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

                                   ----------

                                    FORM 10-Q

                                   ----------

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

                                   ----------

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2005

                          COMMISSION FILE NUMBER 0-6247

                      ARABIAN AMERICAN DEVELOPMENT COMPANY
             (Exact name of registrant as specified in its charter)


                                                          
                DELAWARE                                         75-1256622
     (State or other jurisdiction of                          (I.R.S. employer
     incorporation or organization)                          identification no.)



                                                               
10830 NORTH CENTRAL EXPRESSWAY, SUITE 175
              DALLAS, TEXAS                                          75231
(Address of principal executive offices)                          (Zip code)


       Registrant's telephone number, including area code: (214) 692-7872

             Former name, former address and former fiscal year, if
                           changed since last report.
                                      NONE

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.
YES   X   NO
    -----    -----

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).
YES       NO   X
    -----    -----

Number of shares of the Registrant's Common Stock (par value $0.10 per share),
outstanding at June 30, 2005: 22,731,994.

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (UNAUDITED)



                                                          JUNE 30,    DECEMBER 31,
                                                            2005          2004
                                                        -----------   ------------
                                                                
ASSETS
   CURRENT ASSETS
      Cash                                              $ 1,652,677   $    623,202
      Trade Receivables, Net                              3,796,529      3,198,081
      Financial Contracts                                    21,861             --
      Inventories                                         1,350,048      1,243,693
                                                        -----------   ------------
         Total Current Assets                             6,821,115      5,064,976

   PLANT, PIPELINE AND EQUIPMENT                         16,077,689     14,536,618
      Less: Accumulated Depreciation                     (9,356,214)    (9,044,884)
                                                        -----------   ------------
         Net Plant, Pipeline and Equipment                6,721,475      5,491,734

   AL MASANE PROJECT                                     36,527,268     36,420,565
   OTHER INTERESTS IN SAUDI ARABIA                        2,431,248      2,431,248
   MINERAL PROPERTIES IN THE UNITED STATES                1,057,972      1,058,102
   OTHER ASSETS                                             459,898        581,258
                                                        -----------   ------------
         TOTAL ASSETS                                   $54,018,976   $ 51,047,883
                                                        ===========   ============

LIABILITIES
   CURRENT LIABILITIES
      Accounts Payable                                  $ 1,297,903   $  2,649,899
      Accrued Interest                                      319,392      4,133,964
      Accrued Liabilities                                 1,533,480      1,145,399
      Accrued Liabilities in Saudi Arabia                 2,515,646      2,749,128
      Notes Payable                                      11,025,833     11,025,833
      Notes Payable to Stockholders                         565,000        718,000
      Current Portion of Long-Term Debt                   1,227,065      3,071,161
                                                        -----------   ------------
         Total Current Liabilities                       18,484,319     25,493,384

   LONG-TERM DEBT                                         3,136,397      4,915,534
   DEFERRED REVENUE                                         153,830        175,141
   MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES           813,246        816,879

STOCKHOLDERS' EQUITY
   COMMON STOCK-authorized 40,000,000
      shares of $.10 par value; issued and
      outstanding, 22,431,994 shares in 2005 and 2004     2,243,199      2,243,199
   ADDITIONAL PAID-IN CAPITAL                            36,512,206     36,512,206
   ACCUMULATED DEFICIT                                   (7,324,221)   (19,108,460)
                                                        -----------   ------------
         Total Stockholders' Equity                      31,431,184     19,646,945
                                                        -----------   ------------
         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $54,018,976   $ 51,047,883
                                                        ===========   ============


See notes to consolidated financial statements.


                                        1

ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



                                                  THREE MONTHS ENDED           SIX MONTHS ENDED
                                                       JUNE 30                     JUNE 30
                                              -------------------------   -------------------------
                                                  2005          2004          2005          2004
                                              -----------   -----------   -----------   -----------
                                                                            
REVENUES
   Petrochemical Product Sales                $19,735,554   $11,663,469   $36,086,333   $21,481,626
   Processing Fees                                853,501     1,010,696     1,888,215     1,816,568
                                              -----------   -----------   -----------   -----------
                                               20,589,055    12,674,165    37,974,548    23,298,194

OPERATING COSTS AND EXPENSES
   Cost of Petrochemical Product
      Sales and Processing                     17,422,591    11,278,418    29,863,725    21,274,499
   General and Administrative                   1,100,024       879,414     2,126,630     1,768,040
   Depreciation                                   162,598       190,894       311,330       437,451
                                              -----------   -----------   -----------   -----------
                                               18,685,213    12,348,726    32,301,685    23,479,990
                                              -----------   -----------   -----------   -----------
   OPERATING INCOME (LOSS)                      1,903,842       325,439     5,672,863      (181,796)

OTHER INCOME (EXPENSE)
   Interest Income                                  9,888         7,080        18,499        14,468
   Interest Expense                              (200,181)     (210,615)     (428,492)     (411,587)
   Minority Interest                                1,535         2,116         3,634         4,600
   Miscellaneous Income (Expense)                  28,427        15,669        50,811        63,087
                                              -----------   -----------   -----------   -----------
                                                 (160,331)     (185,750)     (355,548)     (329,432)
                                              -----------   -----------   -----------   -----------
   INCOME (LOSS) FROM CONTINUING
      OPERATIONS BEFORE INCOME TAXES            1,743,511       139,689     5,317,315      (511,228)

INCOME TAXES                                      227,500            --       348,600            --
                                              -----------   -----------   -----------   -----------
   INCOME FROM CONTINUING OPERATIONS            1,516,011       139,689     4,968,715      (511,228)

DISCONTINUED OPERATIONS
   Income (Loss) from Operations of Coin          502,724      (196,911)      989,856      (568,943)
   Gain on Disposal of Coin                     5,825,668            --     5,825,668            --
                                              -----------   -----------   -----------   -----------
   GAIN FROM DISCONTINUED OPERATIONS            6,328,392      (196,911)    6,815,524      (568,943)
                                              -----------   -----------   -----------   -----------
   NET INCOME (LOSS)                          $ 7,844,403   $   (57,222)  $11,784,239   $(1,080,171)
                                              ===========   ===========   ===========   ===========

Basic and Diluted Earnings
   per Common Share

   Income (Loss) from Continuing Operations   $     0.067   $     0.006   $     0.218   $    (0.023)
   Discontinued Operations                          0.278        (0.009)        0.300        (0.025)
                                              -----------   -----------   -----------   -----------
   Net Income (Loss)                          $     0.345   $    (0.003)  $     0.518   $    (0.048)
                                              ===========   ===========   ===========   ===========
Basic and Diluted Weighted Average Number
   of Common Shares Outstanding                22,731,994    22,731,994    22,731,994    22,731,994
                                              ===========   ===========   ===========   ===========


See notes to consolidated financial statements.


                                        2

ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2005



                          COMMON STOCK         ADDITIONAL
                    -----------------------     PAID-IN      ACCUMULATED
                      SHARES       AMOUNT       CAPITAL        DEFICIT        TOTAL
                    ----------   ----------   -----------   ------------   -----------
                                                            
DECEMBER 31, 2004   22,431,994   $2,243,199   $36,512,206   $(19,108,460)  $19,646,945
   Net Income               --           --            --     11,784,239    11,784,239
                    ----------   ----------   -----------   ------------   -----------
JUNE 30, 2005       22,431,994   $2,243,199   $36,512,206   $ (7,324,221)  $31,431,184
                    ==========   ==========   ===========   ============   ===========


See notes to consolidated financial statements.


