SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

(X)   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934
      For The Quarterly Period Ended March 31, 2005

   OR

( )   TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE EXCHANGE ACT FOR THE
      TRANSITION PERIOD FROM ______________ TO

Commission file number 0-439

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

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

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

                                 (716) 664-9600
                                 --------------
              (Registrant's telephone number, including area code)

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

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes[ ] No [X]

As of July 1, 2005 there were outstanding 1,534,146 shares of the registrant's
Common Stock, $1 par value.



PART I - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS

               AMERICAN LOCKER GROUP INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS




                                                              MARCH 31,       DECEMBER 31,
                                                                2005              2004
                                                            ------------      ------------
                                                             (Unaudited)
                                                                        
ASSETS
Current assets:
   Cash and cash equivalents                                $  4,617,295      $  5,780,215
   Accounts and notes receivable, less allowance for
     doubtful accounts of $202,000 in 2005 and $232,000
     in 2004                                                   4,755,564         4,402,840
   Inventories                                                 5,881,237         6,463,496
   Prepaid expenses                                              315,200           136,316
   Prepaid income taxes                                            7,273                 -
   Deferred income taxes                                       1,409,230         1,300,230
                                                            ------------      ------------
Total current assets                                          16,985,799        18,083,097

Property, plant and equipment:
   Land                                                          500,500           500,500
   Buildings                                                   3,488,722         3,463,205
   Machinery and equipment                                    12,083,395        11,775,088
                                                            ------------      ------------
                                                              16,072,617        15,738,793
Less allowance for depreciation                              (11,281,417)      (11,154,157)
                                                            ------------      ------------
                                                               4,791,200         4,584,636

Goodwill                                                               -         6,155,204
Deferred income taxes                                             24,558            24,558
Other assets                                                      14,435            14,435
                                                            ------------      ------------

Total assets                                                $ 21,815,992      $ 28,861,930
                                                            ============      ============


                                       2


               AMERICAN LOCKER GROUP INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS




                                                                 MARCH 31,        DECEMBER 31,
                                                                   2005              2004
                                                                ------------      ------------
                                                                 (Unaudited)
                                                                            
LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
   Long-term debt in default and due on demand                  $  6,337,051      $  6,668,596
   Accounts payable                                                1,556,982         1,974,460
   Commissions, salaries, wages and taxes thereon                    272,963           602,803
   Other accrued expenses                                            685,122           565,477
   Accrued environmental settlement                                1,102,500         1,102,500
   Income taxes payable                                                    -           454,059
                                                                ------------      ------------
Total current liabilities                                          9,954,618        11,367,895

Long-term liabilities:

   Pension, benefits and other long-term liabilities                 782,576           707,465

Stockholders' equity:
   Common stock, $1.00 par value:
     Authorized shares - 4,000,000
     Issued shares - 1,726,146 in 2005 and 2004
     Outstanding shares - 1,534,146 in 2005 and 2004               1,726,146         1,726,146
   Other capital                                                      97,812            97,812
   Retained earnings                                              11,823,997        17,521,028
   Treasury stock at cost (192,000 shares in 2005 and 2004)       (2,112,000)       (2,112,000)
   Accumulated other comprehensive loss                             (457,157)         (446,416)
                                                                ------------      ------------
Total stockholders' equity                                        11,078,798        16,786,570
                                                                ------------      ------------

Total liabilities and stockholders' equity                      $ 21,815,992      $ 28,861,930
                                                                ============      ============


See accompanying notes.

                                       3


               AMERICAN LOCKER GROUP INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                   THREE MONTHS ENDED MARCH 31,
                                                                      2005             2004
                                                                   -----------      -----------
                                                                              
Net sales                                                          $ 9,160,220      $ 9,554,307

Cost of products sold                                                6,461,293        6,412,469
Asset impairment charge - goodwill                                   6,155,204                -
Selling, administrative and general expenses                         1,879,956        2,006,661
                                                                   -----------      -----------
                                                                    (5,336,233)       1,135,177

Interest income                                                         21,978            5,433
Other income - net                                                      13,275            7,790
Interest expense                                                      (107,417)        (115,749)
                                                                   -----------      -----------

(Loss) income before income taxes                                   (5,408,397)       1,032,651

Income taxes                                                           288,634          401,831
                                                                   -----------      -----------

Net (loss) income                                                  $(5,697,031)     $   630,820
                                                                   ===========      ===========

(Loss) earnings per share of common stock:

   Basic:
      Net (loss) income                                            $     (3.71)     $       .41
                                                                   ===========      ===========

   Diluted:
      Net (loss) income                                            $     (3.71)     $       .41
                                                                   ===========      ===========

Dividends per share of common stock                                $      0.00      $      0.00
                                                                   ===========      ===========


See accompanying notes.

