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 June 30, 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 [X] No [ ]

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

As of August 1, 2005 there were outstanding 1,546,146 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
                                   (UNAUDITED)



                                                                         JUNE 30,             DECEMBER 31,
                                                                          2005                   2004
                                                                       ------------           ------------
                                                                                        
ASSETS
Current assets:
   Cash and cash equivalents                                           $  3,446,585           $  5,780,215
   Accounts and notes receivable, less allowance for doubtful
     accounts of $223,000 in 2005 and $232,000 in 2004                    4,381,297              4,402,840
   Inventories                                                            5,238,674              6,463,496
   Prepaid expenses                                                         286,664                136,316
   Prepaid income taxes                                                     483,560                     --
   Deferred income taxes                                                  1,222,230              1,300,230
                                                                       ------------           ------------
Total current assets                                                     15,059,010             18,083,097

Property, plant and equipment:
     Land                                                                   500,500                500,500
     Buildings                                                            3,489,087              3,463,205
     Machinery and equipment                                             12,103,656             11,775,088
                                                                       ------------           ------------
                                                                         16,093,243             15,738,793
Less allowance for depreciation                                         (11,485,331)           (11,154,157)
                                                                       ------------           ------------
                                                                          4,607,912              4,584,636

Goodwill                                                                        ---              6,155,204
Deferred income taxes                                                        24,558                 24,558
Other assets                                                                    ---                 14,435
                                                                       ------------           ------------
Total assets                                                           $ 19,691,480           $ 28,861,930
                                                                       ============           ============


                                       2



               AMERICAN LOCKER GROUP INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)



                                                                         JUNE 30,             DECEMBER 31,
                                                                          2005                   2004
                                                                       ------------           ------------
                                                                                        
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Long-term debt in default and due on demand                         $  5,005,930           $  6,668,596
   Accounts payable                                                       1,726,177              1,974,460
   Commissions, salaries, wages and taxes thereon                           216,323                602,803
   Other accrued expenses                                                 1,070,542                565,477
   Accrued environmental settlement                                         200,000              1,102,500
   Income taxes payable                                                         ---                454,059
                                                                       ------------           ------------
Total current liabilities                                                 8,218,972             11,367,895

Long-term liabilities:
   Pension, benefits and other long-term liabilities                        779,576                707,465

Stockholders' equity:
   Common stock, $1.00 per value:
     Authorized shares - 4,000,000
     Issued shares - 1,738,146 in 2005 and 1,726,146
       in 2004, Outstanding shares - 1,546,146 in 2005
       and 1,534,146 in 2004                                              1,738,146              1,726,146
   Other capital                                                            132,562                 97,812
   Retained earnings                                                     11,448,470             17,521,028
   Treasury stock at cost (192,000 shares in 2005 and 2004)              (2,112,000)            (2,112,000)
      Accumulated other comprehensive loss                                 (514,246)              (446,416)
                                                                       ------------           ------------
Total stockholders' equity                                               10,692,932             16,786,570
                                                                       ------------           ------------

Total liabilities and stockholders' equity                             $ 19,691,480           $ 28,861,930
                                                                       ============           ============


See accompanying notes.

                                       3



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



                                                                           SIX MONTHS ENDED JUNE 30,
                                                                           2005                   2004
                                                                       ------------           ------------
                                                                                        
Net Sales                                                              $ 18,146,642           $ 19,808,471

Cost of products sold                                                    13,082,508             13,618,806
Asset impairment - goodwill                                               6,155,204                    ---
Selling, administrative and general expenses                              4,807,315              4,221,550
                                                                       ------------           ------------
                                                                         (5,898,385)             1,968,115

Interest income                                                              43,715                  9,590
Other income - net                                                           28,904                 19,353
Interest expense                                                           (194,135)              (229,409)
                                                                       ------------           ------------

(Loss) income before income taxes                                        (6,019,901)             1,767,649
Income tax expense                                                           52,657                686,664
                                                                       ------------           ------------

Net (loss) income                                                      $ (6,072,558)          $  1,080,985
                                                                       ============           ============

(Loss) earnings per share of common stock:
   Basic                                                               $      (3.96)          $        .70
                                                                       ============           ============

   Diluted                                                             $      (3.96)          $        .69
                                                                       ============           ============

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


See accompanying notes.