                                        3

ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                                SIX MONTHS ENDED
                                                                                    JUNE 30,
                                                                           -------------------------
                                                                               2005         2004
                                                                           -----------   -----------
                                                                                   
OPERATING ACTIVITIES
   Net Income (Loss)                                                       $11,784,239   $(1,080,171)
   Adjustments to Reconcile Net Income (Loss)
      To Net Cash Provided by Operating Activities:
      Depreciation                                                             311,330       611,631
      Decrease in Deferred Revenue                                             (21,311)      (12,356)
      Unrealized Gain on Financial Contracts                                  (195,111)     (123,100)
      Gain on Disposal of Coin                                              (5,825,668)           --
   Changes in Operating Assets and Liabilities:
      Increase in Trade Receivables                                           (598,448)     (476,612)
      (Increase) Decrease in Inventories                                      (106,355)       19,871
      Increase in Other Assets                                                 (96,171)       (7,312)
      Increase (Decrease) in Accounts Payable and Accrued Liabilities          (25,167)    1,069,571
      Increase (Decrease) in Accrued Interest                                 (580,967)      411,241
      Increase (Decrease) in Accrued Liabilities in Saudi Arabia              (233,482)      109,520
      Other                                                                     (3,633)      (12,870)
                                                                           -----------   -----------
      NET CASH PROVIDED BY OPERATING ACTIVITIES                              4,409,256       509,413
                                                                           -----------   -----------
INVESTING ACTIVITIES
   Additions to Al Masane Project                                             (106,703)     (212,585)
   Additions to Plant, Pipeline and Equipment                               (1,541,071)     (278,301)
   Reduction in Mineral Properties in the United States                            130           543
                                                                           -----------   -----------
      NET CASH USED IN INVESTING ACTIVITIES                                 (1,647,644)     (490,343)
                                                                           -----------   -----------
FINANCING ACTIVITIES
   Additions to Notes Payable and Long-Term Obligations                      1,300,000            53
   Reduction of Notes Payable and Long-Term Obligations                     (3,032,137)      (34,502)
                                                                           -----------   -----------
   NET CASH USED IN FINANCING ACTIVITIES                                    (1,732,137)      (34,449)
                                                                           -----------   -----------
NET INCREASE (DECREASE) IN CASH                                              1,029,475       (15,379)
CASH AT BEGINNING OF PERIOD                                                    623,202       177,716
                                                                           -----------   -----------
CASH AT END OF PERIOD                                                      $ 1,652,677   $   162,337
                                                                           ===========   ===========


See notes to consolidated financial statements.


                                        4

ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.   BASIS OF PRESENTATION

     The consolidated financial statements reflect all adjustments (consisting
     only of normal and recurring adjustments) which are, in the opinion of
     management, necessary for a fair presentation of Arabian American
     Development Company and Subsidiaries financial position and operating
     results for the interim period. Interim period results are not necessarily
     indicative of the results for the calendar year. For additional information
     please refer to the consolidated financial statements and footnotes thereto
     and to Management's Discussion and Analysis of Financial Condition and
     Results of Operations included in the Company's December 31, 2004 Annual
     Report on Form 10-K/A-1.

     These financial statements include the accounts of Arabian American
     Development Company (the "Company") and its wholly-owned subsidiary,
     American Shield Refining Company (the "Petrochemical Company"or "ASRC"),
     which owns all of the capital stock of Texas Oil and Chemical Company II,
     Inc. ("TOCCO"). TOCCO owns all of the capital stock of South Hampton
     Refining Company ("South Hampton"), and, until June 9, 2005, approximately
     99.9% of the capital stock of Productos Quimicos Coin, S.A. de. C.V.
     ("Coin"), a specialty petrochemical products company located near
     Coatzacoalcos, Mexico. South Hampton owns all of the capital stock of Gulf
     State Pipe Line Company, Inc. ("Gulf State"). The Company also owns
     approximately 55% of the capital stock of a Nevada mining company,
     Pioche-Ely Valley Mines, Inc. ("Pioche"), which does not conduct any
     substantial business activity. The Petrochemical Company and its
     subsidiaries constitute the Company's Specialty Petrochemicals Segment.
     Pioche and the Company's mineral properties in Saudi Arabia constitute its
     Mining Segment.

2.   INVENTORIES

     Inventories include the following:



                         JUNE 30, 2005  DECEMBER 31, 2004
                         -------------  -----------------
                                  
Feedstock                  $  731,593       $       --
Petrochemical products        618,455        1,243,693
                           ----------       ----------
                           $1,350,048       $1,243,693
                           ==========       ==========


     Inventories are recorded at the lower of cost, determined on the last-in,
     first-out method (LIFO), or market, for inventory in the United States, and
     on the average cost method, or market, for inventory held in Mexico. At
     June 30, 2005, current cost exceeded LIFO value by approximately $415,000.
     At December 31, 2004, current cost exceeded the LIFO value by approximately
     $344,000.

3.   NET INCOME (LOSS) PER COMMON SHARE

     The following table (in thousands, except per share amounts) sets forth the
     computation of basic and diluted net income (loss) per share for the three
     and six months ended June 30, 2005 and 2004, respectively.



                                              THREE MONTHS ENDED    SIX MONTHS ENDED
                                                   JUNE 30,             JUNE 30,
                                              ------------------   -----------------
                                                 2005      2004      2005      2004
                                               -------   -------   -------   -------
                                                                 
Continuing Operations
   Income (Loss) from Continuing Operations    $ 1,516   $   140   $ 4,969   $  (511)
                                               =======   =======   =======   =======
   Weighted Average Shares Outstanding:
      Basic and Diluted                         22,732    22,732    22,732    22,732
                                               =======   =======   =======   =======
   Income (Loss) Per Share from Continuing
      Operations:
      Basic and Diluted                        $ 0.067   $ 0.006   $ 0.218   $(0.022)
                                               =======   =======   =======   =======



                                        5



                                              THREE MONTHS ENDED    SIX MONTHS ENDED
                                                   JUNE 30,             JUNE 30,
                                              -----------------    -----------------
                                                2005      2004       2005      2004
                                              -------   -------    -------   -------
                                                                 
Discontinued Operations
   Gain (Loss) from Discontinued Operations   $ 6,328   $  (197)   $ 6,816   $  (569)
                                              =======   =======    =======   =======
   Weighted Average Shares Outstanding:
   Basic and Diluted                           22,732    22,732     22,732    22,732
                                              =======   =======    =======   =======
   Gain (Loss) Per Share from Discontinued
      Operations:
   Basic and Diluted                          $ 0.278   $(0.009)   $ 0.300   $(0.025)
                                              =======   =======    =======   =======




                                          THREE MONTHS ENDED    SIX MONTHS ENDED
                                               JUNE 30,             JUNE 30,
                                          ------------------   -----------------
                                            2005      2004       2005      2004
                                          -------   -------    -------   -------
                                                             
Total Operations
   Net Income (Loss)                      $ 7,844   $   (57)   $11,784   $(1,080)
                                          =======   =======    =======   =======
   Weighted Average Shares Outstanding:
      Basic and Diluted                    22,732    22,732     22,732    22,732
                                          =======   =======    =======   =======
   Net Income (Loss) Per Share:
      Basic and Diluted                   $ 0.345   $(0.003)   $ 0.518   $(0.048)
                                          =======   =======    =======   =======


     For the three and six months ended June 30, 2005 and 2004, options for
     400,000 shares and 445,000, respectively, were excluded from diluted shares
     outstanding because their effect was antidilutive.

4.   SEGMENT INFORMATION

     As discussed in Note 1, the Company has two business segments. The Company
     measures segment profit or loss as operating income (loss), which
     represents income (loss) before interest, minority interest, miscellaneous
     income and foreign exchange transaction gain or loss. Information on the
     segments is as follows:



THREE MONTHS ENDED JUNE 30, 2005   PETROCHEMICAL      MINING        TOTAL
- --------------------------------   -------------   -----------   -----------
                                                        
Revenue from external customers     $21,299,734    $        --   $21,299,734
Depreciation                            162,598             --       162,598
Operating income (loss)               2,069,299       (171,804)    1,897,495

Total assets                        $13,848,181    $40,170,795   $54,018,976




THREE MONTHS ENDED JUNE 30, 2004   PETROCHEMICAL      MINING        TOTAL
- --------------------------------   -------------   -----------   -----------
                                                        
Revenue from external customers     $13,458,652    $        --   $13,458,652
Depreciation                            277,882            102       277,984
Operating income (loss)                 402,378       (143,236)      259,142

Total assets                        $13,047,388    $40,083,865   $53,131,253



                                        6



SIX MONTHS ENDED JUNE 30, 2005      REFINING      MINING       TOTAL
- ------------------------------    -----------   ---------   -----------
                                                   
Revenue from external customers   $40,017,224   $      --   $40,017,224
Depreciation                          311,330          --       311,330
Operating income (loss)             6,206,434    (294,441)    5,911,993




SIX MONTHS ENDED JUNE 30, 2004      REFINING      MINING       TOTAL
- ------------------------------    -----------   ---------   -----------
                                                   
Revenue from external customers   $24,374,239   $      --   $24,374,239
Depreciation                          611,427         204       611,631
Operating loss                        (61,035)   (320,673)     (381,708)


     Information regarding foreign operations for the three and six months ended
     June 30, 2005 and 2004 follows (in thousands). Revenues are attributed to
     countries based upon the origination of the transaction.