                                       4


               AMERICAN LOCKER GROUP INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                           THREE MONTHS ENDED MARCH 31,
                                                              2005              2004
                                                           -----------      -----------
                                                                      
OPERATING ACTIVITIES
Net (loss) income                                          $(5,697,031)     $   630,820
Adjustments to reconcile net (loss) income to net cash
   used in operating activities:
     Depreciation and amortization                             137,984          217,789
     Asset impairment charge - goodwill                      6,155,204                -
     Deferred income taxes                                    (109,000)               -
     Change in assets and liabilities:
       Accounts and notes receivable                          (354,688)        (297,557)
       Inventories                                             581,792       (1,625,441)
       Prepaid expenses                                       (179,556)        (168,807)
       Accounts payable and accrued expenses                  (626,586)          64,502
       Pension and other benefits                               75,111           54,455
       Income taxes                                           (461,841)        (104,646)
                                                           -----------      -----------
Net cash used in operating activities                         (478,611)      (1,228,885)

INVESTING ACTIVITIES

Purchase of property, plant and equipment                     (344,763)         (67,366)
                                                           -----------      -----------
Net cash used in investing activities                         (344,763)         (67,366)

FINANCING ACTIVITIES

Debt repayment                                                (331,545)        (328,613)
                                                           -----------      -----------
Net cash used in financing activities                         (331,545)        (328,613)
Effect of exchange rate changes on cash                         (8,001)          (9,009)
                                                           -----------      -----------
Net decrease in cash                                        (1,162,920)      (1,633,873)
Cash and cash equivalents at beginning of period             5,780,215        3,597,990
                                                           -----------      -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                 $ 4,617,295      $ 1,964,117
                                                           ===========      ===========


See accompanying notes.

                                       5


AMERICAN LOCKER GROUP INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    The accompanying unaudited consolidated condensed financial statements
      have been prepared in accordance with accounting principles generally
      accepted in the United States for interim financial information and with
      the instructions to Form 10-Q. Accordingly, the condensed financial
      statements do not include all of the information and footnotes required by
      generally accepted accounting principles for complete financial
      statements. In the opinion of the Company's management, all adjustments,
      consisting of normal recurring accruals considered necessary for a fair
      presentation of such condensed financial statements, have been included.
      Operating results for the three-month period ended March 31, 2005 are not
      necessarily indicative of the results that may be expected for the year
      ended December 31, 2005.

      The consolidated balance sheet at December 31, 2004 has been derived from
      the audited financial statements at the date, but does not include all of
      the financial information and footnotes required by generally accepted
      accounting principles for complete financial statements. For further
      information, refer to the Company's consolidated financial statements and
      the notes thereto included in the Company's annual report on Form 10-K for
      the year ended December 31, 2004.

      On February 8, 2005, the Company announced that it was notified that its
      contract with the United States Postal Service (USPS) for polycarbonate
      and aluminum cluster box units (CBUs) would not be renewed, and the
      contract expired on May 31, 2005. During 2004, 2003 and 2002, sales to the
      USPS accounted for 53.9%, 52.7% and 56.4%, respectively, of the Company's
      net sales. In addition, sales of the current model polycarbonate and
      aluminum CBUs to the private market accounted for an additional 18.6%,
      14.6% and 10.2% of the Company's sales in 2004, 2003 and 2002,
      respectively. Since May 31, 2005, the Company has experienced continuing
      sales of its current CBU models to the private market, and it is unclear
      when such sales will begin to decline as the new 1118F CBU specification
      described below is introduced to the private market and purchasers begin
      to purchase such units rather than the Company's current model CBUs. The
      Company does not expect any significant change in sales of its other
      postal and locker products.