                                       4



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



                                                                          THREE MONTHS ENDED JUNE 30,
                                                                           2005                   2004
                                                                       ------------           ------------
                                                                                        
Net Sales                                                              $  8,986,422           $ 10,254,164

Cost of products sold                                                     6,621,215              7,206,337
Asset impairment - goodwill                                                     ---                    ---
Selling, administrative and general expenses                              2,927,359              2,214,889
                                                                       ------------           ------------
                                                                           (562,152)               832,938

Interest income                                                              21,736                  4,157
Other income - net                                                           15,630                 11,563
Interest expense                                                            (86,718)              (113,660)
                                                                       ------------           ------------

(Loss) income before income taxes                                          (611,504)               734,998
Income tax (benefit) expense                                               (235,977)               284,833
                                                                       ------------           ------------

Net (loss) income                                                      $   (375,527)          $    450,165
                                                                       ============           ============

(Loss) earnings per share of common stock:
   Basic                                                               $       (.25)          $        .29
                                                                       ============           ============

   Diluted                                                             $       (.25)          $        .29
                                                                       ============           ============

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


See accompanying notes.

                                       5



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



                                                                            SIX MONTHS ENDED JUNE 30,
                                                                           2005                   2004
                                                                       ------------           ------------
                                                                                        
OPERATING ACTIVITIES
Net (loss) income                                                      $ (6,072,558)          $  1,080,985
Adjustments to reconcile net (loss) income to net cash (used
  in) provided by operating activities:
     Depreciation and amortization                                          372,549                408,022
     Asset impairment charge - goodwill                                   6,155,204                    ---
     Deferred income taxes                                                   78,000                    ---
     Loss on disposal of assets                                               2,598                    ---
     Change in assets and liabilities:
       Accounts and notes receivable                                         14,983                518,314
       Inventories                                                        1,224,300             (1,134,796)
       Prepaid expenses                                                    (151,441)              (150,915)
       Accounts payable and accrued expenses                             (1,030,931)              (154,604)
       Pension and other benefits                                            72,111                 95,489
       Income taxes                                                        (948,886)              (128,586)
                                                                       ------------           ------------
Net cash (used in) provided by operating activities                        (284,071)               533,909

INVESTING ACTIVITIES
Purchase of property, plant and equipment                                  (381,286)              (133,967)
                                                                       ------------           ------------
Net cash used in investing activities                                      (381,286)              (133,967)

FINANCING ACTIVITIES
Debt repayment                                                           (1,662,666)              (657,255)
Issuance of common stock                                                     33,750                    ---
                                                                       ------------           ------------
Net cash used in financing activities                                    (1,628,916)              (657,255)
Effect of exchange rate changes on cash                                     (39,357)               (32,394)
                                                                       ------------           ------------
Net decrease in cash                                                     (2,333,630)              (289,707)
Cash and cash equivalents at beginning of period                          5,780,215              3,597,990
                                                                       ------------           ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                             $  3,446,585           $  3,308,283
                                                                       ============           ============


See accompanying notes.

                                       6



Notes to Consolidated Financial Statements
American Locker Group Incorporated and Subsidiaries

1.    The accompanying unaudited consolidated condensed financial statements
      have been prepared in accordance with accounting principles generally
      accepted in the United States for interim financial information and with
      the instructions to Form 10-Q. Accordingly, the condensed financial
      statements do not include all of the information and footnotes required by
      generally accepted accounting principles for complete financial
      statements. In the opinion of the Company's management, all adjustments,
      consisting of normal recurring accruals, considered necessary for a fair
      presentation of such condensed financial statements have been included.
      Operating results for the six-month and three-month periods ended June 30,
      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 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
      non-renewal 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 CBU 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, New York, to Company-owned facilities in Grapevine, Texas, 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 and eliminate many of the 37 salaried
      and hourly positions in Jamestown. In addition, as part of the
      restructuring plan, the Company has frozen the accrual of any additional
      benefits under its defined benefit pension plan, effective July 15, 2005.
      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, Texas, at Company-owned
      manufacturing facilities.

