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


                                    FORM 10-Q


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

For the quarterly period ended       March 31, 2005
                              --------------------------------------------------

                                       OR

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

For the transition period from                 to
                              -----------------  -----------------

Commission File No.                          0-5265
                   --------------------------------------------------------

                                SCAN-OPTICS, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

               Delaware                               06-0851857
- ------------------------------------    ----------------------------------------
 (State or other jurisdiction of         (I.R.S. Employer Identification Number)
  incorporation or organization)

169 Progress Drive, Manchester, CT                       06040
- --------------------------------------------------------------------------------
(Address of principal executive offices)               Zip Code

                                 (860) 645-7878
- --------------------------------------------------------------------------------
              (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. ( X ) YES ( ) NO

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

The number of shares of common stock, $.02 par value,  outstanding as of May 12,
2005 was 41,451,577.


                                       1



                                SCAN-OPTICS, INC.

                                    FORM 10-Q

                                    I N D E X



                                                                                                     
                                                                                                        PAGE
                                                                                                         NO.

PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements............................................................                3

Item 2.  Management's Discussion and Analysis of Consolidated Financial Condition

             and Results of Operations...................................................                13

Item 3. Quantitative and Qualitative Disclosures About Market Risk.......................                19

Item 4. Controls and Procedures..........................................................                19


PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K................................................                21




                                       2




PART I - FINANCIAL INFORMATION

1. Financial Statements.

SCAN-OPTICS, INC., AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)



                                                                                                  


(thousands, except share data)                                                  March 31, 2005                     December 31, 2004
- ------------------------------------------------------------------------------------------------------------------------------------

Assets
Current Assets:
  Cash and cash equivalents                                             $                        326    $                        477
  Accounts receivable less allowance of $239 at
    March 31, 2005 and $238 at December 31, 2004                                               3,705                           4,314
  Unbilled receivables - contracts in progress                                                    83                             298
  Inventories                                                                                  7,320                           7,461
  Prepaid expenses and other                                                                     362                             389
                                                                       -------------------------------------------------------------
    Total current assets                                                                      11,796                          12,939




Equipment and Leasehold Improvements:
  Equipment                                                                                    3,391                           3,386
  Leasehold improvements                                                                       4,089                           4,089
  Office furniture and fixtures                                                                  558                             557
                                                                       -------------------------------------------------------------
                                                                                               8,038                           8,032
  Less allowances for depreciation and amortization                                            7,206                           7,095
                                                                       -------------------------------------------------------------
                                                                                                 832                             937

Goodwill                                                                                       9,040                           9,040
Other assets                                                                                   1,326                           1,422
                                                                       -------------------------------------------------------------

Total Assets                                                            $                     22,994    $                     24,338
                                                                       =============================================================



                                       3





                                                                                                


(thousands, except share data)                                              March 31, 2005                         December 31, 2004
- ------------------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Current liabilities:
  Note payable to related party                                     $                      1,000      $                       1,000
  Accounts payable                                                                         2,255                              2,822
  Salaries and wages                                                                         661                                702
  Taxes other than income taxes                                                              510                                641
  Income taxes                                                                                69                                 68
  Customer deposits                                                                          227                                143
  Deferred revenues                                                                        3,531                              3,408
  Other                                                                                    1,152                              1,243
                                                                   -----------------------------------------------------------------
    Total current liabilities                                                              9,405                             10,027

 Notes payable to related party                                                           10,647                             10,605
 Other liabilities                                                                           527                                537

  Mandatory redeemable preferred stock, at redemption
   value:
    Series I, 420,857 shares issued and outstanding                                          864                                855
                                                                   -----------------------------------------------------------------
    Total Liabilities                                                                     21,443                             22,024

Stockholders' Equity
  Preferred stock, par value $.02 per share,
    authorized 5,000,000 shares
  Common stock, par value $.02 per share:
    authorized 65,000,000 shares; issued - 41,865,077
      shares including treasury shares                                                       837                                837
  Capital in excess of par value                                                          41,651                             41,651
  Accumulated retained-earnings deficit                                                  (37,109)                           (36,339)
  Accumulated other comprehensive loss-currency
     translation                                                                          (1,182)                            (1,189)
                                                                   -----------------------------------------------------------------
                                                                                           4,197                              4,960
  Cost of common stock in treasury,
    413,500 shares                                                                        (2,646)                            (2,646)
                                                                   -----------------------------------------------------------------

      Total stockholders' equity                                                           1,551                              2,314
                                                                   -----------------------------------------------------------------
  Total Liabilities and Stockholders' Equity                        $                     22,994      $                      24,338
                                                                   =================================================================



See accompanying notes.

