for training
      services provided to our government and energy customers. The increase in
      gross profit as a percentage of revenue is primarily due to a decrease in
      overhead expenses as a percentage of revenue as our infrastructure costs
      have not increased at the same rate as our contract revenue growth.

      Manufacturing & BPO gross profit of $4.5 million or 10.1% of revenue for
      the six months ended June 30, 2005 increased by $2.0 million or 84.6% when
      compared to gross profit of approximately $2.4 million or 6.6% of revenue
      for the same period of 2004. This increase in gross profit was primarily
      driven by an increase in revenue from business process outsourcing and
      training outsourcing services. The increase in gross profit as a
      percentage of revenue is primarily due to a decrease in overhead expenses
      as a percentage of revenue as our infrastructure costs have not increased
      at the same rate as our contract revenue growth.

      GSE gross profit of $2.3 million or 18.3% of revenue for the six months
      ended June 30, 2005 decreased by $0.7 million or 22.3% when compared to
      gross profit of $3.0 million or 20.2% of revenue for the same period of
      2004. The decrease in gross profit is primarily attributable to the lower
      revenue base to cover GSE's relatively fixed overhead costs.

      Selling, General and Administrative Expense

      SG&A increased $0.8 million or 7.4% from $10.0 million for the six months
      ended June 30, 2004 to $10.8 million for the same period of 2005. This net
      increase is primarily related to higher legal and accounting fees and
      certain facility costs at GSE. These increases were partially offset by a
      decrease in corporate SG&A expenses primarily due to the spin off of NPDC
      in November 2004, which were not allocable to discontinued operations.

      Interest Expense

      Interest expense decreased $0.3 million from $1.1 million for the six
      months ended June 30, 2004 to $0.8 million for the same period of 2005.
      The decrease was primarily attributable to General Physics' payoff of its
      short term borrowings in January of 2005.

      Other Income (Expense)

      Other income was $0.1 million for the six months ended June 30, 2005
      compared to $0.2 million for the same period of 2004. The decrease
      compared to the prior period is primarily due to a decrease in interest
      income on

                                      22


      loans receivable. Additionally, GSE recorded a reduction in the estimated
      fair value of foreign currency contracts for the sale of Japanese Yen at
      fixed rates which is included in other expense.

      Income Taxes

      Income tax expense increased by approximately $1.4 million from $0.6
      million for the six months ended June 30, 2004 to $2.0 million for the
      same period of 2005. This increase is due to increased income of the
      consolidated tax operations for the six months ended June 30, 2005. The
      Company derived no tax benefit from the $1.4 million loss from GSE
      operations for the six months ended June 30, 2005, as GSE is not
      consolidated into the Company's results for federal income tax purposes.

      LIQUIDITY AND CAPITAL RESOURCES

      WORKING CAPITAL AND CASH FLOWS

      As of June 30, 2005, the Company had cash and cash equivalents totaling
      $6.9 million. The Company believes that cash generated from operations and
      borrowing availability under its Credit Agreement (described below), will
      be sufficient to fund the working capital and other requirements of the
      Company for the foreseeable future. During the six months ended June 30,
      2005, the Company's working capital increased by $6.7 million from $20.6
      million at December 31, 2004 to $27.3 million at June 30, 2005.

      The Company's cash balance increased $4.5 million from $2.4 million at
      December 31, 2004 to $6.9 million at June 30, 2005. The increase in cash
      and cash equivalents during the six months ended June 30, 2005 resulted
      from cash provided by operating activities of $8.2 million, offset by cash
      used by investing activities of $0.4 million, cash used by financing
      activities of $3.2 million, and a negative effect of exchange rate changes
      on cash of approximately $0.1 million.

      Cash Flows from Operating Activities

      Cash provided by operating activities was $8.2 million for the six months
      ended June 30, 2005 compared to cash used in operating activities of $4.1
      million for the same period of 2004. The increase in cash compared to the
      prior period is primarily due to $1.2 million higher net income in 2005
      compared to 2004, proceeds from the EDS lawsuit arbitration of $13.8
      million in 2005, and increased non-cash compensation expense in 2005
      compared to 2004. These increases in cash flows from operating activities
      were offset by a decrease in changes in other operating items by
      approximately $3.1 million, primarily due to a decrease in accrued
      expenses related to the payout of $5 million of the EDS arbitration
      proceeds to NPDC in 2005 which were accrued for in 2004. The remainder of
      the change in other operating items is due to favorable changes in working
      capital.