      The loss of over 50% of the Company's revenues resulting from the
      nonrenewal of the Company's CBU contract with the USPS, the potential loss
      of sales of CBUs in the private market during the transition to the 1118F
      design and the status of the 1118F CBU design and drawing package make the
      Company's future uncertain. After the USPS notification of non-renewal of
      the CBU contract, the Company's Board of Directors on May 18, 2005
      announced a restructuring plan to significantly reduce annual selling,
      general and administrative expenses. Most of these savings would be
      achieved by relocating Company headquarters from leased facilities in
      Jamestown, NY to company-owned facilities in Grapevine, TX by the end of
      2005. As part of this restructuring the Company expects to not renew its
      existing building leases in Jamestown upon their respective expiration
      dates in September 2005 and November 2005, discontinue Jamestown based
      assembly operations, eliminate many of the thirty-seven salaried and
      hourly positions in Jamestown, and freeze its current pension plan. Due to
      the non-renewal of the CBU contract, all polycarbonate CBU assembly
      operations in Jamestown will cease by Fall 2005. Should the Company become
      an 1118F CBU supplier to the private market, such CBU planning and
      execution will take place in Grapevine, TX at its company-owned
      manufacturing facility.

      As discussed in Note 4 of the Company's consolidated financial statements
      included in the 2004 Annual Report on Form 10-K, the Company has received
      a notice of default and reservation of rights letter from its lender
      regarding its term loans as a result of the non-renewal of the Company's
      CBU contract with the USPS. The Company also has been verbally advised by
      this lender that its revolving line of credit is not available. The
      Company is in discussions with the lender to restructure its term and
      revolving debt with a new loan agreement to be in effect for approximately
      one year, during which time the Company expects to seek a new lender in
      Texas, where the Company will be relocating its headquarters by the end of
      2005. In addition, after discussions with its lender following the
      Company's receipt of notice of the non-renewal of the USPS contract, the
      Company agreed to accelerate repayment of its term loan by making two
      additional payments, the first of which being a $1,000,000 payment made in
      May 2005 and the second being a payment later in 2005 of an amount to be
      determined in the course of the Company's discussions with its lender
      regarding the restructuring of its debt. If the Company is unable to
      restructure its term and revolving debt with its current lender or to
      refinance its mortgage loan and obtain financing from a new lender on
      terms acceptable to the Company, the financial position of the Company
      would be materially adversely affected.

      Additional risks and uncertainties not presently known to the Company or
      that the Company currently deems immaterial may also impair its business
      operations. Should one or more of any of these risks or uncertainties
      materialize, the Company's business, financial condition or results of
      operations could be materially adversely affected.

      The restructuring plan adopted by the Company's Board of Directors assumes
      that certain material changes in the operations of the Company will be
      sufficient to allow the Company to continue in operation despite the loss
      of its CBU contract with the USPS, which provided over 50% of the
      Company's sales revenues in each of 2004, 2003 and 2002, and that the
      Company is able to restructure its long- term debt and obtain short-term
      financing. If the restructuring plan, as it may be modified by the
      Company's Board of Directors from time to time to reflect changing
      conditions and circumstances, does not adequately reduce the Company's
      expenses and the Company is not able to obtain new financing, the
      Company's ability to remain in business would be adversely affected and
      the Company may not be able to continue to operate. In addition, the
      restructuring plan assumes that the cost reductions would occur in
      accordance with the time line set forth in the restructuring plan. A
      failure by the Company to adhere to the time line or to incur greater than
      anticipated restructuring expenses as set forth in the restructuring plan
      also would adversely affect the Company.

2.    Provision for income taxes is based upon the estimated annual effective
      tax rate. The impairment charge of $6,155,204 related to goodwill (see
      Note 7) is a charge to earnings for financial reporting purposes and is
      non-deductible for income tax reporting purposes. The goodwill was
      originally recorded as part of a stock acquisition and a tax free exchange
      for income tax reporting purposes.

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

                                       6




                                                                THREE MONTHS        THREE MONTHS
                                                               ENDED MARCH 31,     ENDED MARCH 31,
                                                                   2005                2004
                                                               ---------------     ---------------
                                                                             
Numerator:
    Net (loss) income                                           $  (5,697,031)       $  630,820
                                                                =============        ==========

Denominator:
    Denominator for basic earnings per share - weighted
      average shares                                                1,534,146         1,534,146

Effect of Dilutive Securities:
    Stock options                                                           -            21,144
                                                                -------------        ----------
    Denominator for diluted earnings per share - adjusted
      weighted average shares and assumed conversion                1,534,146         1,555,290
                                                                =============        ==========

Basic (loss) earnings per common share:
    Net (loss) income                                           $       (3.71)       $      .41
                                                                =============        ==========

Diluted (loss) earnings per common share:
    Net (loss) income                                           $       (3.71)       $      .41
                                                                =============        ==========


      The Company had 80,600 stock options outstanding for the three-month
      period ended March 31, 2005, which were not included in the common share
      computation for earnings (loss) per share, as the common stock
      equivalents were anti-dilutive.