                                       4





                                                                                                       

     SCAN-OPTICS, INC., AND SUBSIDIARIES
     CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

                                                                                                 Three Months Ended
                                                                                                      March 31
     (thousands, except share data)                                                     2005                             2004
- -----------------------------------------------------------------------------------------------------------------------------------

     Revenues
       Hardware and software                                                $               2,741            $               3,427
       Professional services                                                                1,335                            1,510
       Access services                                                                      2,700                            2,396
                                                                       ------------------------------------------------------------
         Total revenues                                                                     6,776                            7,333

     Costs of Revenue
       Hardware and software                                                                2,326                            2,605
       Professional services                                                                  794                              879
       Access services                                                                      2,251                            2,332
                                                                       ------------------------------------------------------------
         Total costs of revenue                                                             5,371                            5,816
                                                                       ------------------------------------------------------------

             Gross Profit                                                                   1,405                            1,517

     Operating Expenses
       Sales and marketing                                                                    705                              690
       Research and development                                                               397                              551
       General and administrative                                                             817                              833
       Interest
          Related party                                                                       256
          Other                                                                                                                167
                                                                       ------------------------------------------------------------
         Total operating expenses                                                           2,175                            2,241
                                                                       ------------------------------------------------------------

     Operating loss                                                                          (770)                            (724)

     Other income, net                                                                          6                               32
                                                                       ------------------------------------------------------------

     Loss before income taxes                                                                (764)                            (692)

       Income taxes                                                                             6                               20
                                                                       ------------------------------------------------------------

     Net Loss                                                               $                (770)           $                (712)
                                                                       ============================================================

     Basic and diluted loss per share                                       $                (.02)           $                (.10)
                                                                       ============================================================

     Basic and diluted weighted-average common shares                                  41,451,577                        7,026,232
                                                                       ============================================================



     See accompanying notes.

                                       5





                                                                                                       

SCAN-OPTICS, INC., AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

                                                                                                      Three Months Ended
                                                                                                           March 31
(thousands)                                                                                  2005                             2004
- -----------------------------------------------------------------------------------------------------------------------------------

Operating Activities
  Net loss                                                                     $             (770)           $                (712)
  Adjustments to reconcile net loss to net cash (used)
    provided by operating activities:
      Depreciation and amortization of equipment and leasehold
         improvements                                                                         112                               90
      Amortization of customer service inventory and
        development costs                                                                     418                              429
     Amortization of deferred debt costs                                                       40
     Accretion of interest on debt                                                             42
     Accretion of interest on preferred stock                                                   9                               57
      Changes in operating assets and liabilities:
        Accounts receivable                                                                   824                            2,436
        Inventories                                                                          (221)                              62
        Prepaid expenses and other                                                             27                             (234)
        Accounts payable                                                                     (567)                             409
        Accrued salaries and wages                                                            (41)                            (680)
        Taxes other than income taxes                                                        (131)                            (144)
        Income taxes                                                                            1                               37
        Deferred revenues                                                                     123                               20
        Customer deposits                                                                      84                             (486)
        Other                                                                                 (94)                            (394)
                                                                             -------------------------------------------------------
    Net cash (used) provided by operating activities                                         (144)                             890

Investing Activities
  Purchases of equipment                                                                       (7)                             (66)
                                                                             -------------------------------------------------------
    Net cash used by investing activities                                                      (7)                             (66)

Financing Activities
  Proceeds from borrowings                                                                    750                            3,211
  Principal payments on borrowings                                                           (750)                          (2,200)
                                                                             -------------------------------------------------------
    Net cash provided  by financing activities                                                  0                            1,011
                                                                             ------------------------------------------------------

Change in cash and cash equivalents                                                          (151)                           1,835

Cash and Cash Equivalents at Beginning of Period                                              477                              585
                                                                             ------------------------------------------------------
Cash and Cash Equivalents at End of Period                                     $              326             $              2,420
                                                                             ======================================================


See accompanying notes.

                                       6




SCAN-OPTICS, INC., AND SUBSIDIARIES
Notes to the Financial Statements


NOTE 1 - Basis of Presentation
- ------

The accompanying  unaudited interim condensed  consolidated financial statements
have been  prepared  in  accordance  with  U.S.  generally  accepted  accounting
principles for interim  financial  information and with the instructions to Form
10-Q and Article 10 of Regulation S-X.  Accordingly,  they do not include all of
the information and footnotes  required by U.S.  generally  accepted  accounting
principles for complete financial statements. In the opinion of management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included.  Operating results for interim periods are
not necessarily indicative of the results that may be expected for the year. For
further  information,   refer  to  the  consolidated  financial  statements  and
footnotes  thereto  included in the Company's Annual Report on Form 10-K for the
year ended  December 31, 2004.  The condensed  consolidated  balance sheet as of
December 31, 2004 was derived from the audited financial statements for the year
then ended.