      Cash Flows from Investing Activities

      Cash used by investing activities was $0.4 million for the six months
      ended June 30, 2005 compared to cash provided by investing activities of
      $0.1 million for the same period of 2004. The decrease in cash is
      primarily due to proceeds from the sale of marketable securities of
      approximately $1.0 million in 2004 that did not recur in 2005. This
      increase in cash used by investing activities was offset by a decrease in
      capital expenditures for property, plant and equipment of approximately
      $0.5 million during the six months ended June 30, 2005 compared to the
      same period of 2004.

                                      23


      Cash Flows from Financing Activities

      Cash used by financing activities was $3.2 million for the six months
      ended June 30, 2005 compared to cash provided by financing activities of
      $3.2 million for the same period of 2004. The decrease in cash is
      primarily due to the repayment by General Physics of its short-term
      borrowings of $6.1 million during the six months ended June 30, 2005. This
      use of cash was offset by net cash proceeds of $1.5 million in connection
      with GSE's issuance of the Dolphin Note in 2005 compared to repayments of
      long-term debt by General Physics of $0.6 million in 2004. Additionally,
      cash proceeds from the exercise of employee stock options increased by
      $0.6 million during the six months ended June 30, 2005 compared to the
      same period of 2004.

      LONG-TERM DEBT AND SHORT-TERM BORROWINGS

      On October 23, 2003, the Company purchased from ManTech International
      ("ManTech") additional shares of GSE common stock in exchange for a 5%
      note for $5.3 million due in full in October 2008. Interest is payable
      quarterly. Each year during the term of the note, ManTech has the option
      to convert up to 20% of the original principal amount of the note into
      common stock of the Company at the then market price of the Company's
      common stock, but only in the event that the Company's common stock is
      trading at $10 per share or more.

      Pursuant to a Note and Warrant Purchase Agreement dated August 8, 2003,
      the Company issued and sold to four Gabelli funds $7.5 million aggregate
      principal amount of 6% Conditional Subordinated Notes due 2008 and 937,500
      warrants, each entitling the holder thereof to purchase (subject to
      adjustment) one share of the Company's common stock. The aggregate
      purchase price for the Gabelli Notes and GP Warrants was $7.5 million. The
      Gabelli Notes are secured by a mortgage on the Company's former property
      located in Pawling, New York which was distributed to NPDC in the
      spin-off. In addition, at any time that less than $1.9 million principal
      amount of the Gabelli Notes are outstanding, the Company may defease the
      obligations secured by the mortgage and obtain a release of the mortgage.

      General Physics and General Physics' subsidiary, SkillRight, Inc., have a
      three-year $25 million Credit Agreement with a bank that expires on August
      13, 2006 with annual renewal options. The interest rate on borrowings
      under the Credit Agreement is at the daily LIBOR Market Index Rate plus
      3%. The Credit Agreement, as amended in March 2004 to include GSE, is
      secured by certain assets of General Physics. The Credit Agreement also
      contains certain restrictive covenants. General Physics is currently
      restricted from paying dividends and management fees to the Company in
      excess of $1.0 million in any fiscal year. The Company repaid in full the
      $6.1 million outstanding under the Credit Agreement as of December 31,
      2004 in January of 2005, using the proceeds received from the EDS
      arbitration award (see Note 8 to the condensed consolidated financial
      statements). On March 9, 2005, General Physics received a waiver to loan
      GSE a maximum of $1.0 million to satisfy any GSE short-term capital
      requirements over the next 15 months. In connection with GSE's issuance
      and sale of the Dolphin Note (discussed below), General Physics'
      commitment to loan GSE a maximum of $1.0 million was terminated.

      On March 30, 2004, GSE was added as an additional borrower under the
      General Physics Credit Agreement. Under the terms of the Credit Agreement,
      as amended, $1.5 million of General Physics' Credit Agreement was
      allocated for use by GSE. The Credit Agreement was amended to provide for
      additional collateral consisting of substantially all of GSE's assets as
      well as certain covenants specific to GSE. The interest rate is based upon
      the daily LIBOR Market Index Rate plus 3%, with interest only payments due
      monthly. The Company agreed to guarantee GSE's borrowings under the Credit
      Agreement, as amended, in consideration for a fee pursuant to the
      Management Services Agreement.

      The Credit Agreement requires GSE to comply with certain financial ratios.
      At both March 31, 2005 and June 30, 2005, GSE was not in compliance with
      its debt service coverage ratio. The Company obtained a letter dated
      August 4, 2005 in which the lender has agreed to forbear from exercising
      its rights under the Credit Agreement against the borrowers with respect
      to this event of default by GSE until the delivery of the annual financial

                                      24


      statements for the year ended December 31, 2005. The lender will charge
      GSE a fee of approximately $2,500 as compensation for the waiver. The
      Company has classified the borrowings outstanding under the Credit
      Agreement as a current obligation.