4.    Inventories are valued at the lower of cost or market. Cost is determined
      by using the last-in, first-out method for over 75% of the inventories.



                                            MARCH 31,       DECEMBER 31,
                                              2005              2004
                                           -----------      ------------
                                                      
Finished goods                             $ 1,322,729      $    913,415
Work-in-process                              1,643,845         2,388,049
Raw materials                                3,381,282         3,628,651
                                           -----------      ------------
                                             6,347,856         6,930,115

Less allowance to reduce to LIFO basis        (466,619)         (466,619)
                                           -----------      ------------
                                           $ 5,881,237      $  6,463,496
                                           ===========      ============


                                       7


5.    Total comprehensive (loss) income consisting of net (loss) income and
      foreign currency translation adjustment was $(5,686,290) and $617,736 for
      the three months ended March 31, 2005 and March 31, 2004, respectively.

6.    The following sets forth the components of net periodic benefit cost of
      the Company's defined benefit pension plan for the three months ended
      March 31, 2005 and 2004:



                                       MARCH 31,      MARCH 31,
                                         2005           2004
                                       ---------      ---------
                                                
Service cost                           $  83,455      $ 73,149
Interest cost                             65,281        57,990
Expected return on plan assets           (62,697)      (54,370)
Net actuarial loss                        15,698        13,488
Amortization of prior service cost           377           377
                                       ---------      ---------

Net periodic benefit cost              $ 102,114      $ 90,634
                                       =========      =========


      For additional information on the Company's defined benefit pension plan,
      please refer to Note 7 of the Company's consolidated financial statements
      included in the 2004 Annual Report on Form 10-K.

7.    Due to the significance of the reduction in business volume resulting from
      the loss of the USPS contract on February 8, 2005, management determined
      that the fair value of the Company had declined significantly. In
      accordance with FAS No. 142, "Goodwill and Other Intangible Assets", the
      carrying value of goodwill is tested for impairment when such events occur
      and a charge to earnings is required for any identified impairments. This
      charge to earnings is to be recorded in the period in which the events
      causing impairment occurred. Based on management's recent analysis, the
      fair value of the Company, after the loss of the USPS contract on February
      8, 2005, is no longer in excess of the carrying value of the net
      underlying assets, including goodwill. The second step of the Company's
      test for impairment indicates that no goodwill exists. Accordingly, the
      Company recorded an impairment charge of $6,155,204 in the quarter ending
      March 31, 2005.

      The Company also evaluated its inventory for impairment in accordance with
      ARB No. 43, "Accounting for Inventory", and expected losses related to
      committed purchase orders. As a result, the Company recorded an inventory
      impairment charge of $147,000 and accrued $125,000 for an anticipated
      loss on committed purchase orders. The expense was recorded as cost of
      sales.

8.    As discussed in Note 4 of the consolidated financial statements in the
      Annual Report on Form 10-K for the year ended December 31, 2004, on March
      18, 2005, the Company received a default and reservation of rights letter
      from its lender regarding its term loans. The Company has also been
      verbally advised by this lender that its revolving line of credit is not
      available. As a result, the Company's debt may be due in full if called by
      the lender and is therefore classified as a current liability.

      The Company is in discussions with the lender to restructure its term and
      revolving debt with a new loan agreement to be in effect for approximately
      one year, during which time the Company expects to seek a new lender in
      Texas, where the Company will be relocating its headquarters by the end of
      2005. In addition, after discussions with its lender following the
      Company's receipt of notice of the non-renewal of the USPS contract, the
      Company agreed to accelerate repayment of its term loan by making two
      additional payments, the first of which being a $1,000,000 payment made in
      May 2005 and the second being a payment later in 2005 of an amount to be
      determined in the course of the Company's discussions with its lender
      regarding the restructuring of its debt.

                                       8



9.    As disclosed in Note 16 of the consolidated financial statements in the
      Company's Annual Report on Form 10-K for the year ended December 31, 2004,
      the Company accrued for an environmental settlement of $1,102,000, net of
      anticipated insurance proceeds. At March 31, 2005, this liability remained
      unpaid. As of July 2005, all but a $200,000 installment, which is to be
      made in August 2005, has been paid.

10.   In May 2005, the Company announced that it would undertake restructuring
      initiatives to realign its organization in response to the loss of its CBU
      contract with the USPS. The Company's plan calls for significant
      reductions in selling, general and administrative costs. A majority of the
      cost reductions will be realized by relocating the Company's headquarters
      from leased facilities in Jamestown, NY to a Company-owned facility in
      Grapevine, TX. In addition, savings will be realized by eliminating
      certain corporate level staff and several satellite sales offices.