NOTE 2 - Stock Based Compensation
- ------

The Company  grants stock  options to key  employees and members of the Board of
Directors  with an  exercise  price equal to the fair value of the shares on the
date of grant.  The Company  accounts for stock option grants in accordance with
APB Opinion No. 25, Accounting for Stock Issued to Employees,  and, accordingly,
recognizes no compensation expense for the stock option grants.  Therefore,  the
Company has elected the  disclosure  provisions  only of FASB Statement No. 123,
"Accounting for Stock-Based Compensation".

For the purpose of pro forma disclosures,  the estimated fair value of the stock
options is expensed  ratably  over the vesting  period,  which is  generally  36
months for key employees and 6 months for the Board of Directors.

In December  2002, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of Financial  Accounting  Standards  ("SFAS")  148,  "Accounting  for
Stock-Based  Compensation--Transition  and  Disclosure".  SFAS  148  amends  the
disclosure  requirements  of SFAS 123 to require  prominent  disclosures in both
annual and  interim  financial  statements  about the method of  accounting  for
stock-based employee  compensation and the effect of the method used on reported
results.

                                       7




The following table  illustrates the effect on net loss and loss per share as if
the Company had applied the fair value recognition provisions of SFAS No. 123:



                                                                               

                                                                     For the Three Months Ended
                                                                              March 31
(thousands, except per share amounts)                                   2005                 2004
- ---------------------------------------------------------------------------------------------------------

Net loss, as reported                                          $         (770)       $        (712)
Stock option expense                                                       (2)                 (14)
                                                               ------------------------------------------
Pro forma net loss                                             $         (772)       $        (726)
                                                               ==========================================

Basic and diluted loss per share, as reported                  $         (.02)       $        (.10)
Stock option expense                                                      .00                  .00
                                                               -----------------------------------------
Pro forma basic and diluted loss per share                     $         (.02)       $        (.10)
                                                               ==========================================




In  December  2004,  the  FASB  issued  a  revised  standard,   SFAS  No.  123R,
"Share-Based  Payment".  SFAS No. 123R requires that a public entity measure the
cost of equity based service  awards based on the  grant-date  fair value of the
award.  That cost will be recognized over the period during which an employee is
required to provide service in exchange for the award or the vesting period.  No
compensation  cost is recognized for equity  instruments  for which employees do
not render the requisite  service.  A public entity will  initially  measure the
cost of liability  based  service  awards based on current fair value.  The fair
value of those awards will be  re-measured  subsequently  at each reporting date
through the settlement  date.  Changes in fair value during the requisite period
will be recognized as compensation  cost over that period.  Under a rule adopted
by the SEC on April 14, 2005,  the Company is allowed to implement SFAS No. 123R
for its fiscal year beginning January 1, 2006. The Company has not yet attempted
to evaluate the likely effects on its financial statements.


NOTE 3 - Inventories
- ------

The components of inventories were as follows:

                                                 March 31         December 31
(thousands)                                         2005               2004
- --------------------------------------------------------------------------------
Finished goods                                 $       58          $       57
Work-in-process                                       713                 644
Service parts                                       2,617               2,713
Materials and component parts                       3,932               4,047
                                                    -----               -----
                                               $    7,320          $    7,461
                                               ==========          ==========

                                       8




NOTE 4 - Credit Arrangements
- ------

Effective March 30, 2004, the Company  entered into a new credit  agreement (the
Credit  Agreement)  with lenders  affiliated with Patriarch  Partners,  LLC (the
Lenders).  Among other things, under the Credit Agreement the Company's existing
revolving and term loans with outstanding amounts of $9.0 million were exchanged
for a $9.0 million term loan, a $2.5  million  revolving  credit  facility and a
$1.5  million  term loan working  capital  facility.  The $9.0 million term loan
bears  interest  at prime plus 2% and is payable in two annual  installments  of
$90,000 on April 1, 2005 and 2006 with the  balance of  $8,820,000  due on March
30, 2007.

In the second quarter of 2004, the Company  borrowed $1.5 million under the term
loan working  capital  facility of the Credit  Agreement.  Such  borrowings bear
interest  at prime.  The  Credit  Agreement  requires  the  Company to repay the
borrowed  amount plus  $500,000 at March 30, 2007.  The  additional  $500,000 is
being expensed as interest and accreted to debt over the term of the loan.

As of March  31,  2005,  $1  million  was  outstanding  under  the $2.5  million
revolving  credit  facility  portion  of  the  Credit   Agreement.   Outstanding
borrowings bear interest at prime plus 2% and are due March 30, 2007.