                    THREE MONTHS ENDED    SIX MONTHS ENDED
                         JUNE 30,             JUNE 30,
                    ------------------   -----------------
                      2005      2004       2005      2004
                    -------   -------    -------   -------
                                       
REVENUES
   United States    $20,589   $12,675    $37,975   $23,298
   Mexico               711       784      2,042     1,076
   Saudi Arabia          --        --         --        --
                    -------   -------    -------   -------
                    $21,300   $13,459    $40,017   $24,374
                    =======   =======    =======   =======
LONG-LIVED ASSETS
   United States    $ 7,779   $ 5,241
   Mexico                --     4,392
   Saudi Arabia      38,959    38,809
                    -------   -------
                    $46,738   $48,442
                    =======   =======


5.   LEGAL PROCEEDINGS

     South Hampton is presently a defendant in two lawsuits. One of the
     lawsuits, which is filed in Madison County, Illinois, and which includes up
     to 70 other defendants, primarily claims illness and disease resulting from
     alleged exposure to chemicals, including benzene, butadiene and/or
     isoprene, during employment at various occupations. The plaintiff claims
     that the companies engaged in the business of manufacturing, selling and/or
     distributing these chemicals in a manner which subjected it to liability
     for unspecified actual and punitive damages. South Hampton does not believe
     the plaintiff in the Illinois lawsuit ever came in contact with its
     products and is vigorously defending itself against this claim. The Company
     also believes it has adequate insurance coverage to protect it financially
     from any damage award that might be incurred. The Company was involved in
     five similar lawsuits which were filed in September of 2004 and voluntarily
     dismissed by the plaintiffs in June of 2005.

     The second lawsuit filed in Jefferson County, Texas, in September 2001,
     alleges that the plaintiff became ill from exposure to asbestos while
     employed by South Hampton from 1961 through 1975. Due to the time period in
     which the claimant was allegedly injured, the Company was unable to locate
     insurance coverage for this particular suit. South Hampton has negotiated
     and is about to enter into a settlement agreement with the plaintiff in
     order to eliminate its risk in this matter.

     A notice of non-suit was filed in April of 2005 by the Plaintiff's attorney
     for an additional lawsuit which was filed on May 29, 2003 and alleged that
     the plaintiff was exposed to asbestos containing products in his duties as
     a welder, pipefitter assistant, laborer, floor hand and mud hand/derrick
     hand from 1950 - 1984.

     In August 1997, the Executive Director of the Texas Commission on
     Environmental Quality (TCEQ), filed a preliminary report and petition with
     the TCEQ alleging that South Hampton violated various TCEQ rules, TCEQ
     permits issued to South Hampton, a TCEQ order issued to South Hampton, the
     Texas Water Code, the Texas Clean Air Act and the Texas Solid Waste
     Disposal Act. The violations generally relate to the management of volatile
     organic compounds in a manner that allegedly violates the TCEQ's air
     quality rules and the storage, processing and disposal of hazardous waste
     in a manner that allegedly violates the


                                        7

     TCEQ's industrial and hazardous waste rules. The TCEQ's Executive Director
     recommended that the TCEQ enter an order assessing administrative penalties
     against South Hampton in the amount of $709,408 and order South Hampton to
     undertake such actions as are necessary to bring its operations at its
     facility and its bulk terminal into compliance with Texas Water Code, the
     Texas Health and Safety Code, TCEQ rules, permits and orders. Appropriate
     modifications were made by South Hampton where it appeared there were
     legitimate concerns. A preliminary hearing was held in November 1997, but
     no further action was taken at that time. On February 2, 2000, the TCEQ
     amended its pending administrative enforcement action against South Hampton
     to add allegations dating through May 21, 1998 of 35 regulatory violations
     relating to air quality control and industrial solid waste requirements.
     The TCEQ proposed that administrative penalties be increased to
     approximately $765,000 and that certain corrective action be taken. Again,
     appropriate modifications were made by South Hampton where it appeared
     there were legitimate concerns. In April 2003, South Hampton received a
     revised Notice of Violation from the TCEQ. Various claims of alleged
     violation were dropped, modified and added in the revised report and the
     total dollar amount of the proposed administrative penalty was reduced to
     approximately $690,000. On May 25, 2003, a settlement hearing with the TCEQ
     was held and additional information was submitted on June 2, 2003, October
     2, 2003 and November 4, 2003. South Hampton believes that the revised
     notice contains incorrect information and erroneously delineates as ongoing
     problems matters that were corrected immediately upon discovery several
     years ago. South Hampton has continued to communicate with the TCEQ
     concerning ongoing emission control facility upgrades which are being
     implemented independently of this action and the Company intends to
     continue to vigorously defend itself against the outstanding Notice of
     Violation. Negotiations between South Hampton and the TCEQ are expected to
     continue in order to reach a final settlement.

     For comparison purposes, in the only settlement by the Company in recent
     history, the TCEQ notified South Hampton on December 13, 2001 that it found
     several alleged violations of TCEQ rules during a record review in October
     2001 and proposed a settlement for $59,375. South Hampton settled this
     particular claim in April 2002 for approximately $5,900. There is no
     assurance the outcome of this incident is reflective of the potential
     outcome of the currently outstanding allegations.

     On February 23, 2004, by court order, a creditor was awarded Coin's plant
     facilities as a result of a mortgage foreclosure proceeding. The
     foreclosure proceedings were brought about by the lack of activity at the
     facility during the 2000-2003 time periods when market conditions did not
     allow the Coin facility to be competitive. When the market appeared to be
     changing in early 2004, the Company immediately took legal steps to delay
     and, if possible, prevent seizure of the plant. The Company remained in
     control of the facility and continued its legal challenge to the
     foreclosure. On May 19, 2005, Coin, with agreement from the bank,
     transferred the facility in Coatzacoalcos to a third party for a
     combination of cash and relief from certain liabilities relating to bank
     debt and employee severance liabilities. The transfer of the facility
     satisfied all liability to the foreclosing bank. On June 9, 2005, the
     Company sold the stock in the Mexican corporation (Coin) for a minor
     amount. As a result of the matters discussed in Note 8, management recorded
     a loss on the foreclosure of the facility with a charge to consolidated
     operations of $2,900,964 during the fourth quarter of 2004 and a gain on
     the sale of the stock of $5,825,668 in the second quarter of 2005.

6.   LONG-TERM DEBT

     The Company has an interest-free loan of $11,000,000 from the Saudi Arabia
     Ministry of Finance and National Economy, the proceeds of which were used
     to finance the development phase of the Al Masane project. The loan was
     repayable in ten equal annual installments of $1,100,000, with the initial
     installment payable on December 31, 1984. None of the ten scheduled
     payments have been made. Pursuant to the mining lease agreement covering
     the Al Masane project, the Company intends to repay the loan in accordance
     with a repayment schedule to be agreed upon with the Saudi Arabian
     government from its share of cash flows. The loan is collateralized by all
     of the Company's "movable and immovable" assets in Saudi Arabia.

     On June 30, 2005, the Company signed a $2,000,000 loan agreement to provide
     funds for the expansion of one of the toll processing units. The loan will
     be repaid over five years with payments to begin the first quarter after
     the commencement of operations of the new facilities or no later than
     January of 2006. Payments are due quarterly and the note carries an
     interest rate of 12% per annum. The contract with the toll processing
     customer contains provision for capital recovery to be paid monthly and the
     Company intends to apply those payments to retirement of the debt. The loan
     is collateralized by the proceeds of the toll processing contract, and by a
     second lien on most of the Company's plant and equipment. At June 30, 2005,
     $1,200,000 of the loan commitment had been drawn of which $200,000 is
     classified as current and $1,000,000 as long term.