      To implement the restructuring plan, management anticipates incurring
      aggregate impairment charges (exclusive of goodwill impairment) and costs
      of approximately $2,290,000. In accordance with Financial Accounting
      Standards (FAS) No. 146 "Accounting for Costs Associated with Exit or
      Disposal Activities", costs associated with an exit or disposal activity
      are recognized when the associated liabilities are incurred. As a result
      of the restructuring initiative, a pre-tax charge of $272,000 related to
      impaired values of inventories and expected losses related to committed
      purchase orders for raw materials is included in the cost of sales for the
      first quarter of 2005. Additional anticipated impairment charges and costs
      will include a charge to pre-tax operating results in 2005 totaling
      $673,000 for the following:


                                                           
Impairment of machinery and equipment                         $  150,000
Severance pay for displaced employees                            473,000
Other costs                                                       50,000
                                                              ----------
                                                              $  673,000
                                                              ==========


      The balance of the costs to be incurred as the Company implements the
      restructuring plan include professional services, outside consulting fees
      and compensation.

11.   In May 2005, the Company received a dividend from its Canadian operations
      of CDN$800,000, an amount equivalent to US$604,000. This amount is net of
      Canadian withholding taxes of CDN$40,000. The Company is evaluating the
      impact of the American Jobs Creation Act of 2004, which allows, if
      elected, a reduction in the amount of the dividend taxable for U.S.
      federal income tax purposes. The potential tax consequence of the dividend
      from the Canadian operations is expected to be less than US$60,000.

                                       9


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

BACKGROUND

As more fully set forth in the Annual Report on Form 10-K filed by the Company
for its fiscal year ended December 31, 2004, on February 8, 2005, the Company
announced that it was notified that its contract with the United States Postal
Service (USPS) for polycarbonate and aluminum Cluster Box Units (CBUs) would not
be renewed, and the contract expired on May 31, 2005. During 2004, 2003 and
2002, sales to the USPS accounted for 53.9%, 52.7% and 56.4%, respectively, of
the Company's net sales. In addition, sales of the current model polycarbonate
and aluminum CBUs to the private market accounted for an additional 18.9%, 14.6%
and 10.2% of the Company's sales in 2004, 2003 and 2002, respectively. As a
result, the Board of Directors of the Company has adopted a restructuring plan
to reduce annual selling, general and administrative expenses by at least
$3,000,000, and the Company has recorded an impairment charge of $6,155,000 in
the first quarter of 2005 to recognize impairment of goodwill and approximately
$272,000 for inventory losses. See Note 7 in Item 1 of this Quarterly Report.

Since May 31, 2005, the Company has experienced continuing sales of its current
CBU models to the private market, and it is unclear when such sales will begin
to decline as the new 1118F CBU specification described below is introduced to
the private market and purchasers begin to purchase such units rather than the
Company's current model units. The USPS has advised the Company that it intends
to phase out approval of the current model CBUs in the private market by
September 30, 2005. Because private purchasers will have an inventory of current
model CBUs on that date and because of uncertainty as to the size of supply of
the new 1118F model CBUs available to the private market prior to that date, the
impact of the September 30, 2005 date is unclear. So long as local postal
authorities are willing to install postal locks on the current model CBUs being
installed in their local area, private purchasers may be willing to continue to
purchase and install current model CBUs. The Company does not expect any
significant change in sales of its other postal and locker products.

The USPS has advised the Company that it may receive by the end of August 2005 a
new specification and design that will apply to CBUs sold in the private market
as early as Fall 2005. The Company intends to review this new specification and
design, as well as strategic pricing considerations, to determine whether the
Company will pursue the development and manufacture of CBUs meeting the new
specification for sale in the private market.

RESTRUCTURING PLAN AND RELATED RISKS

As described more fully in the Company's Annual Report on Form 10-K for its
fiscal year ended December 31, 2004, the Company's Board of Directors has
adopted a restructuring plan to reduce annual selling, general and
administrative expenses by at least $3,000,000. Most of these savings would be
achieved by personnel reductions in Jamestown, New York, and by subsequently
relocating Company headquarters from leased facilities in Jamestown, New York,
to company-owned facilities in Grapevine, Texas, by the end of 2005. To date,
the personnel downsizing has included a reduction in the executive,
administrative and sales staff in

                                       10


Jamestown to be completed by the end of 2005, and the elimination of three
satellite sales offices. The Company believes that its non-postal locker sales
can be adequately handled by the remaining four satellite sales offices located
strategically across the country.