As part of the Credit  Agreement  the  Company  is  required  to meet  financial
covenants with respect to backlog,  capital expenditures and EBITDA. The Company
is in compliance with the modified covenants.

On August 6, 2004, the Company  completed a  recapitalization  with its Lenders,
which had been  approved by the  Company's  shareholders  on July 15, 2004.  The
recapitalization  included,  among other  terms,  the  cancellation  of the $3.8
million of Mandatorily  Redeemable Series B Preferred Stock, including dividends
of $0.6 million and  outstanding  warrants held by the Lenders,  in exchange for
34,425,345  shares of Common  Stock.  As such,  the  Lenders  owned 79.8% of the
fully-diluted  Common Stock of the Company at the date of  issuance,  subject to
dilution for certain  current and future  compensatory  stock options granted by
the  Company.  Due to the  compensatory  stock  options,  6,470,929  shares  are
redeemable if the 2001 executive options are exercised.  The Company also issued
an aggregate of 420,857  shares of 4% Series I Preferred  Stock with a mandatory
redemption on March 30, 2007 for $841,714 plus unpaid dividends at 4%.

Effective  upon the  closing  of the  recapitalization  on August 6,  2004,  the
maturity date for all of the Company's  secured  indebtedness to the Lenders was
extended through March 30, 2007.

Borrowings  under the  Credit  Agreement  are  secured  by all of the  Company's
assets.

                                       9




NOTE 5 - Income Taxes
- ------

Income tax expense  relates to minimum tax  requirements  in certain  states and
Canadian  income taxes. A valuation  allowance has been provided for U.S. income
tax benefits applicable to the operating losses since it is not more likely than
not that the Company will benefit from their future utilization.

The  Company's  future  ability to utilize  the  available  net  operating  loss
carryforwards  may be restricted  due to  limitations  effected by the change in
control related to the credit agreements described in Note 4.


NOTE 6 - Comprehensive Income
- ------

The components of comprehensive loss follow:
                                                 Three months ended March 31

(thousands)                                         2005               2004
- --------------------------------------------------------------------------------

Net loss                                     $        (770)       $       (712)
Foreign currency translation adjustments                 7                  13
                                             -----------------------------------
Comprehensive loss                           $        (763)       $       (699)
                                             ===================================

                                       10




NOTE 7 - Segment Information
- ------

The Company views its business in three distinct  revenue  categories:  Solution
and  products  sales,  Access  services,  and Contract  manufacturing  services.
Additional segment information follows:


                                                         Three Months Ended
                                                              March 31
(thousands)                                           2005            2004
- --------------------------------------------------------------------------------
Revenues
   Solutions and products                     $       3,215      $       4,827
   Access services                                    2,700              2,396
   Contract manufacturing services                      861                110
                                              ----------------------------------
      Total revenues                                  6,776              7,333

   Cost of solutions and products                     3,120              3,484
   Service expenses                                   2,251              2,332
                                              ----------------------------------
      Gross margin                                    1,405              1,517

   Operating and other expenses, net                  2,169              2,209
                                              ----------------------------------
Loss before income taxes                      $        (764)     $        (692)
                                              ==================================




NOTE 8 - Bill and Hold Transactions
- ------

Revenues relating to sales of certain equipment  (principally  optical character
recognition equipment) are recognized upon acceptance, shipment, or installation
depending on the contract  specifications.  When  customers,  under the terms of
specific orders or contracts,  request that the Company  manufacture and invoice
the  equipment on a bill and hold basis,  the Company  recognizes  revenue based
upon an  acceptance  received from the customer.  Revenues  recorded  during the
first quarter of 2005 included bill and hold  transactions of $0.1 million.  The
Company  recorded  no bill and hold  revenue  during the first  quarter of 2004.
Accounts  receivable included $0.1 million related to bill and hold transactions
at both March 31, 2005 and December 31, 2004.

                                       11




NOTE 9 - Contingencies
- ------

On March 9, 2005,  the Company  received from  attorneys  representing  James C.
Mavel, the Company's former Chief Executive Officer and President,  a "notice of
termination"  pursuant to his Employment Agreement and asserting  entitlement to
severance  compensation under the agreement.  The Company intends to investigate
the  assertions  promptly  and raise all  available  defenses.  While,  based on
currently available  information,  the Company does not believe that Mr. Mavel's
claim to severance  compensation is supported by the Employment Agreement or the
facts,  should  Mr.  Mavel's  claim  be  supported,  the  payment  of  severance
compensation to Mr. Mavel could have a material  adverse affect on the financial
condition of the Company. The Company believes that severance compensation would
not exceed $1.3 million.