     On July 29, 2003, a Purchase and Sale Agreement was negotiated with a bank
     whereby the bank will purchase the accounts receivable of South Hampton at
     a 15% discount. The discounted amount is returned to South Hampton, less
     fees, when the


                                        8

     invoice is collected. Under this factoring agreement, the bank agreed to
     purchase up to $4.5 million of invoices. For the first six months of 2005,
     the average effective interest rate was 14%. In July 2004, the limit of
     purchases was raised to $6.0 million by the bank, and in January, 2005 it
     was raised again to $8,500,000. At June 30, 2005, approximately $5,351,000
     of receivables had been sold and, due to the revolving nature of the
     agreement, also remained outstanding. The original agreement restricts the
     payment of any dividends to the Company by South Hampton to an amount not
     to exceed $50,000 a month, provided that South Hampton is not in default
     under the agreement. The Company adhered to this agreement until December
     2004 when the first installment of the mining lease payment was due. South
     Hampton advanced to the parent Company in the form of a dividend, $260,000,
     which was used to pay the installment due. The Bank waived default on this
     excess 2004 dividend by letter dated April 6, 2005. The Bank also approved
     an amendment raising the total dividends allowed during 2005 to $1,000,000.
     The agreement is collateralized by a security interest in South Hampton's
     accounts receivable. At June 30, 2005, South Hampton was in compliance with
     the provisions of the agreement.

     A contract was signed on June 1, 2004 between South Hampton and a supplier
     for the purchase of 65,000 barrels per month of natural gasoline on open
     account for the period from June 1, 2004 through May 31, 2006 and year to
     year thereafter with 30 days written notice of termination by either party.
     A provision of the contract states that South Hampton will begin reducing
     the current debt to the supplier by $250,000 per quarter beginning July 1,
     2004. Therefore, $1.0 million of the balance of approximately $3.05 million
     has been classified as current at June 30, 2005. The supplier is currently
     the sole provider of the facility's feedstock supply. On June 1, 2005, the
     contract was extended to May 31, 2007.

     On August 1, 2004, South Hampton entered into a $164,523 capital lease with
     Silsbee Trading and Transportation, which is owned by a Company officer,
     for the purchase of a diesel powered manlift. The lease is for five years
     with title transferring to South Hampton at the end of the term. At June
     30, 2005, approximately $21,000 represents unpaid interest, resulting in a
     present value of $115,860 of which $27,065 is classified as current.

     At March 31, 2005, Coin had a loan to a Mexican bank in the amount of
     $2,044,096, payable in quarterly payments through March, 2007, bearing
     interest at the LIBOR rate plus seven points (LIBOR was 3.34% at June 30,
     2005) and collateralized by a second lien on the plant facilities. The note
     balance and unpaid interest of $2,601,587 were removed from the
     Consolidated Financial Statements when the stock of Coin was sold on June
     9, 2005. See Note 8.

     TOCCO recorded a loss on foreclosure in the fourth quarter of 2004 related
     to a loan from a Mexican bank holding a first lien on the plant facilities.
     Unpaid interest on this loan of $529,797 was extinguished by the transfer
     of the Coin facility on May 19, 2005. See Note 8.

     In June of 2005, TOCCO paid dividends to ASRC in amounts sufficient to
     repay loans to the President of $53,000 and his wife of $100,000 and a
     stockholder of $100,000, including all accrued interest. A loan of $565,000
     with a stockholder remains outstanding. At June 30, 2005, the Company has a
     liability to its President and Chief Executive Officer of approximately
     $1,229,000 for accrued salary and termination benefits which are included
     in Accrued Liabilities in Saudi Arabia in the Consolidated Balance Sheet.

7.   DERIVATIVE INSTRUMENTS

     Statement of Financial Accounting Standard (SFAS) No. 133, "Accounting for
     Derivative Instruments and Hedging Activities," as amended by SFAS Nos. 138
     and 149, establishes accounting and reporting standards for derivative
     instruments and hedging activities. SFAS No. 133 establishes accounting and
     reporting standards requiring that every derivative instrument be recorded
     in the balance sheet as either an asset or liability measured at its fair
     value. The statement requires that changes in the derivative instrument's
     fair value be recognized currently in earnings unless specific hedge
     accounting criteria are met. Special accounting for qualifying hedges
     allows a derivative instrument's gains and losses to offset related results
     on the hedged item in the income statement, to the extent effective, and
     requires that a company must formally document, designate and assess the
     effectiveness of transactions that receive hedge accounting treatment.

     On January 30, 1992, the Board of Directors of TOCCO adopted a resolution
     authorizing the establishment of a commodities trading account to take
     advantage of opportunities to lower the cost of feedstocks and natural gas
     for its subsidiary, South Hampton. The policy adopted by the Board
     specifically prohibits the use of the account for speculative transactions.
     The operating guidelines adopted by management generally limit exposures to
     50% of the monthly feed volumes to the facility for up to six months
     forward and up to 100% of the natural gas requirements. Except in rare
     cases, the account uses options and


                                        9

     financial swaps to meet the targeted goals. These derivative agreements are
     not designated as hedges per SFAS 133, as amended. The Company had option
     contracts outstanding as of June 30, 2005 covering various natural gas
     price movement scenarios through October of 2005 and covering from 50% to
     100% of the natural gas requirements for each month. As of the same date,
     the Company had committed to financial swap contracts for up to 50% of its
     required monthly feed stock volume with settlement dates through June of
     2005. For the six months ended June 30, 2005 and 2004, the net realized
     gain from the derivative agreements was $837,000 and $506,270,
     respectively. There was an estimated unrealized gain for the six months
     ended June 30, 2005 and 2004 of approximately $195,000 and $123,000,
     respectively. The realized and unrealized gains are recorded in Cost of
     Petrochemical Product Sales and Processing for the periods ended June 30,
     2005 and 2004.

8.   DISCONTINUED OPERATIONS

     A creditor (bank) of Coin, holding a first lien, initiated a mortgage
     foreclosure proceeding that resulted in the court ordered public auction of
     the plant facilities in Mexico on February 23, 2004. As a result, the court
     awarded the plant facilities to the creditor in partial settlement of the
     outstanding debt owed by Coin. The court order required legal transfer of
     the assets to the creditor within three days; however, the transfer was
     delayed by the legal filings of the Company. Ultimately, management and
     Coin's legal counsel were unable to determine if or when the legal transfer
     of ownership would occur. As a result, management recorded the loss on the
     foreclosure of the facility with a charge to consolidated operations of
     $2,900,964 during the fourth quarter of 2004. In April 2005, management
     ceased operating the plant and shut down the facility. In late April, 2005,
     management met with a third party who had a contract with the Mexican bank
     to take over the Coin facility in the event the foreclosure proceedings
     were completed and an agreement was reached whereby the Company would sign
     appropriate documentation transferring title to the facility in exchange
     for relief from certain outstanding liabilities. In exchange for an orderly
     and clean transfer of title, the Company received relief from the remaining
     outstanding bank interest and penalties of approximately $530,000, was
     relieved of severance liabilities of approximately $160,000 due the
     remaining employees at the Coatzacoalcos location, and received $100,000
     cash with which to satisfy miscellaneous expenses associated with closing
     the Mexico City office. Documentation was completed and signed on May 19,
     2005.

     On June 9, 2005, the Company sold the stock in the Mexican corporation to
     an independent third party in Mexico and essentially ceased all operations
     in the country. The stock was sold for an immaterial amount and the sale
     was designed to allow the third party to make use of the accumulated tax
     losses. The Company recorded a gain on disposal of Coin of approximately
     $5.9 million. There are no material continuing liabilities associated with
     the Company's prior ownership of the Coin operation.

9.   SUBSEQUENT EVENTS

     In July, 2005, the Company entered into discussions with its bank to
     replace the Purchase and Sale Agreement (see Note 6) with a line of credit.
     The bank has agreed to re-structure the relationship and documentation is
     expected to be completed in the third quarter 2005.

     On August 9, 2005 the Company reached an agreement with the plaintiff in
     the Jefferson County, Texas lawsuit. Payments of $100,000 each will be made
     on September 1, and December 1, 2005 in final settlement of the case.
     Documentation is expected to be completed in August, 2005.