      As discussed in Note 4 of the Company's consolidated financial statements
      included in the Company's Annual Report on Form 10-K for the year ended
      December 31, 2004, the Company has received a notice of default and
      reservation of rights letter from its lender regarding its term loan 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

                                       7



      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 annual sales revenues in 2004, 2003 and 2002. Further, the
      Company's prospects for continuing operations depend in part on its
      ability 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 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:

                                       8





                                                                                SIX MONTHS ENDED JUNE 30,
                                                                            2005                         2004
                                                                        ------------                  ----------
                                                                                                
Numerator:
    Net (loss) income                                                   $ (6,072,558)                 $1,080,985
                                                                        ============                  ==========

Denominator:
    Denominator for basic earnings per share - weighted
    average shares                                                         1,534,212                   1,534,146
Effect of Dilutive Securities:
    Stock options                                                                ---                      32,337
                                                                        ------------                  ----------

    Denominator for diluted earnings per share - adjusted
      weighted average shares and assumed conversion                       1,534,212                   1,566,483
                                                                        ============                  ==========

Basic (loss) earnings per common share:
    Net (loss) income                                                   $      (3.96)                 $      .70
                                                                        ============                  ==========

Diluted (loss) earnings per common share:
    Net (loss) income                                                   $      (3.96)                 $      .69
                                                                        ============                  ==========




                                                                                THREE MONTHS ENDED JUNE 30,
                                                                            2005                         2004
                                                                        ------------                  ----------
                                                                                                
Numerator:
    Net (loss) income                                                   $   (375,527)                 $  450,165
                                                                        ============                  ==========

Denominator
    Denominator for basic earnings per share - weighted
    average shares                                                         1,534,278                   1,534,146
Effect of Dilutive Securities:
    Stock options                                                                ---                      43,530
                                                                        ------------                  ----------

    Denominator for diluted earnings per share -
    adjusted weighted average shares and assumed
    conversion                                                             1,534,278                   1,577,676
                                                                        ============                  ==========

Basic (loss) earnings per common share:
    Net (loss) income                                                   $       (.25)                 $      .29
                                                                        ============                  ==========

Diluted (loss) earnings per common share:
    Net (loss) income                                                   $       (.25)                 $      .29
                                                                        ============                  ==========


The Company had 68,600 stock options outstanding at June 30, 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.

                                       9





                                                     JUNE 30,        DECEMBER 31,
                                                      2005              2004
                                                   -----------       ------------
                                                               
Finished goods                                     $   790,723       $    913,415
Work-in-process                                      1,859,137          2,388,049
Raw materials                                        3,138,433          3,628,651
                                                   -----------       ------------
                                                     5,788,293          6,930,115

Less allowance to reduce to LIFO basis                (549,619)          (466,619)
                                                   -----------       ------------
                                                   $ 5,238,674       $  6,463,496
                                                   ===========       ============


5.    Changes in stockholders' equity were due to the exercise of stock options
      and changes in comprehensive income. On June 29, 2005, 12,000 options were
      exercised at a price of $2.81 per share. In addition to the $33,750 of
      proceeds received by the Company upon exercise of those options, the
      Company also increased other capital by $13,000, representing the tax
      benefit the Company estimates it will receive.

      Total comprehensive (loss) income consisting of net income and foreign
      currency translation adjustment was $(6,140,388) and $1,042,783 for the
      six months ended June 30, 2005 and 2004, respectively and $(432,616) and
      $425,027 for the three months ended June 30, 2005 and June 30, 2004,
      respectively.

6.    The following sets forth the components of net periodic benefit cost of
      the Company's defined benefit pension plan for the six month and three
      month periods ended June 30, 2005 and 2004:



                                                    SIX MONTHS ENDED JUNE 30,
                                                     2005               2004
                                                  -----------       ------------
                                                              
Service cost                                      $   166,910       $    146,298
Interest cost                                         130,562            115,980
Expected return on plan assets                       (125,394)          (108,740)
Net actuarial loss                                     31,396             26,976
Amortization of prior service cost                     14,435                754
                                                  -----------       ------------

Net periodic benefit cost                         $   217,909       $    181,268
                                                  ===========       ============




                                                    THREE MONTHS ENDED JUNE 30,
                                                     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                     14,058                377
                                                  -----------       ------------

Net periodic benefit cost                         $   115,795       $     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 Company's Annual Report on Form 10-K for the year ended December 31, 2004.