      On May 26, 2005, GSE issued and sold to Dolphin Direct Equity Partners,
      LP, a Senior Subordinated Secured Convertible Note in the aggregate
      principal amount of $2,000,000, maturing March 31, 2009, and a seven-year
      warrant to purchase 380,952 shares of GSE common stock at an exercise
      price of $2.22 per share. The note is convertible into 1,038,961 shares of
      GSE common stock at a conversion price of $1.925 per share and accrues
      interest at 8% payable quarterly. The aggregate purchase price for the
      Dolphin Note and GSE Warrant was $2,000,000. In connection with this
      transaction, General Physics' commitment to loan GSE up to $1,000,000 was
      terminated. Under the terms of the note, the number of shares of GSE
      common stock actually issued on conversion of the Dolphin Note, when
      aggregated with the number of shares of GSE common stock actually issued
      upon exercise of the GSE Warrant, could not exceed 19.99% of the
      outstanding shares of GSE common stock on May 26, 2005 (the "Conversion
      Share Limit"). Of the $2 million proceeds from the sale of the Dolphin
      Note, $500,000 was placed in escrow until the termination of the
      Conversion Share Limit which expired on June 29, 2005. The $500,000 of
      cash in escrow was released to GSE on July 7, 2005.

      NEW ACCOUNTING STANDARD

      In December 2004, the FASB issued SFAS No. 123 - Revised (SFAS No. 123R),
      Share-Based Payment, which revises SFAS No. 123, Accounting for
      Stock-Based Compensation, and supersedes APB No. 25, Accounting for Stock
      Issued to Employees. Currently, the Company does not record compensation
      expense for certain stock-based compensation. Under SFAS No. 123R, the
      Company will measure the cost of employee services received in exchange
      for stock, based on the grant-date fair value (with limited exceptions) of
      the stock award. Such cost will be recognized over the period during which
      the employee is required to provide service in exchange for the stock
      award (usually the vesting period). The fair value of the stock award will
      be estimated using an option-pricing model, with excess tax benefits, as
      defined in SFAS No. 123R, being recognized as an addition to paid in
      capital. SFAS No. 123R was to be effective as of July 1, 2005. However,
      based on Final Rule 74 issued by the Securities and Exchange Commission in
      April 2005, which delayed the implementation of SFAS No. 123R, the Company
      plans to adopt SFAS No. 123R effective January 1, 2006. The Company
      expects to adopt SFAS No. 123R using the Modified Prospective Application
      method without restatement of prior periods. Under this method, the
      Company will begin to amortize compensation cost for the remaining portion
      of its outstanding awards on the adoption date for which the requisite
      service has not yet been rendered. Compensation cost for these awards will
      be based on the fair value of those awards as disclosed on a pro-forma
      basis under SFAS 123 in Note 3, Stock-Based Compensation. The Company will
      account for awards that are granted, modified, or settled after the
      adoption date in accordance with SFAS No. 123R. The Company is currently
      in the process of evaluating the impact of SFAS No. 123R on its
      consolidated financial statements.

      FORWARD-LOOKING STATEMENTS

      The forward-looking statements contained herein reflect GP Strategies'
      management's current views with respect to future events and financial
      performance. We use words such as "expects", "intends" and "anticipates"
      to indicate forward-looking statements. These forward-looking statements
      are subject to certain risks and uncertainties that could cause actual
      results to differ materially from those in the forward-looking statements,
      all of which are difficult to predict and many of which are beyond the
      control of GP Strategies, including, but not limited to, the ability of
      GSE to secure additional financing, our holding company structure, failure
      to continue to attract and retain personnel, loss of business from
      significant customers, failure to keep pace with technology, changing
      economic conditions, competition, our ability to implement procedures that
      will reduce the likelihood that material

                                      25


      weaknesses in internal control over financial reporting will not occur in
      the future, and those other risks and uncertainties detailed in GP
      Strategies' periodic reports and registration statements filed with the
      Securities and Exchange Commission.

      If any one or more of these expectations and assumptions proves incorrect,
      actual results will likely differ materially from those contemplated by
      the forward-looking statements. Even if all of the foregoing assumptions
      and expectations prove correct, actual results may still differ materially
      from those expressed in the forward-looking statements as a result of
      factors we may not anticipate or that may be beyond our control. While we
      cannot assess the future impact that any of these differences could have
      on our business, financial condition, results of operations and cash flows
      or the market price of shares of our common stock, the differences could
      be significant. We do not undertake to update any forward-looking
      statements made by us.