                                       10

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

GENERAL

     Statements in Part 1, Item 2 as well as elsewhere in, or incorporated by
     reference in, this Quarterly Report on Form 10-Q regarding the Company's
     financial position, business strategy and plans and objectives of the
     Company's management for future operations and other statements that are
     not historical facts, are "forward-looking statements" as that term is
     defined under applicable Federal securities laws. In some cases,
     "forward-looking statements" can be identified by terminology such as
     "may," "will," "should," "expects," "plans," "anticipates," "contemplates,"
     "proposes," believes," "estimates," "predicts," "potential" or "continue"
     or the negative of such terms and other comparable terminology.
     Forward-looking statements are subject to risks, uncertainties and other
     factors that could cause actual results to differ materially from those
     expressed or implied by such statements. Such risks, uncertainties and
     factors include, but are not limited to, general economic conditions
     domestically and internationally; insufficient cash flows from operating
     activities; difficulties in obtaining financing; outstanding debt and other
     financial and legal obligations; competition; industry cycles; feedstock,
     specialty petrochemical product and mineral prices; feedstock availability;
     technological developments; regulatory changes; environmental matters;
     foreign government instability; foreign legal and political concepts; and
     foreign currency fluctuations, as well as other risks detailed in the
     Company's filings with the U.S. Securities and Exchange Commission,
     including this Quarterly Report on Form 10-Q, all of which are difficult to
     predict and many of which are beyond the Company's control.

LIQUIDITY AND CAPITAL RESOURCES

     The Company operates in two business segments, specialty petrochemicals
     (which is composed of the entities owned by the Petrochemical Company) and
     mining. Its corporate overhead needs are minimal. A discussion of each
     segment's liquidity and capital resources follows.

     SPECIALTY PETROCHEMICALS SEGMENT. Historically, this segment has
     contributed all of the Company's internally generated cash flows.
     Throughout the 1990's the Petrochemical Company enjoyed the benefits of
     economic expansion in the US and relatively low and stable energy prices.
     In 2000, energy prices became more volatile and the economy slowed, and the
     Company suffered operating losses as the petrochemical industry struggled
     to adjust to the new environment. Beginning in February 2001, the decline
     of feedstock and natural gas prices returned the Petrochemical Company to a
     positive cash flow, which it attained for the remainder of 2001 and
     throughout 2002. Demand for specialty solvents, while not enough to justify
     operating the plant at capacity, was strong enough to cover fixed and
     variable costs. The toll processing segment of the business remained strong
     throughout 2001 and 2002 and contributed to the Petrochemical Company's
     steady performance. The Company also was able to successfully hedge its
     feedstock and a portion of its fuel gas to dampen the effects of the new
     volatility in the energy markets. During 2003, the industry again
     experienced tighter margins resulting from the rise in feedstock prices and
     unfortunately, due to increased scrutiny of the industry after the Enron
     fiasco, several of the Company's trading partners in the hedging program
     dropped out of the business and the Company was again at the mercy of
     rising petroleum costs. Feedstock prices remained at historically higher
     prices throughout 2003 and flat demand would not allow accompanying rises
     in selling prices and therefore resulted in operating losses for the
     segment in 2003. After January 2004, feedstock prices temporarily began to
     fall back to more moderate levels and at the same time the Company was able
     to establish a trading relationship with an international integrated oil
     concern. When oil prices began their dramatic rise in 2004, the Company had
     financial swaps in place which gave it protection against sudden and
     volatile price swings in feedstock prices and to a lesser extent, fuel gas
     costs. Product demand also grew in 2004 and has continued into 2005. These
     conditions have allowed the Petrochemical Company to report significant
     earnings and to prepare to meet continued volatility of the markets in the
     future.

     South Hampton obtains its feedstock requirements from a sole source vendor.
     On May 7, 2004, South Hampton and the supplier signed a letter of intent
     whereby the supplier would assist with the capital required to expand a
     toll processing unit for a large customer. As security for the funds used
     to purchase the capital equipment and to secure outstanding debts for
     feedstock purchased from the supplier, South Hampton executed a mortgage in
     June 2004 covering most of the existing facility's equipment. South Hampton
     elected not to take advantage of the equipment financing portion of the
     agreement but continues to purchase feedstock through the vendor and
     continues to secure those purchases with a lien on fixed assets.

     A contract was signed on June 1, 2004 between South Hampton and the
     supplier for the purchase of 65,000 barrels per month of natural gasoline
     on open account for the period from June 1, 2004 through May 31, 2006 and
     year to year thereafter with 30


                                       11

     days written notice of termination by either party. On June 1, 2005, the
     contract was extended through May 31, 2007. A provision of the contract
     states that South Hampton will begin reducing the current debt to the
     supplier by $250,000 per quarter beginning July 1, 2004. Therefore, $1
     million of this debt has been classified as current at June 30, 2005. The
     supplier is currently the sole provider of the feedstock supply. At June
     30, 2005, South Hampton owed the supplier approximately $3.05 million.

     On August 1, 2004, South Hampton entered into a capital lease with Silsbee
     Trading and Transportation, which is owned by an officer of the Company,
     for the purchase of a diesel powered manlift. The lease is for five years
     with title transferring to South Hampton at the end of the term.

     As mentioned in Note 6 to the consolidated financial statements, Coin was
     not in compliance with certain covenants contained in its loan agreements
     at March 31, 2005, and therefore, its creditors had the right to declare
     the debt to be immediately due and payable. If this had occurred, Coin
     would have been unable to pay the entire amount due. On February 23, 2004,
     the Coin plant facilities were awarded to a creditor in a foreclosure
     hearing. The foreclosure was contested successfully until early 2005. On
     May 19, 2005 the facility was transferred to the acquiror and on June 9,
     2005 the stock in Coin was sold. See Note 8 to the consolidated financial
     statements.

     MINING SEGMENT. This segment is in the development stage. Its most
     significant asset is the Al Masane mining project in Saudi Arabia, which is
     a net user of the Company's available cash and capital resources.
     Implementation of the project has been delayed over the last five years
     because the open market prices for the metals were not sufficient to
     attract the additional investment required to achieve production. As the
     world economy and metal prices have improved over the last year, the
     investment viability has improved and steps are being taken to take
     advantage of the improved investment climate.

     On February 23, 2004, the Company's President received a letter from the
     Deputy Minister of Petroleum and Mineral Resources of the Kingdom of Saudi
     Arabia stating that the Council of Ministers had issued a resolution, dated
     November 17, 2003, which directed the Minister, or whomever he may
     designate, to discuss with the President of the Company the implementation
     of a work program, similar to that which is attached to the Company's
     mining lease, to start during a period not to exceed two years, and also
     the payment of the past due surface rentals. If agreeable, a document is to
     be signed to that effect. The resolution stated further that, if no
     agreement is reached, the Ministry of Finance will give the Council of
     Ministers its recommendation regarding the $11 million loan granted to the
     Company.

     After discussions with the Deputy Minister, the Company President
     responded, in a letter to the Minister dated March 23, 2004, that the
     Company will agree to abide by the resolution and will start implementing
     the work program to build the mine, treatment plant and infrastructure
     within two years from the date of the signed agreement. The work program
     was prepared by the Company's technical consultants and was attached to the
     letter. The Company also agreed to pay the past due surface rentals, which
     were a total of approximately $586,000, in two equal installments, the
     first on December 31, 2004 and the second on December 31, 2005 and to
     continue to pay the surface rentals as specified in the Mining Lease
     Agreement. On May 15, 2004, an agreement was signed with the Ministry
     covering these provisions. In the event the Company does implement the
     program during the two-year period, the matter will be referred to the
     concerned parties to seek direction in accordance with the Mining Code and
     other concerned codes. The Company paid $266,000 of the back payments on
     January 3, 2005, and is scheduled to pay the remaining $320,000 on December
     31, 2005.