Substantial uncertainty exists as to whether the Company can implement the
restructuring plan in a manner that will allow the Company to continue as a
going concern. Management believes that it will be able to continue as a going
concern if it successfully implements its restructuring plan, which contemplates
that it will develop and commence sales of 1118F CBUs to the private market in
the first quarter of 2006. If the restructuring plan, as it may be modified by
the Company's Board of Directors from time to time to reflect changing
conditions and circumstances, does not adequately reduce the Company's expenses,
the Company's ability to remain in business would be adversely affected. A
failure by the Company to adhere to the time line or the incurrence of greater
than anticipated restructuring expenses as set forth in the restructuring plan
also would adversely affect the Company. Restructuring costs are currently
anticipated to be substantially greater in 2005 than originally estimated at the
time the restructuring plan was adopted by the Board of Directors.

RESULTS OF OPERATIONS

FIRST THREE MONTHS 2005 VERSUS FIRST THREE MONTHS 2004

OVERALL RESULTS AND OUTLOOK

The first quarter of 2005 showed a 4.1% drop in net sales from the same period
in 2004, a decline from $9,554,307 to $9,160,220. A net loss of $5.7 million was
reported, which included pre-tax asset impairment charges of $6.1 million
representing the write-down of goodwill and a $0.3 million charge for inventory
losses.

NET SALES

Net sales were down across all of the Company's basic product groupings. Plastic
postal locker sales to the USPS, which include polycarbonate (or plastic) CBUs
and Outdoor Parcel Lockers, were $4.2 million in the first quarter 2005 versus
$4.5 million in the same period of 2004, a decline of 6.6%. Locker and metal
postal product sales were $4.9 million in the first quarter of 2005 versus $5.0
million in the first quarter of 2004, a decline of 2.8%.

Notwithstanding the loss of the USPS postal contract, the Company experienced
relatively little decline in CBU sales in the first quarter 2005, as the
contract originally set to expire on February 28, 2005 was extended to May 31,
2005, and the USPS announced that the current CBU model (1118E) would remain an
approved USPS product through September 2005.

COST OF PRODUCTS SOLD

Cost of Products Sold in the first quarter of 2005 were $6.5 million compared to
$6.4 million for the same period in 2004. Costs of Products Sold as a percentage
of net sales was 70.5% in 2005, compared to 67.1% in 2004. Increased costs of
metals in the first quarter of 2005 as compared to the first quarter of 2004
adversely impacted cost of products sold. The increase in the first quarter of
2005 is also due in part to a charge of $272,000 related to the Company's
recognition of impaired values of certain inventories on hand and expected
losses related to committed purchase orders for raw materials. The increases
were offset by a decrease in the number of units sold.

ASSET IMPAIRMENT CHARGE - GOODWILL

                                       11


Due to the loss of the Company's CBU contract with the USPS (see Note 7 in Item
1 of this Quarterly Report), management has determined that the fair value of
the Company has declined significantly. Therefore, the Company, in accordance
with the provisions of FAS No. 142, "Goodwill and Other Intangible Assets", has
recorded a goodwill impairment charge against 2005 first quarter operating
results in the amount of $6,155,204.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling and general administrative expenses for first quarter 2005 were $1.9
million or 20.5% of net sales, slightly better than the 21.0% of the prior year,
due primarily to a $75,000 decrease in bonuses paid, a $78,000 decrease in
research and development of a discontinued product and an increase of $27,000
related to freight charges.

INTEREST EXPENSE

Interest expense of $107,417 for the first three months of 2005 is relatively
comparable to interest expense of $115,749 for the same period in 2004. The
decrease resulted from lower average outstanding balances in 2005 compared to
2004 as the Company continues to make scheduled debt payments, offset by the
impact of higher effective interest rates. No new long-term debt was incurred
during 2004 or during the first three months of 2005. The Company made debt
repayments of $1,669,823 during the twelve month period ended March 31, 2005.

INCOME TAXES

The effective tax rate was 39% and 40% in 2005 and 2004, respectively, on
earnings, excluding in 2005 the asset impairment charge associated with
goodwill. The ratio of income taxes to loss before income taxes does not bear a
normal relationship, as the impairment charge related to the write-off of
goodwill in the amount of $6,155,204 is not deductible for income tax reporting
purposes because the goodwill was originally recorded as part of a tax-free
exchange.