NOTE 10 - Liquidity
- -------

The Company's  working capital has declined to $2.4 million as of March 31, 2005
compared  to  $2.9  million  as of  December  31,  2004  reflecting  unfavorable
operating results.  Continued  unfavorable  operating results will not allow the
Company to meet all of its contractual  obligations as they become due beginning
in the second quarter of 2005. Further, management believes that the Company may
not  comply  with  certain   financial   covenants  under  its  existing  credit
agreements.  In  response  to the  Company's  anticipated  short-term  liquidity
problems,  management  is  reviewing  the  Company's  ability to further  reduce
operating  costs.  Management  has also initiated  discussions  with the primary
lenders and  majority  stockholder  to increase  availability  under the line of
credit  and make  other  modifications  to the  Company's  credit  arrangements.
Moreover,  management has begun consideration of other alternatives,  including,
but not limited to, the sale of certain  assets to raise funds.  However,  there
can be no  assurances  that  the  Company  will be able to  negotiate  any  such
proposed  modifications to the credit arrangements,  increase availability under
the line of credit or sell specific assets.


                                       12




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

Forward Looking Information
Certain  statements  contained  in this  Annual  Report on Form 10-K may contain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933 and Section 21E of the  Securities  and  Exchange Act of 1934 and as
such may involve known or unknown risks,  uncertainties  and other factors which
may cause the  Company's  actual  results,  performance  or  achievements  to be
materially different from future results,  performance or achievements expressed
or implied by such forward-looking statements. Forward-looking statements, which
are based on certain  assumptions  and  describe  the  Company's  future  plans,
strategies  and  expectations  are  generally  identifiable  by use of the words
"may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend"
or "project" or the negative thereof or other  variations  thereon or comparable
terminology.  Factors  which  could  have  a  material  adverse  effect  on  the
operations and future prospects of the Company  include,  but are not limited to
those set forth below.  These risks and  uncertainties  should be  considered in
evaluating any forward-looking statements contained or incorporated by reference
herein.

The following list is not intended to be an exhaustive  list of all the risks to
which  the  Company's  business  is  subject,  but  only  to  highlight  certain
substantial  risks faced by the Company.  Although the Company  completed a debt
restructuring  effective March 30, 2004 (see  "Liquidity and Capital  Resources"
for further  information),  the Company  remains  highly  leveraged and could be
adversely  affected by a significant  increase in interest  rates. A one percent
increase  in the prime  rate would  increase  the  annual  interest  cost on the
outstanding loan balance at March 31, 2005 of approximately $11.7 million by $.1
million.  The  Company  completed  a  recapitalization  on  August  6, 2004 (see
"-Liquidity  and Capital  Resources"  and Note 4 to the  Company's  Consolidated
Financial Statements for further details), and as a result the Company's lenders
have acquired a significant  voting control and  accordingly  have the right and
the ability to influence the way in which the Company does  business,  including
its strategy and tactics.  As a result of the Company's  minimal  liquidity (see
"-Liquidity and Capital  Resources" below for further  details),  it is possible
that delivery of critical  parts and supplies  could be delayed or suspended and
that the Company  may not always be able to make  shipments  of its  products on
time.  The Company's  business  could be adversely  affected by downturns in the
domestic  and  international  economy.  The  Company's  international  sales and
operations are subject to various  international  business risks.  The Company's
revenues depend in part on contracts with various state or federal  governmental
agencies,  and could be adversely  affected by patterns in government  spending.
The Company faces  competition from many sources,  and its products and services
may be replaced by alternative  technologies.  Further,  the Company's  business
could be adversely  affected by  technological  changes.  In  addition,  delayed
market acceptance and slower than anticipated  establishment of new distribution
channels for its new SO series  scanners,  difficulties in resolving  technology
challenges  relating to the SO Series  scanners or  developing  its BPO business
could further  adversely  affect the Company's  business  (see  "-Liquidity  and
Capital Resources" below for further details).

                                       13



Overview

The Company reported net loss for the quarter of $0.8 million or $.02 per share,
compared to a net loss of $0.7 million, or $.10 per diluted share, for 2004. The
net loss for the quarter was mainly  attributable  to the sales volume of the SO
Series scanner and related software products. The per share loss numbers reflect
the increase in  outstanding  common shares from 7,026,232 for the quarter ended
March 31, 2004, to 41,451,577  for the quarter ended March 31, 2005,  due to our
recapitalization  described in Note 4 to the  Company's  Consolidated  Financial
Statements.