     The Company is making preparations to implement the work program. After
     initialization, the program will take approximately twenty-two months to
     complete, after which commercial production would begin. The Company, on
     April 20, 2005, signed an agreement with SNC-Lavalin Engineering and
     Construction Company of Toronto, Canada, to update the feasibility study.
     The updated study will allow the Company to pursue potential joint venture
     partners to manage the project and to obtain acceptable financing to
     commercially develop the program. The prices of zinc, copper, gold and
     silver have increased significantly over the last two years. The updated
     study is expected to be completed by early in the third quarter of 2005.
     There is no assurance that a joint venture partner can be located, a joint
     venture formed or, if it is formed, that the joint venture would be able to
     obtain acceptable financing for the project. Without a joint venture, the
     work program cannot be accomplished as planned. Financing for the updated
     feasibility study was provided by an advance from a major shareholder.

     The Minister of Petroleum and Mineral Resources announced on April 2, 2002
     that a new revised Saudi Arabian Mining Code would be issued, which would
     expedite the issuance of licenses and has new incentives to encourage
     investment by the private


                                       12

     sector, both Saudi and foreign, in the development of mineral resources in
     Saudi Arabia. The mining code was revised, approved by the Council of
     Ministers, and issued by Royal Decree prior to the end of 2004.

     The Company has communicated to the Minister of Petroleum and Mineral
     Resources that the unreasonable delay in granting of the mining lease from
     1983 to 1993 and the unreasonable threat of cancellation during 2000 to
     2003, which was lifted in 2004, were the underlying reasons for the
     Company's losses while maintaining its legal position in Saudi Arabia, and
     which further caused the severe drop in the share price of its stock. A
     request for fair compensation was made by the Company and denied by the
     Ministry, as was a request for arbitration. The Company is consulting with
     counsel on further steps which might be taken, however any such action
     would not affect the Company's right to implement the Al Masane project.

     On June 22, 1999, the Company submitted a formal application for a
     five-year exclusive mineral exploration license for the Greater Al Masane
     Area of approximately 2,850 square kilometers, which surrounds the Al
     Masane mining lease area and includes the Wadi Qatan and Jebel Harr areas.
     The Company previously worked in the Greater Al Masane Area after obtaining
     written authorization from the Saudi Ministry of Petroleum and Mineral
     Resources, and has expended over $3 million in exploration work.
     Geophysical, geochemical and geological work and diamond core drilling on
     the Greater Al Masane area has revealed mineralization similar to that
     discovered at Al Masane. The application for the new exploration license is
     still pending and may be acted upon now that the new Saudi Arabian Mining
     Code is issued, but there can be no assurance that this will happen.

     Management also is addressing two other significant financing issues within
     this segment. These issues are the $11 million note payable to the Saudi
     Arabian government and accrued salaries and termination benefits of
     approximately $947,000 due employees working in Saudi Arabia (this amount
     does not include any amounts due the Company's President and Chief
     Executive Officer who also primarily works in Saudi Arabia and is owed
     approximately $1,229,000).

     Regarding the note payable, this loan was originally due in ten annual
     installments beginning in 1984. The Company has not made any repayments nor
     has it received any payment demands or other communications regarding the
     note payable from the Saudi government. By memorandum to the King of Saudi
     Arabia in 1986, the Saudi Ministry of Finance and National Economy
     recommended that the $11 million note be incorporated into a loan from the
     Saudi Industrial Development Fund ("SIDF") to finance 50% of the cost of
     the Al Masane project, repayment of the total amount of which would be made
     through a mutually agreed upon repayment schedule from the Company's share
     of the operating cash flows generated by the project. The Company remains
     active in Saudi Arabia and received the Al Masane mining lease at a time
     when it had not made any of the agreed upon repayment installments. Based
     on its experience to date, management believes that as long as the Company
     diligently attempts to explore and develop the Al Masane project no
     repayment demand will be made. Based on its interpretation of the Al Masane
     mining lease and other documents, management believes the government is
     likely to agree to link repayment of this note to the Company's share of
     the operating cash flows generated by the commercial development of the Al
     Masane project and to a long-term installment repayment schedule. In the
     event the Saudi government was to demand immediate repayment of this
     obligation, which management considers unlikely, the Company would be
     unable to pay the entire amount due.

     With respect to the accrued salaries and termination benefits due employees
     working in Saudi Arabia, the Company plans to continue employing these
     individuals until it is able to generate sufficient excess funds to begin
     payment of this liability. Management will then begin the process of
     gradually releasing certain employees and paying its obligations as they
     are released from the Company's employment.

     The Company's mineral interests in the United States are its ownership
     interest in Pioche, which has been inactive for many years. Its properties
     include 48 patented and 5 unpatented claims totaling approximately 1,500
     acres in Lincoln County, Nevada. There are prospects and mines on these
     claims that previously produced silver, gold, lead, zinc and copper. There
     is also a 300-ton-a-day processing mill on property owned by Pioche. The
     mill is not currently in use and a significant expenditure would be
     required in order to put the mill into continuous operation, if commercial
     mining is to be conducted on the property. In August 2004, the Company
     exercised its option to purchase 720,000 shares of the common stock of
     Pioche at $0.20 a share for a total amount of $144,000. Pioche agreed to
     accept payment for the stock purchase by the cancellation of $144,000 of
     debt it owed to the Company. This purchase increased the Company's
     ownership interest in Pioche to approximately 55.01%.

     At this time, the Company has no definitive plans for the development of
     its domestic mining assets. It periodically receives proposals from outside
     parties who are interested in possibly developing or using certain assets.
     Management will continue to


                                       13

     review these proposals as they are received, but at this time does not
     anticipate making any significant domestic mining capital expenditures or
     receiving any significant proceeds from the sale or use of these assets.

     If the Company seeks additional outside financing, to proceed with the
     development of the mining segment, either foreign or domestic, there is no
     assurance that sufficient funds could be obtained. It is also possible that
     the terms of any additional financing that the Company would be able to
     obtain would be unfavorable to the Company and its existing shareholders.

     The Company's management and Board of Directors have many years of
     experience in the exploration for, and development of, mineral prospects in
     various parts of the world. Two members of the Board are geologists, and a
     third is a petroleum engineer. Neither management nor the Board members
     have personally operated a mine on a day to day basis, nor have they
     marketed the product of a mining operation. The Company intends to hire
     qualified and experienced managers for the operation at the appropriate
     time. In addition, the Company has from time to time employed various
     respected engineering and financial advisors to assist in development and
     evaluation of the project. The consultants currently being employed to
     update the feasibility of the project are SNC-Lavalin of Toronto, Canada.
     Company management may not be totally aware in detail of the specific
     requirements related to working within this industry. Therefore, there is
     risk the decisions and choices may not take into account standard
     engineering or management approaches mineral exploration companies commonly
     use. If these issues are not correctly handled, the operations, earnings
     and ultimate financial success of the Mining Segment could suffer
     irreparable harm due to management's lack of experience in this portion of
     the development of the project. The amount of risk will ultimately depend
     upon the Company's skill in using consultants and in hiring experienced
     personnel to manage the operation.

RESULTS OF OPERATIONS

     SPECIALTY PETROCHEMICALS SEGMENT. In the quarter ended June 30, 2005, total
     petrochemical product sales and processing fees from continuing operations
     increased approximately $7,915,000 or 62%, while the cost of petrochemical
     sales and processing (excluding depreciation) increased approximately
     $6,144,000 or 54% from the same period in 2004. Consequently, the total
     gross profit margin on revenue in the second quarter of 2005 increased
     approximately $1,771,000 or 127% compared to the same period in 2004.

     Sales from discontinued operations for the quarter decreased approximately
     $74,000 or 9%, while its cost of sales (excluding depreciation) decreased
     approximately $277,000 or 40%. Discontinued operations had a positive gross
     profit margin on product sales in this quarter of approximately $302,000,
     compared to a positive gross profit margin of approximately $99,000 in the
     same quarter in 2004.

     In the six months ended June 30, 2005, total petrochemical product sales
     and processing fees from continuing operations increased approximately
     $14,676,000 or 63%, while the cost of petrochemical sales and processing
     (excluding depreciation) increased approximately $8,589,000 or 40% from the
     same period in 2004. Consequently, the total gross profit margin on
     petrochemical product sales and processing in the first six months of 2005
     increased approximately $6,087,000 compared to the same period in 2004. The
     cost of petrochemical product sales and processing and gross profit margin
     for the six months ended June 30, 2005 include an estimated unrealized gain
     of approximately $195,000 on the derivative agreements.