NET (LOSS) INCOME

Due primarily to the charge against operations for goodwill impairment discussed
above, the Company recorded a net loss in the first quarter of 2005 of
$5,697,031 compared to the net income of $630,820 for the same period in the
prior year.

                                       12


LIQUIDITY AND SOURCES OF CAPITAL

The Company's liquidity is reflected in the ratio of current assets to current
liabilities, or current ratio, and its working capital. The current ratio was
1.7 to 1 at March 31, 2005 and 1.6 at December 31, 2004. Working capital, the
excess of current assets over current liabilities, was $7,031,181 at March 31,
2005, an increase of $315,979 over $6,715,202 at December 31, 2004.

On March 18, 2005, the Company received a notice of default and reservation of
rights letter from its lender regarding the Company's term loan as a result of
the non-renewal of its CBU contract with the USPS. To date, the Company has made
all scheduled payments on its term loan and its outstanding mortgage loan. In
addition, the lender has verbally advised the Company that its revolving line of
credit is not available. The Company has no long-term capital commitments or
obligations, although this situation may require re-evaluation upon receipt of
the USPS drawing and design package for the new 1118F CBU. The Company is in
discussions with the lender to restructure its term and revolving debt with a
new loan agreement to be in effect for approximately one year, during which time
the Company expects to seek a new lender in Texas, where the Company will be
relocating its headquarters by the end of 2005. The initial proposal by the
lender provides that the Company (i) pay down the remaining balance of its term
loan, which is approximately $2,700,000, in 2005, (ii) maintain its mortgage
loan due in 2006, which has an outstanding balance of approximately $2,300,000,
and (iii) have available a revolving line of credit of $1,000,000, subject to
terms and conditions to be negotiated. The real property and building which
secures the Company's mortgage loan have been appraised by the lender at a value
of approximately $3,000,000. The Company expects to have sufficient cash on hand
to pay off its term loan and further expects to be able to refinance its
mortgage loan with a new lender in Texas. If the Company is unable to
restructure its term and revolving debt with its current lender or to refinance
its mortgage loan and obtain financing from a new lender on terms acceptable to
the Company, the financial position of the Company would be materially adversely
affected.

EFFECT OF NEW ACCOUNTING GUIDANCE

The Financial Accounting Standards Board (FASB) issued SFAS No. 123(R) - "Share
Based Payment" during December 2004. SFAS 123(R) is effective for fiscal years
beginning after June 15, 2005 and will require the Company to recognize
compensation expense in an amount equal to the fair value of share based
payments. The impact of SFAS 123(R) does not have a material impact on stock
options currently issued, but may in the future if additional stock options are
issued.

The FASB has also issued SFAS No. 151 - "Inventory Costs - An Amendment to ARB
No. 43, Chapter 4" effective for fiscal years beginning after June 15, 2005.
SFAS 151 clarifies that abnormal amounts of idle facility expense, freight,
handling costs and wasted materials (spoilage) should be recognized as current
period charges. The Company is in the process of evaluating the impact of
implementing SFAS 151.

FORWARD-LOOKING INFORMATION

                                       13


This Quarterly Report on Form 10-Q contains various "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995.
These statements involve certain known and unknown risks and uncertainties,
including, among others, those contained in Item 1, "Business," and Item 7,
"Management's Discussion and Analysis of Financial Condition and Results of
Operations". When used in this Quarterly Report on Form 10-Q, the words
"anticipates," "plans," "believes," "estimates," "intends," "expects,"
"projects," "will" and similar expressions may identify forward-looking
statements, although not all forward-looking statements contain such words. Such
statements, including, but not limited to, the Company's statements regarding
business strategy, implementation of its restructuring plan, competition, new
product development and liquidity and capital resources are based on
management's beliefs, as well as on assumptions made by, and information
currently available to, management, and involve various risks and uncertainties,
some of which are beyond the Company's control. The Company's actual results
could differ materially from those expressed in any forward-looking statement
made by or on the Company's behalf. In light of these risks and uncertainties,
there can be no assurance that the forward-looking information will in fact
prove to be accurate. The Company has undertaken no obligation to publicly
update or revise any forward-looking statements, whether as a result of new
information, future events or otherwise.