                                      26


      ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

      The Company has no material changes to the disclosure on this matter made
      in its report on Form 10-K/A for the fiscal year ended December 31, 2004.

      GSE's most significant market risk is changes in foreign currency exchange
      rates. GSE's exposure to foreign currency exchange rate fluctuations
      arises in part from inter-company accounts in which costs incurred in one
      entity are charged to other entities in different foreign jurisdictions.
      GSE is also exposed to foreign currency exchange rate fluctuations as the
      financial results of all foreign subsidiaries are translated into U.S.
      dollars in consolidation. As exchange rates vary, those results when
      translated may vary from expectations and adversely impact overall
      expected profitability.

      GSE utilizes various derivative financial instruments to manage market
      risks associated with the fluctuations in foreign currency exchange rates.
      It is GSE's policy to use derivative financial instruments to protect
      against market risk arising in the normal course of business. GSE monitors
      its foreign currency exposures to maximize the overall effectiveness of
      its foreign currency positions. GSE's objective in holding derivatives is
      to minimize risks by using methods to reduce the impact of these
      exposures. GSE minimizes credit exposure by limiting counterparties to
      nationally recognized financial institutions. As of June 30, 2005, GSE had
      foreign currency contracts for the sale of $2.8 million Japanese Yen at
      fixed rates. The contracts expire at various dates through May 2007. The
      Company has not designated the contracts as hedges and, accordingly, has
      recorded the reduction in estimated fair value of the contracts during the
      quarter and six months ended June 30, 2005 of $102,000 and $157,000,
      respectively, in the accompanying condensed consolidated financial
      statements.

      ITEM 4.  CONTROLS AND PROCEDURES

      We carried out an evaluation, under the supervision and with the
      participation of our management including our Chief Executive Officer and
      our Chief Financial Officer, of the effectiveness of the design and
      operation of our disclosure controls and procedures pursuant to Rule
      13-15(b) of the Securities Exchange Act of 1934, as amended. Based upon
      that evaluation and the material weaknesses described below, the Chief
      Executive Officer and Chief Financial Officer concluded that the Company's
      disclosure controls and procedures were not effective as of the date
      covered by this report.

      As discussed more fully in Item 9A of our Annual Report on Form 10-K/A-2
      dated April 29, 2005, for the year ended December 31, 2004, in connection
      with our audit of our consolidated financial statements for the fiscal
      year ended December 31, 2004, we determined that the Company's policies
      and procedures did not provide for adequate management oversight and
      review of the Company's income tax accounting. This lack of adequate
      management oversight and review of the Company's income tax accounting
      resulted in material errors in the Company's income tax provision, which
      were identified and corrected prior to the issuance of the consolidated
      financial statements for the year ended December 31, 2004. This deficiency
      represents more than a remote likelihood that a material misstatement of
      the Company's annual or interim financial statements would not have been
      prevented or detected.

      The Company's policies and procedures did not provide for adequate
      management oversight and review of the Company's consolidated financial
      statements and footnote disclosures. In addition, the Company did not have
      adequate technical resources to ensure the timely completion and review of
      its consolidated financial statements and footnote disclosures. These
      deficiencies resulted in material errors in the consolidated financial
      statements, primarily the number of weighted average common shares
      outstanding used in the earnings per share calculation, the presentation
      of cash flows from operating and financing activities, and certain
      financial statement footnote disclosures related to income taxes and
      stock-based compensation, which were identified and corrected prior to

                                      27


      the issuance of the 2004 consolidated financial statements. These
      deficiencies represent more than a remote likelihood that a material
      misstatement of the Company's annual or interim financial statements would
      not have been prevented or detected.

      Based on the material weaknesses described above, management concluded
      that the Company's internal control over financial reporting was not
      effective as of December 31, 2004. This assessment is based on
      management's conclusion that as of December 31, 2004, there was more than
      a remote likelihood that a material misstatement of the Company's annual
      or interim financial statements would not be prevented or detected on a
      timely basis by Company employees in the normal course of performing their
      assigned functions.

      As a result, we implemented changes in certain of our internal controls
      over financial reporting during the six months ended June 30, 2005, as
      follows:

            -     The Company has, subsequent to December 31, 2004, revised its
                  processes and procedures to prepare the consolidated income
                  tax provision and the consolidated financial statements and
                  footnote disclosures, and implemented additional management
                  review controls over the related processes.

            -     The Company hired a Director of Financial Reporting who is
                  dedicated to the Company's financial reporting requirements.

      We will continue to evaluate the effectiveness of our disclosure controls
      and procedures and our internal controls over financial reporting on an
      ongoing basis, and will take further action as appropriate. However, there
      can be no assurance that our controls and procedures will prevent or
      detect material misstatement of the Company's annual or interim financial
      statements.