     Sales from discontinued operations increased approximately $966,000 or 90%,
     while its cost of sales (excluding depreciation) increased approximately
     $204,000 or 21%. Therefore, discontinued operations had a gross profit
     margin on product sales for the six months of approximately $886,000,
     compared to a gross profit margin of approximately $123,000 for the same
     period in 2004.

     The Petrochemical segment completed a de-bottlenecking project on the
     solvents unit during the later part of the first quarter of 2005. The
     project added two new, larger fractionation towers and divided the solvent
     production into two trains. The total capacity of the unit was increased by
     approximately 30% and was functional by March 31, 2005. The Company has
     experienced typical mechanical reliability issues since the startup with
     the increased volume and is resolving those as they arise, but is generally
     satisfied with the performance of the additional equipment. The project
     cost approximately $1.5 million and was accomplished using current
     maintenance department employees. No reportable injuries were recorded
     during the effort.

     The first half of 2005 has seen generally high feedstock prices but they
     have fluctuated within a range rather than continuing the steady increase
     of the prior year. The Company has been able to keep product prices high
     enough to maintain a positive cash flow and cover the higher fuel gas and
     transportation costs. Importantly, sales demand has remained high during
     the last fifteen


                                       14

     months even with the constant price increases to the customers. Management
     attributes the strong sales demand to both the stronger general economic
     activity of the past year, and to the growth in the industries served by
     the petrochemical product lines. Growth of the markets served has generally
     been 2% to 3% annually over the last ten years.

     For comparison the first half of 2004 was a difficult period for the
     Company and the petrochemical industry in general. Feedstock prices rose to
     record highs for the Company and, with feedstock prices rising rapidly, the
     Company was unable to raise product prices quickly enough to cover the
     increased costs. This resulted in severe losses in January and, to a lesser
     extent, February. By March, 2004, the Company had raised its product prices
     and adjusted its business to cover the increases, which enabled it to
     regain a positive cash flow position. Feedstock prices moderated early in
     the second quarter 2004 but by the end of the quarter and throughout the
     third and fourth quarters the prices were again on the upswing.

     Since late 2003, the Company has entered into derivative agreements to
     dampen the sudden price spikes and to provide feedstock price protection.
     Management believes that if the derivative agreements can moderate rate of
     change in the overall cost of feedstock, product prices can be raised
     sufficiently as needed to avoid the large losses experienced in the past.
     Generally, approximately 50% of the monthly feedstock requirements are
     covered at any one time. This ratio cushions the price increases and still
     allows the Company to experience partial benefit when the price drops. In
     the second quarter of 2005, the natural gasoline derivative agreements had
     a realized gain of approximately $476,000 and an estimated unrealized loss
     of approximately $69,000 for a total positive effect of approximately
     $407,000.

     The price of natural gas (fuel gas), which is the petrochemical operation's
     largest single expense, continued to be high during the first quarter of
     2005 compared to historical levels. The Company has entered into option
     contracts for fuel gas through the first quarter of 2006, to attempt to
     minimize the impact of price fluctuations in the market. The Company has
     also been able to pass through the price increases as they have occurred.
     In the second quarter of 2005, the natural gas derivative agreements had a
     realized gain of approximately $27,380 and an estimated unrealized gain of
     approximately $91,161 for a total positive effect of approximately
     $118,541.

     The toll processing fee revenue for the second quarter of 2005 of
     approximately $854,000 was a decrease of approximately $157,000 or 16%
     below the fees for the same period in 2004. The toll processing customers
     are very active and remain on long-term contracts. While there are some
     fluctuations in the tolling volumes handled, toll processing has developed
     into a stable business and the Company intends to continue to develop
     opportunities when available. Toll processing fees are expected to rise in
     the second half of 2005 when expanded facilities for one of the major
     customers are completed. The contract was signed on January 28, 2005 with
     the expanded operations to commence within eight months of signing of the
     agreement. The revised contract will generate additional processing fees,
     contains a capital repayment feature, and carries penalties for being late
     in completion of the expansion project. The project is on schedule and is
     expected to be completed timely.

     Interest expense remained relatively unchanged. The Company's largest
     supplier of feedstock asked for security on the account because of the
     large increase in the amounts owed for feedstock purchases. While the
     volume of feedstocks purchased is rising because of expanded capacity,
     significant price changes in the petroleum markets have also increased the
     dollar amount of such purchases. The Company negotiated a security
     agreement with the supplier, which has solidified the supply of feedstock
     to the Company at favorable terms compared to what is otherwise available
     in the market. Under the security agreement, the supplier has a first lien
     on most of South Hampton's fixed assets.

     MINING SEGMENT AND GENERAL CORPORATE EXPENSES. None of the Company's other
     operations generate significant operating or other revenues. The minority
     interest amount represents the Pioche and Coin minority stockholders'
     shares of the losses from the Pioche and Coin operations. Pioche losses are
     primarily attributable to the costs of maintaining the Nevada mining
     properties.

     The Company assesses the carrying values of its assets on an ongoing basis.
     Factors which may affect the carrying values of the mining properties
     include, but are not limited to, mineral prices, capital cost estimates,
     the estimated operating costs of any mines and related processing, ore
     grade and related metallurgical characteristics, the design of any mines
     and the timing of any mineral production. Prices currently used to assess
     the recoverability of the Al Masane project costs for 2005 are $1.40 per
     pound for copper and $.53 per pound for zinc. Copper and zinc comprise in
     excess of 80% of the expected value of production. Using these price
     assumptions, there were no asset impairments at June 30, 2005. There are no
     assurances that, particularly in the event of a prolonged period of
     depressed mineral prices, the Company will not be required to take a
     material write-down of its mineral properties in the future.


                                       15

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

     Other than as disclosed, there have been no material changes in the
     Company's exposure to market risk from the disclosure included in the
     Company's Annual Report on Form 10-K/A-1 for the fiscal year ended December
     31, 2004.

ITEM 4. CONTROLS AND PROCEDURES.

     The Company carried out an evaluation, under the supervision and with the
     participation of the Company's management, including the Company's
     President and Chief Executive Officer and Treasurer, of the effectiveness
     of the Company's disclosure controls and procedures, as of the end of the
     period covered by this report. Based upon that evaluation, the President
     and Chief Executive Officer and Treasurer concluded that, as of the end of
     the period covered by this report, the Company's disclosure controls and
     procedures were effective such that information relating to the Company
     (including its consolidated subsidiaries) required to be disclosed in the
     Company's Securities and Exchange Commission reports (i) is recorded,
     processed, summarized and reported within the time periods specified in the
     Securities and Exchange Commission rules and forms and (ii) is accumulated
     and communicated to the Company's management, including the President and
     Chief Executive Officer and Treasurer, as appropriate, to allow timely
     decisions regarding required disclosure.

     During the period covered by this report, there were no changes in the
     Company's internal control over financial reporting that have materially
     affected, or are reasonably likely to materially affect, the Company's
     internal control over financial reporting.


                                       16

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

     Reference is made to Note 5 to the consolidated financial statements
     contained in this Report for a discussion of material pending legal
     proceedings.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

     ISSUER PURCHASES OF EQUITY SECURITIES

     The following table sets forth information about the Company's Common Stock
     repurchases during the three months ended June 30, 2005:



                             (a)                                  (c)                      (d)
                        Total Number                    Total Number of Shares     Maximum Number of
                             of              (b)         Purchased as Part of    Shares that May Yet be
                           Shares       Average Price     Publicly Announced       Purchased Under the
Period                    Purchased    Paid Per Share      Plans or Programs        Plans or Programs
- ------                  ------------   --------------   ----------------------   ----------------------
                                                                     
April 1, 2005 through
   April 30, 2005             --             $--                   --                       --

May 1, 2005 through
   May 31, 2005               --             $--                   --                       --

June 1, 2005 through
   June 30, 2005              --             $--                   --                       --
                             ---             ---                  ---                      ---
Total                         --             $--                   --                       --
                             ===             ===                  ===                      ===


ITEM 3. DEFAULTS ON SENIOR SECURITIES.