The Company has three major initiatives currently underway to develop sources of
revenue  growth and  profitability.  The first is to capitalize on the SO series
investment and generate significant sales revenues in the high-end image scanner
market both domestically and internationally. In 2004 the Company introduced its
entry into the Business  Process  Outsourcing  ("BPO")  marketplace with initial
contracts  in state tax  processing,  warranty  registration  forms  processing,
knowledge  management and business  continuation  services.  The Company is also
focused on the assessment market with "solution"  content.  The inability of the
Company to carry out these  initiatives  could have a material adverse effect on
revenue growth and earnings.

The  first  initiative  is to  provide  cost  effective  solutions  through  the
Company's  development  of its  high-speed  image  transports.  The  Company has
expanded  its target  market  approach  to  include  value-added  resellers  and
distributors.  It has also expanded its market coverage to include International
distributors in Japan and other countries.

The second  initiative  is BPO  Services  that  offer the  market  access to the
Company's  technology  and systems on a  transaction  basis.  The  Company's BPO
Services  provide  a  low-risk,   cost-effective  solution  for  customers  with
requirements for document conversion services,  business continuation  services,
knowledge  management or business  process  outsourcing.  The BPO Services offer
customers a high quality,  ISO9001 2000 certified,  turnkey outsourcing solution
utilizing the Company's proprietary hardware technology,  and further leveraging
software skills, resources and process controls.

The third initiative is the solution focus in the assessment  market.  Fueled by
the No Child Left Behind law, Scan-Optics has experienced significant success in
this market adding significant value with our proprietary software solutions and
high performance image and optical mark read (OMR) scanners.

The Access Services Division continues to provide critical support capability to
customers as well as other third  parties where they provide  services.  Through
the division's 120 technical service  representatives,  including  employees and
contractors,  strategically located throughout the US, the Company believes that
it can provide high quality, cost effective maintenance to its existing customer
base as well as new accounts.


                                       14




While the Company is principally focused on achieving  consistent  profitability
with its existing  operations,  the Company may consider acquiring key strategic
products  or  enterprises.  Acquisitions  will be  considered  based  upon their
individual merit and benefit to the Company.



Results of Operations for the Three Months Ended March 31, 2005 vs. 2004

Total  revenues  decreased  $0.6 million or 8% from the first quarter of 2004 to
the first quarter of 2005.

Hardware  and  software  revenues  decreased  $0.7  million  or 20% in the first
quarter of 2005 compared with the first quarter of 2004.  North  American  sales
increased   $0.7  million  or  61%  due   principally   to  increased   contract
manufacturing revenue. Scanner related revenue was flat for the first quarter of
2005 compared to the first quarter of 2004.  International  sales decreased $1.4
million in the first  quarter of 2005 as compared to the same period in 2004 due
to reduced order flow from the Japanese market.

Professional  services  revenues  decreased  $0.2  million  or 12% in the  first
quarter of 2005 compared with the first quarter of 2004, due mainly to decreased
solution sales to the Company's target customer base.

Access Services revenues increased $0.3 million or 13% from the first quarter of
2004,  due  mainly  to  increased  third  party  contracts,  parts  and time and
materials  revenue which offset a slight  decrease in revenue from the Company's
proprietary maintenance contracts.

Cost of hardware and software revenue gross margin for the first quarter of 2005
was 15% compared to 24% for the first quarter of 2004 due to the  composition of
the sales mix and increased production costs.

Cost of professional services revenue gross margin for the first quarter of 2005
was 41%, which remained  consistent with the margin of 42% for the first quarter
of 2004.  The  professional  services  organization  includes  software  product
support,  professional services implementation and business process outsourcing.
Software  product support gross margin was partially  offset by lower margins in
professional  services  implementation  activity  due  to  reduced  revenue  and
business process  outsourcing as the Company drives toward critical mass in this
market.

Cost of Access  Services  revenue  gross margin was 17% for the first quarter of
2005 compared to 3% for the first quarter of 2004, reflecting higher third party
sales volume and a relatively fixed cost structure.

Sales and marketing expenses remained  consistent with the prior year quarter as
reductions  in travel and  consulting  were  offset by higher  spending on trade
shows.

                                       15




Research and development  expenses  decreased $0.2 million or 28% from the first
quarter of 2005 from the first  quarter of 2004,  mainly due to lower salary and
benefit costs and reduced external consulting costs.

General and  administrative  expenses  remained  consistent  with the prior year
quarter.

Interest expense increased $0.1 million for the quarter as compared to the first
quarter of 2004. The weighted  average  interest rate for the first three months
of 2005 was 9.2% compared to 4.5% for the same period in 2004.



Liquidity and Capital Resources
- -------------------------------

Cash and cash equivalents at March 31, 2005 decreased $0.2 million from December
31, 2004 levels.