The Company has frozen the accrual of any additional benefits under the defined
benefit pension plan, effective July 15, 2005. Accordingly, the intangible asset
of $14,435 was written-off and included in the amortization of prior service
costs during the second quarter of 2005.

                                       10



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 Tangible 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 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 indicated that no goodwill exists. Accordingly, the Company
      recorded an impairment charge of $6,155,204 in the quarter ended
      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 included in cost of sales
      for the quarter ended March 31, 2005.

8.    As discussed in Note 4 of the Company's consolidated financial statements
      included in the Company's 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 loan. 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.

9.    As disclosed in Note 16 of the Company's consolidated financial statements
      included 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 June 30, 2005,
      $200,000 of this liability remained unpaid. The remainder of the
      settlement balance will be paid by August 26, 2005.

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 restructuring 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, New York, to
      Company-owned facilities in Grapevine, Texas. 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 (excusive 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.

      The following table summarizes restructuring and related costs incurred by
      the Company in the three- and six-month periods ended June 30:

                                       11





                                      Three Months Ended June 30,    Six Months Ended June 30,
                                         2005               2004        2005            2004
                                      ----------           ------    ----------        -------
                                                                           
COST OF SALES:
  Equipment depreciation              $   75,000               --    $   75,000             --
  Inventory impairment                        --               --       147,000             --
  Purchase order commitments                  --               --       125,000             --
                                      ----------           ------    ----------        -------
     Subtotal                             75,000                        347,000

SALES, GENERAL AND
   ADMINISTRATIVE:
  Severance                              473,000               --       473,000             --
  Leases                                  30,000               --        30,000             --
  Professional fees                      580,000               --       580,000             --
                                      ----------           ------    ----------        -------
     Subtotal                          1,083,000                      1,083,000
                                      ----------           ------    ----------        -------
                                      $1,158,000           $   --    $1,430,000        $    --
                                      ==========           ======    ==========        =======


The following table analyzes the changes in the Company's reserve with
respect to the restructuring plan from December 31, 2004 to June 30, 2005:



                 December                    Payments/       June 30,
                 31, 2004       Expense       Charges         2005
                 --------     ----------     ---------     ------------
                                               
Purchase order
  commitments    $     --     $  125,000     $      --     $    125,000
Severance              --        473,000       (46,000)         427,000
Other                  --        610,000      (580,000)          30,000
                 --------     ----------     ---------     ------------
  TOTAL          $     --     $1,208,000     $(626,000)    $    582,000
                 ========     ==========     =========     ============


      The balance of the costs to be incurred as the Company implements the
      restructuring plan substantially include professional services, outside
      consulting fees and compensation, the total of which is expected to be
      approximately $862,000.

11.   In May 2005, the Company received a dividend from its Canadian operations
      of CDN$800,000, net of Canadian withholding taxes of CDN$40,000. The
      net receipt of CDN$760,000 is equivalent to US$604,000. 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.


                                       12



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 18.6%, 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. In addition, during the first three months of 2005, the Company
recorded an impairment charge of $6,155,000 to recognize impairment of goodwill
and a charge of approximately $272,000 for inventory losses. During the second
quarter of 2005, the Company recorded a charge of $1,158,000 related to the
restructuring, which included professional fees associated with the planned
restructuring of $580,000. See Note 10 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 the planned savings
would be achieved by personnel reductions in Jamestown, New York, and by
relocating the Company headquarters from leased facilities in Jamestown, New
York, to

                                       13



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 Jamestown and the elimination of three satellite sales
offices. The planned personnel reductions are scheduled to be completed by the
end of 2005. The Company believes that its non-postal locker sales can be
adequately handled by the remaining four satellite sales offices located
strategically across the United States.

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, now estimated to
total $2,290,000, are substantially greater than originally estimated at the
time the restructuring plan was adopted by the Board of Directors. Through June
30, 2005, the Company incurred restructuring costs of $1,430,000.

RESULTS OF OPERATIONS
FIRST SIX MONTHS 2005 VERSUS FIRST SIX MONTHS 2004

OVERALL RESULTS AND OUTLOOK

The first six months of 2005 reflect an 8.4% drop in net sales when compared to
the same period in 2004, a decline from $19,808,471 in 2004 to $18,146,642 in
2005. A net loss of $6.1 million was reported for the period, which included an
impairment charge of $6.1 million representing the write-down of goodwill,
restructuring charges of $1,430,000 of which $850,000 represents fixed asset
impairment, inventory losses and severance costs associated with the Company's
restructuring plan and $580,000 represents professional fees.