     Reference is made to Notes 5, 6 and 8 to the consolidated financial
     statements and Part I. Item 2. Management's Discussion and Analysis of
     Financial Condition and Results of Operations contained in this Report for
     a discussion of the $11 million note payable to the Saudi Arabian
     government and the loans payable by Coin to Mexican banks.

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

     NONE.

ITEM 5. OTHER INFORMATION.

     A shareholder of the Company who is interested in submitting a proposal for
     inclusion in the Company's proxy materials for the annual meeting of
     shareholders, which is tentatively scheduled sometime in December 2005,
     must submit the proposal to the Company at its principal executive office
     no later than September 1, 2005. Any such proposal must also comply with
     the other requirements of the proxy solicitation rules of the Securities
     and Exchange Commission. The Company intends to exercise discretionary
     voting authority granted under any proxy, which is executed and returned to
     the Company on any matter that may properly come before the annual meeting
     of shareholders, unless written notice of the matter is delivered to the
     Company at its principal executive office no later than September 1, 2005.


                                       17

ITEM 6. EXHIBITS.

     The following documents are filed or incorporated by reference as exhibits
     to this Report. Exhibits marked with an asterisk (*) are management
     contracts or a compensatory plan, contract or arrangement.



EXHIBIT
 NUMBER                                 DESCRIPTION
- -------                                 -----------
       
 3(a)   - Certificate of Incorporation of the Company as amended through the
          Certificate of Amendment filed with the Delaware Secretary of State on
          July 19, 2000 (incorporated by reference to Exhibit 3(a) to the
          Company's Annual Report on Form 10-K for the year ended December 31,
          2000 (File No. 0-6247)).

 3(b)   - Bylaws of the Company, as amended through March 4, 1998 (incorporated
          by reference to Exhibit 3(b) to the Company's Annual Report on Form
          10-K for the year ended December 31, 1999 (File No. 0-6247)).

10(a)   - Contract dated July 29, 1971 between the Company, National Mining
          Company and Petromin (incorporated by reference to Exhibit 10(a) to
          the Company's Annual Report on Form 10-K for the year ended December
          31, 1999 (File No. 0-6247)).

10(b)   - Loan Agreement dated January 24, 1979 between the Company, National
          Mining Company and the Government of Saudi Arabia (incorporated by
          reference to Exhibit 10(b) to the Company's Annual Report on Form 10-K
          for the year ended December 31, 1999 (File No. 0-6247)).

10(c)   - Mining Lease Agreement effective May 22, 1993 by and between the
          Ministry of Petroleum and Mineral Resources and the Company
          (incorporated by reference to Exhibit 10(c) to the Company's Annual
          Report on Form 10-K for the year ended December 31, 1999 (File No.
          0-6247)).

10(d)   - Stock Option Plan of the Company, as amended (incorporated by
          reference to Exhibit 10(d) to the Company's Annual Report on Form 10-K
          for the year ended December 31, 1999 (File No. 0-6247)).*

10(e)   - Letter Agreement dated May 3, 1991 between Sheikh Kamal Adham and the
          Company (incorporated by reference to Exhibit 10(j) to the Company's
          Annual Report on Form 10-K for the year ended December 31, 1999 (File
          No. 0-6247)).

10(f)   - Promissory Note dated February 17, 1994 from Hatem El-Khalidi to the
          Company (incorporated by reference to Exhibit 10(k) to the Company's
          Annual Report on Form 10-K for the year ended December 31, 1999 (File
          No. 0-6247)).

10(g)   - Letter Agreement dated August 15, 1995 between Hatem El-Khalidi and
          the Company (incorporated by reference to Exhibit 10(l) to the
          Company's Annual Report on Form 10-K for the year ended December 31,
          1999 (File No. 0-6247)).

10(h)   - Letter Agreement dated August 24, 1995 between Sheikh Kamal Adham and
          the Company (incorporated by reference to Exhibit 10(m) to the
          Company's Annual Report on Form 10-K for the year ended December 31,
          1999 (File No. 0-6247)).

10(i)   - Letter Agreement dated October 23, 1995 between Sheikh Fahad Al-Athel
          and the Company (incorporated by reference to Exhibit 10(n) to the
          Company's Annual Report on Form 10-K for the year ended December 31,
          1999 (File No. 0-6247)).



                                       18



EXHIBIT
 NUMBER                                 DESCRIPTION
- -------                                 -----------
       
10(j)   - Letter Agreement dated November 30, 1996 between Sheikh Fahad Al-Athel
          and the Company (incorporated by reference to Exhibit 10(o) to the
          Company's Annual Report on Form 10-K for the year ended December 31,
          2001 (File No. 0-6247)).

10(k)   - Purchase and Sale Agreement/Security Agreement dated July 29, 2003
          between Southwest Bank of Texas, N.A. and South Hampton Refining
          Company, together with related Restricted Payments Letter Agreement
          and Guaranty of Texas Oil & Chemical Co. II, Inc. (incorporated by
          reference to Exhibit 10(s) to the Company's Annual Report on Form 10-K
          for the year ended December 31, 2002 (File No. 0-6247)).

10(l)   - Equipment Lease Agreement dated November 14, 2003, between Silsbee
          Trading and Transportation Corp. and South Hampton Refining Company
          (incorporated by reference to Exhibit 10(o) to the Company's Annual
          Report on Form 10-K for the year ended December 31, 2003 (File No.
          0-6247)).

10(m)   - Pledge Agreement dated as of May 15, 2001, by Arabian American
          Development Company, American Shield Refining Company, Fahad Al-Athel,
          Hatem El-Khalidi, Ingrid El-Khalidi and Preston Peak (incorporated by
          reference to Exhibit 10(p) to the Company's Annual Report on Form 10-K
          for the year ended December 31, 2003 (File No. 0-6247)).

10(n)   - Security Agreement and Deed of Trust dated June 1, 2004 between South
          Hampton Refining Company and Martin Operating Partnership, L.P.
          (incorporated by reference to Exhibit 10(p) to the Company's Quarterly
          Report on Form 10-Q for the quarter ended June 30, 2004 (File No.
          0-6247)).

10(o)   - Addendum to Equipment Lease Agreement dated August 1, 2004, between
          Silsbee Trading and Transportation Corp. and South Hampton Refining
          Company (incorporated by reference to Exhibit 10(q) to the Company's
          Quarterly Report on Form 10-Q for the quarter ended September 30, 2004
          (file No. 0-6247)).

10(p)   - Letter Agreement dated May 7, 2005 between Sheikh Fahad Al-Athel and
          the Company (incorporated by reference to Exhibit 10(p) to the
          Company's Quarterly Report on Form 10-Q for the quarter ended March
          31, 2005 (file No. 0-6247)).

10(q)   - Loan Agreement dated June 30, 2005 between Texas Oil & Chemical Co.
          II/South Hampton Refining Co. and The Catalyst Fund,
          LTD/Soutwest/Catalyst Capital, LTD.

10(r)   - Judicial Agreement dated May 19, 2005 between Fabricante Y
          Comercializadora Beta, S.A. de C.V. and Productos Coin, S.A.de C.V.

10(s)   - Agreement dated June 6, 2005 between Fabricante Y Comercializadora
          Beta, S.A. de C.V. and Productos Quimicos Coin, S.A. de C.V.

10(t)   - Mercantile Shares Purchase and Sale Agreement dated June 9, 2005
          between Texas Oil & Chemical Co. II. Inc. and Ernesto Javier Gonzalez
          Castro and Mauricio Ramon Arevalo Mercado.

31.1    - Certification of Chief Executive Officer pursuant to Section 302 of
          the Sarbanes-Oxley Act of 2002.



                                       19



EXHIBIT
 NUMBER                                 DESCRIPTION
- -------                                 -----------
       
31.2    - Certification of Chief Financial Officer pursuant to Section 302 of
          the Sarbanes-Oxley Act of 2002.

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

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



                                       20

                                   SIGNATURES

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

DATE: August 19, 2005                   ARABIAN AMERICAN DEVELOPMENT COMPANY
                                        (Registrant)


                                        By: /s/ NICHOLAS CARTER
                                            ------------------------------------
                                            Nicholas Carter Secretary/Treasurer
                                            (Authorized Officer and Principal
                                            Financial Officer)


                                       21