Outstanding borrowings increased $0.1 million to $11.7 million at March 31, 2005
from $11.6  million  at the end of 2004.  The  available  balance on the line of
credit was $1.5 million at March 31, 2005. As of March 31, 2005,  the Company is
in compliance with all financial covenants.

As the Company focused on its strategy that includes  phasing out of the sale of
the  Company's  mature  line  of  9000  Series   scanners,   the  phased  market
introduction  of varied  models of the  Company's  new  generation  of SO Series
scanners,  and the development of new channels of distribution for the Company's
hardware and software,  and the  development of a BPO business for image capture
applications,  the Company encountered technology challenges relating to the new
SO Series scanners,  which have resulted in slower than expected  development of
sales  through our direct and  indirect  channels.  Further,  the ramp up of BPO
sales has occurred more gradually than was anticipated.

Management  believes that our operating cash flow will be  insufficient to allow
us to meet all of our contractual  obligations as they come due beginning in the
second quarter of 2005. Further,  management believes that the Company will most
likely be unable to comply with certain  financial  covenants under its existing
credit  agreements.  Management  believes that the Company's  liquidity position
will improve by year-end. In response to these anticipated  short-term problems,
we are reviewing our ability to further  reduce  operating  costs.  We have also
initiated  discussions  with our primary  lenders and  majority  stockholder  to
increase  availability under our line of credit and to make other  modifications
to our  credit  arrangements.  Moreover  we have  begun  consideration  of other
alternatives, including, but not limited to, the sale of certain assets to raise
funds.  However,  there can be no  assurances  that the Company  will be able to
negotiate any such proposed  modifications to its credit arrangements,  increase
availability  under  the line of credit or sell  specific  assets.  Any means of
resolving the

                                       16




Company's  short-term  liquidity  problems  may have an  adverse  effect  on the
Company's stockholders.

On August 6,  2004,  the  Company  completed  a  recapitalization  with  lenders
affiliated   with  Patriarch   Partners,   LLC  (the  Lenders)  after  obtaining
stockholder  approval  at the  Company's  July  15,  2004  annual  meeting.  The
recapitalization  included,  among other terms, the cancellation of $3.8 million
of mandatorily redeemable Series B preferred stock, including accrued dividends,
and  warrants  for  33.2%  of  the  Company's  outstanding  common  stock  on  a
fully-diluted  basis, both held by the Lenders,  in exchange for the issuance of
34,425,345  shares of common  stock of the  Company  (or 79.8% of the  Company's
outstanding  common  stock on a  fully-diluted  basis  at the time of  issuance,
subject to  dilution  for  certain  compensatory  stock  options  granted by the
Company or 83% of outstanding common stock as of March 31, 2005) to the Lenders.
In addition:

            - The Company's  secured term and revolving debt was exchanged for a
$9.0 million term loan and a $2.5 million  revolving  loan. The new term loan is
payable in annual  amounts of $90,000  beginning  April 1, 2005 with the balance
due at maturity. Borrowings accrue interest at a rate of prime plus 2%.

            - An additional $1.5 million term loan working capital  facility was
made available to the Company, with the Company obligated to repay $2 million at
maturity. (Interest is being accreted such that the carrying amount of this loan
at maturity will be $2 million.) This loan accrues interest at the prime rate.

            - The Company's financial covenants with respect to backlog, capital
expenditure and EBITDA were modified.

            - Effective  upon the closing of the  recapitalization  on August 6,
2004,  the maturity date for all of the Company's  secured  indebtedness  to the
Lenders was extended through March 30, 2007.


Operating  activities  used $0.1  million of cash in the first  three  months of
2005,  as compared to the  providing  $0.9  million in the first three months of
2004.  The  decrease is mainly due to reduced  accounts  receivable  collections
related to lower  revenue in fourth  quarter 2004 as compared to the same period
in 2003.

Non-cash expenses were $0.6 million for the first quarter of both 2005 and 2004.
As shown in the statements of cash flows these expenses relate to  depreciation,
amortization and accretion.

Net accounts  receivable  and unbilled  receivables  at March 31, 2005 decreased
$0.8 million from December 31, 2004 due to the timing of  collections  and lower
sales in the first quarter of 2005 compared to the fourth quarter of 2004.

                                       17




Total  inventories  at March 31, 2005  decreased  $0.1 million from December 31,
2004. Manufacturing inventory remained consistent with the beginning of the year
amount.  Customer  service  inventory  decreased  $0.1  million as  compared  to
December 31, 2004 levels mainly due to amortization.

Net  equipment  and  leasehold  improvements  at March 31, 2005  decreased  $0.1
million due to depreciation and amortization recorded during the quarter.