NET SALES

Net sales for the first six months of 2005 were $18,147,000, a decrease of 8.4%
compared to the same period in 2004. The reported decrease is due primarily to
reduced volume of plastic postal products sold to the USPS during the final
months of the Company's USPS contract for CBUs. Total plastic sales for the six
months ended June 30, 2005, including both CBUs and Outdoor Postal Lockers, were
$7,982,000 compared to $9,843,000 during the same period in 2004, a decrease of
18.9%. Sales of metal lockers and metal postal products including the aluminum
CBUs sold to the private market totaled $10,165,000 for the first six months of
2005 compared to $9,966,000 during the same period a year ago, an increase of
2.0%.

                                       14





                                 Six Months Ended June 30,       Increase
                                    2005           2004         (decrease)
                                 -----------    ----------      ----------
                                                       
Plastic Locker Sales             $ 7,981,799    $9,842,557           (18.9)%
Metal Locker Products            $10,164,843    $9,965,914             2.0%


COST OF PRODUCTS SOLD

Cost of products sold as a percentage of net sales was 72.1% during the first
six months of 2005 compared to 68.8% during the same period of 2004. The
increased percentage reflects charges of $347,000 related to the restructuring
plan, including a charge of $147,000 related to the Company's recognition of
impaired values of certain inventories on hand, a charge of $125,000 related to
expected losses on committed purchase orders for raw materials and a $75,000
increased deprecation charge associated with the impairment of certain fixed
assets. In addition, inventory reserves were increased by $100,000 to reflect
additional expected obsolescence and by $83,000 to adjust LIFO reserves related
to Plastic CBU inventory on hand as of June 30, 2005. Excluding these charges,
cost of products sold as a percentage of net sales would have been 69.2%,
compared to 68.8% during the same period in 2004. This increased percentage
relates primarily to an increase in the cost of raw materials, particularly
metal, throughout 2004 and during 2005.

ASSET IMPAIRMENT CHARGE - GOODWILL

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 Financial Accounting Standards Board Statement No. 142,
"Goodwill and Other Intangible Assets", recorded a goodwill impairment charge
against 2005 first quarter operating results in the amount of $6,155,204.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling administrative and general expenses during the first six months of 2005
totaled $4,807,315, or 26.5% of net sales, compared to $4,221,550, or 21.3% of
net sales, during the same period in 2004, an increase of $585,765. The increase
in 2005 relates to restructuring charges, totaling $503,000, related principally
to severance costs associated with administrative and executive employees who
will be displaced as part of the Company's restructuring plan. In addition the
Company incurred restructuring costs for professional fees totaling $580,000
during the first six months of 2005. Excluding the $1,083,000 of
restructuring-related costs, selling administrative and general expenses would
have been 20.5% of net sales in the first six months of 2005 compared to 21.3%
during the same period in 2004. This decrease relates to a reduction of
approximately $200,000 in outside research and development engineering costs,
the elimination of $130,000 of bonuses for salaried employees, the reduction of
executive salaries of approximately $31,000, the reduction of $58,000 in
amortization expense related to a non-compete agreement, and the savings of
approximately $96,000 resulting from the decision not to replace four
individuals who are no longer employed by the company due to retirement and
other reasons.

                                       15



INTEREST EXPENSE

Interest expense for the first half of 2005 was $194,000 compared to $229,000
during the same period in the prior year. The decrease results from lower
average outstanding debt during the first six months of 2005 compared to the
same period in 2004 as the Company continues to make payments on its outstanding
debt. No new long-term debt was incurred during 2005 or 2004. The Company
reduced its outstanding debt by $1,663,000 during the first six months of 2005
by making its scheduled debt payments and paying down an additional $1 million
on its term loan in May 2005.

INCOME TAXES

The Company's effective tax rate on earnings was 39% and 40% in 2005 and 2004,
respectively, on earnings, excluding an asset impairment charge associated with
goodwill. The ratio of income taxes to loss before income taxes in 2005 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.