                                      28


                           PART II. OTHER INFORMATION

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

                  On April 24, 2005, the Company held its annual meeting of
                  shareholders. At that meeting, the following matters were
                  voted upon:

                  1.    All of the Directors nominated by the Company were
                        elected as follows:



                                Common Shares Cast:         Class B Shares Cast:
                                -------------------         --------------------
                                For            Withheld        For         Withheld
                                ---            --------        ---         --------
                                                               
Harvey P. Eisen             14,466,822          85,527     12,000,000          0
Jerome I. Feldman           14,460,265          92,084     12,000,000          0
Marshall S. Geller          14,488,371          63,978     12,000,000          0
Scott N. Greenberg          14,465,639          86,710     12,000,000          0
Scott R. Peppet             14,491,033          61,316     12,000,000          0
Richard C. Pfenniger, Jr.   14,491,432          60,917     12,000,000          0
Ogden R. Reid               14,488,023          64,326     12,000,000          0
Matthew Zell                14,462,592          89,757     12,000,000          0


                  2.    The ratification of KPMG LLP as independent auditors was
                        approved. With respect to holders of common stock, the
                        number of affirmative votes cast was 14,478,647 and the
                        number of votes cast against was 73,702. With respect to
                        holders of Class B common stock, the number of
                        affirmative votes cast was 12,000,000 and the number of
                        votes cast against was zero.

         ITEM 5.  OTHER INFORMATION

                  Effective April 11, 2005, General Physics entered into
                  employment agreements with certain of its officers. These
                  agreements have employment terms expiring in 2007, provide for
                  grants of restricted stock units pursuant to the Company's
                  2003 Incentive Stock Plan (the "Plan"), contain non-compete
                  covenants and change of control and termination provisions.
                  The form of the employment agreement is filed herewith as
                  Exhibit 10.1.

                  On April 11, 2005, the Company granted 172,000 restricted
                  stock units to certain officers of General Physics pursuant to
                  the Plan. Each stock unit is equivalent to one share of
                  Company stock and vests to the officers of General Physics
                  over a five year service period. The form of the stock unit
                  agreement is filed herewith as Exhibit 10.2.

                                      29




ITEM 6.                                 EXHIBITS
- ------                                  --------
     
 10.1   Form of Employment Agreement between General Physics Corporation and
        certain officers.*

 10.2   Form of Stock Unit Agreement between GP Strategies Corporation and
        certain executive officers.*

 10.3   Lock-Up Agreement between GP Strategies Corporation and Scott Greenberg
        in connection with stock grant authorized by the Compensation Committee
        of the Board of Directors on March 23, 2005.*

 10.4   Lock-Up Agreement between GP Strategies Corporation and Doug Sharp in
        connection with stock grant authorized by the Compensation Committee of
        the Board of Directors on March 23, 2005.*

 10.5   Stock Unit Agreement between GP Strategies Corporation and Andrea
        Kantor.*

 10.6   Forbearance letter dated August 4, 2005.*

 10.7   Amendment, dated July 1, 2005, to the Management Agreement, dated July
        30, 2004, between GP Strategies Corporation and National Patent
        Development Corporation.*

 10.8   Termination Agreement, dated June 30, 2005, of the Management Agreement,
        dated July 30, 2004, between National Patent Development Corporation and
        GP Strategies Corporation.*

 10.9   Form of Management Agreement between GP Strategies Corporation and
        National Patent Development Corporation. Incorporated herein by
        reference to Exhibit 10.1 of National Patent Development Corporation
        Form S-1, Registration No. 333-118568.10.61.

 10.10  Form of Management Agreement between National Patent Development
        Corporation and GP Strategies Corporation. Incorporated herein by
        reference to Exhibit 10.2 of National Patent Development Corporation
        Form S-1, Registration No. 333-118568.

 31.1   Certification of Chief Executive Officer and Chief Financial Officer of
        the Company dated August 9, 2005 pursuant to Securities and Exchange Act
        Rule 13d-14(a)/15(d-14(a), as adopted pursuant to Section 302 and 404 of
        the Sarbanes-Oxley Act of 2002.*

 32.1   Certification of Chief Executive Officer and Chief Financial Officer of
        the Company dated August 9, 2005 pursuant to 18 U.S.C. Section 1350 as
        adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*


- -------------
*Filed herewith

                                      30


                                    SIGNATURE

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

                             GP STRATEGIES CORPORATION

August 9, 2005               /s/  Scott N. Greenberg
                             ---------------------------
                             Chief Executive Officer and Chief Financial Officer

                                      31