ITEM 4. CONTROLS AND PROCEDURES

The Company carried out an evaluation, under the supervision and with the
participation of its management, including its principal executive officer and
principal accounting officer, of the effectiveness of its disclosure controls
and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act,
as of March 31, 2005. These disclosure controls and procedures are designed to
provide reasonable assurance to the Company's management and board of directors
that information required to be disclosed by the Company in the reports that it
files under the Exchange Act is accumulated and communicated to its management
as appropriate to allow timely decisions regarding required disclosure. Based on
that evaluation, including all matters discussed in the paragraphs below, the
principal executive officer and principal accounting officer of the Company have
concluded that the Company's disclosure controls and procedures as of March 31,
2005 were not effective, at the reasonable assurance level, to ensure that (a)
material information relating to the Company is accumulated and made known to
the Company's management, including its principal executive officer and
principal accounting officer, to allow timely decisions regarding required
disclosure and (b) is recorded, processed, summarized and reported within the
time periods specified in SEC's rules and forms. There were no changes in the
Company's internal control over financial reporting during the first quarter of
2005.

A material weakness is a control deficiency, or combination of control
deficiencies, that results in more than a remote likelihood that a material
misstatement of the annual or interim financial statements will not be prevented
or detected. Taking into account the communications dated May 11, 2005 and June
28, 2005 by the Company's independent registered public accounting firm to the
Audit Committee of the Board of Directors, management has identified the
following material weaknesses in the Company's internal control over financial
reporting:

                                       14


      -     Lack of a Chief Financial Officer possessing necessary experience
            and expertise to oversee the financial accounting and reporting
            responsibilities of an SEC registrant.

      -     Inadequate internal control over financial accounting and reporting
            to produce financial statements in accordance with U.S. generally
            accepted accounting principles.

      -     Proposal by the Company's independent registered public accounting
            firm of several adjustments of material amounts as a result of its
            audit procedures, including as a result of an adjustment by the
            Company to SMC's inventory in excess of $900,000 without sufficient
            analysis to evaluate all of the underlying reasons for the
            adjustment.

      -     Provision of untimely and insufficiently detailed financial
            information to management and the Board of Directors to facilitate
            adequate over-sight.

      -     Untimely reconciliations of bank accounts and failure of the
            Company's management to monitor the timeliness of the reconciliation
            process.

      -     Quantifications of Company inventory maintained offsite with
            reasonable precision only annually.

      -     Inadequate procedures in place to ensure that purchases or sale
            transactions are recorded in the appropriate accounting period.

      -     Failure to routinely maintain the Company's perpetual inventory
            system.

      -     Incomplete reconciliations of subsidiary ledger systems to the
            general ledger.

      -     Insufficient entity level controls, as defined by COSO, to ensure
            that the Company meets its disclosure and reporting obligations.

Management has endeavored to address the material weaknesses noted above and is
committed to effectively remediating known weaknesses. Although the Company's
remediation efforts are currently on-going, control weaknesses will not be
considered remediated until new internal controls over financial reporting are
implemented and operational for a period of time and are tested, and management
concludes that these controls are operating effectively. In particular,
management is in the process of making the following significant changes in the
Company's internal controls over financial reporting that would materially
affect, or are reasonably likely to materially affect, its internal control over
financial reporting:

      -     Actively conducting a search for an individual to serve as Chief
            Financial Officer.

      -     Implementing more thorough and detailed reviews of financial
            information.

      -     Developing a reporting package that includes interim financial
            statements, gross margin analysis, sales reports and material
            non-financial data by company.

                                       15


      -     Implementing a prescribed time table for the prompt, regular
            reconciliations of bank accounts, with the bank reconciliations
            reviewed by management.

      -     Conducting regular physical inventories of the Company's offsite
            inventory.

      -     Implementation of additional procedures to ensure that purchase or
            sale transactions are recorded in the appropriate accounting
            periods.

      -     Regularly updating and reconciling the Company's perpetual inventory
            records and increasing the information regarding inventory that is
            readily available for analysis.

      -     Investigating the reasons for the number of immaterial
            reconciliation discrepancies between the general ledger and the
            subsidiary ledgers for accounts receivable, accounts payable and
            equipment.

      -     Implementing entity level controls such as (i) a detailed policy and
            procedures manual; (ii) a strategic plan and business model; (iii) a
            budgeting/forecasting control activity; (iv) formalize and enhance
            management reporting procedures, including those to the audit
            committee; and (v) implement formal self-monitoring procedures.

PART II.  OTHER INFORMATION

Item 6. Exhibits and Financial Statement Schedules

      (b)   Exhibits.

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

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

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

                                       16


                                    SIGNATURE

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

                       AMERICAN LOCKER GROUP INCORPORATED

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

                                 August 1, 2005

                                       17