SECOND QUARTER 2005 VERSUS SECOND QUARTER 2004

NET SALES

Net sales were $8,986,000 during the second quarter of 2005 compared to
$10,254,000 for the same period in 2004, a decrease of 12.4%. The decreased
volume was due primarily to lower sales of CBUs to the USPS as the Company's
contract with USPS expired May 31, 2005. Plastic locker sales for the second
quarter of 2005 were $3,736,000 compared to $5,345,000 for the second quarter of
2004, a decrease of 30.1%. Metal locker and metal postal sales, however, were
$5,250,000 during the second quarter of 2005 compared to $4,909,000 for the same
period in 2004, an increase of 7.0%.



                                Three Months Ended June 30,      Increase
                                    2005           2004         (decrease)
                                 -----------    ----------      ----------
                                                       
Plastic Locker Sales             $ 3,736,476    $5,345,278            (30.1)%
Metal Locker Products            $ 5,249,946    $4,908,886              7.0%


COST OF PRODUCTS SOLD

Cost of products sold as a percentage of net sales was 73.7% during the second
quarter of 2005 compared to 70.3% during the same period a year ago. The
increased percentage is due to increased depreciation of $75,000 associated with
an asset impairment related to the Company's planned restructuring, an
$83,000 increase in LIFO reserves for plastic inventory on hand as of June 30,
2005 and a $100,000 increase in inventory obsolescence reserves. Excluding these
adjustments, cost of products sold during the second quarter of 2005 would have
been $6,363,215, or 70.8% of net sales. This increased percentage relates
primarily to an increase in the cost of raw materials, particularly metal,
during 2005.

                                       16



SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses increased $712,000 from the
$2,215,000 incurred during the second quarter of 2004 to $2,927,000 during the
second quarter of 2005. Selling, general and administrative expenses represented
32.5% of net sales during the second quarter of 2005 compared to 21.6% during
the same period in 2004. The increase relates to a restructuring charge of
$1,083,000 recorded in the second quarter of 2005. This charge includes
severance costs of $473,000 for the employees that will be displaced, as well as
professional fees of $580,000. These restructuring related costs were partially
offset by savings resulting from cost cutting measures put in place during the
quarter ended June 30, 2005.

INTEREST EXPENSE

Interest expenses during the second quarter of 2005 of $87,000 decreased from
$114,000 during the same period in 2004. This decrease is a result of lower
average outstanding debt balances during the second quarter of 2005 compared to
2004.

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 1.83
to 1 at June 30, 2005 compared 1.59 to 1 at December 31, 2004. Working capital,
the excess of current assets over current liabilities, was $6,840,038 at June
30, 2005, an increase of $124,836 over reported working capital of $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.

                                       17



Cash used in operating activities was $284,071 during the first six months of
2005, despite a decrease in reported inventories of $1,224,300. The reduced
inventory results primarily from a decrease in the level of raw materials and
stock product being kept on hand in anticipation of the expected volume decline
in CBU sales as a result of the expired USPS contract. Offsetting the reduction
in inventory during the first six months of 2005 were payments against an
environmental settlement totaling $902,500 and payments of income taxes which
were accrued for at December 31, 2004. Capital expenditures of $381,000 during
the first six months of 2005 represented, for the most part, the purchase of
needed equipment for Security Manufacturing Corporation, a subsidiary of the
Company. Cash used in financing activities during the first six month of 2005
included scheduled debt repayments of $662,666 and an accelerated pay down of
outstanding debt to the bank of $1,000,000. Also, in June of 2005, 12,000 shares
of the Company's common stock were issued as a result of exercised options under
the Company's stock option plan at a price of $2.81 per share, generating
proceeds of $33,750.

The Company has frozen the accrual of any additional benefits under its defined
benefit pension plan, effective July 15, 2005. Accordingly, the intangible asset
of $14,435 was written-off and included in the amortization of prior service
costs during the second quarter of 2005. It is expected that this freeze will
decrease the Company's future cash payments to its defined benefit pension plan.

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

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,

                                       18



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 June 30, 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 June 30,
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 second 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:

      -     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.

                                       19



      -     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.

      -     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.

                                       20



      -     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.

                                       21



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

                                       22



                                    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 15, 2005

                                       23