Other  assets  decreased  $0.1  million  from  December  31,  2004  due  to  the
amortization  of  software  development  costs and  deferred  debt  costs in the
quarter.

Accounts payable decreased $0.6 million from December 31, 2004 mainly due to the
timing of vendor payments.

Salaries and wages remained consistent with December 31, 2004.

Taxes other than income taxes  decreased $0.1 million from December 31, 2004 due
to payments made for state sales and use taxes.

Customer  deposits  increased  $0.1  million  from  December 31, 2004 due to the
timing of orders which carry deposits in the first quarter of 2005.

Deferred revenues remained consistent with the December 31, 2004 balance.

Other current liabilities  increased $0.1 million mainly due to reduced accruals
for consulting fees and other miscellaneous items.


Contractual Obligation

Under the terms of an agreement for goods and services  with  Columbia  Tech, we
issued  purchase  orders in the  aggregate  amount of $3.1 million in the second
quarter of 2005. The delivery of these goods and services and subsequent payment
is scheduled over the next nine to twelve months.


Critical Accounting Policies

Our critical  accounting  policies are discussed in Management's  Discussion and
Analysis of  Consolidated  Financial  Condition and Results of Operations in our
Annual Report on Form 10-K for the year ended December 31, 2004. There have been
no significant  changes in our critical  accounting  policies since then through
March 31, 2005. The preparation of our financial  statements requires us to make
estimates that affect the reported amounts of assets,  liabilities,  revenue and
expenses and related  disclosures of contingent assets and liabilities.  We base
our  accounting  estimates on historical  experience  and other factors that are
believed to be

                                       18




reasonable under the circumstances.  However, actual results may vary from these
estimates under different assumptions or conditions.

New Accounting Pronouncements

FAS No. 123R, Share-Based Payment requires that a public entity measure the cost
of equity based service awards based on the grant-date  fair value of the award.
That cost  will be  recognized  over the  period  during  which an  employee  is
required to provide service in exchange for the award or the vesting period.  No
compensation  cost is recognized for equity  instruments  for which employees do
not render the requisite  service.  A public entity will  initially  measure the
cost of liability  based  service  awards based on current fair value.  The fair
value of those awards will be  re-measured  subsequently  at each reporting date
through the settlement  date.  Changes in fair value during the requisite period
will be recognized as compensation  cost over that period.  Under a rule adopted
by the SEC on April 14, 2005,  the Company is allowed to implement SFAS No. 123R
for its fiscal year beginning January 1, 2006. The Company has not yet attempted
to evaluate the likely effects on its financial statements.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

In 2004,  the  Company  completed  a total  debt  restructuring  (see Note 4 for
further information), however, the Company remains highly leveraged and could be
adversely  affected by a significant  increase in interest  rates. A one percent
increase  in the prime  rate would  increase  the  annual  interest  cost on the
outstanding  loan balance at March 31, 2005 of  approximately  $11.7  million by
$0.1 million.  The Company has minimal foreign  currency  translation  risk. All
international  sales  other  than  sales  originating  from the UK and  Canadian
subsidiaries  are  denominated  in United States  dollars.  Refer to the Outlook
section of  Management's  Discussion  and  Analysis  of  Consolidated  Financial
Condition  and  Results  of  Operations.  Our  market  risks  are  substantially
unchanged since December 31, 2004.


Item 4. Controls and Procedures.

The Company  evaluated the design and operation of its  disclosure  controls and
procedures  to  determine  whether  they  are  effective  in  ensuring  that the
disclosure  of  required  information  is  timely  made in  accordance  with the
Securities  Exchange Act of 1934 (the "Exchange Act") and the rules and forms of
the  Securities  and Exchange  Commission.  This  evaluation  was made under the
supervision and with the  participation  of management,  including the Company's
principal executive officer and principal financial officer as of the end of the
period  covered by this Quarterly  Report on Form 10-Q. The principal  executive
officer and principal  financial officer have concluded,  based on their review,
that the Company's  disclosure  controls and procedures,  as defined at Exchange
Act Rules 13a-14(c) and 15d-14(c), are effective to provide reasonable assurance
that  information  required to be  disclosed  by the Company in reports  that it
files or submits under the Exchange Act is recorded,  processed,  summarized and
reported within the time periods specified in Securities and Exchange Commission
rules and forms.

                                       19



There were no changes in the Company's internal control over financial reporting
that occurred  during the Company's most recent fiscal  quarter that  materially
affected,  or are reasonably likely to materially affect, the Company's internal
control over financial reporting.

                                       20



PART II - OTHER INFORMATION
Item 6.  Exhibits and Reports on Form 8-K.

(a) Exhibits.


     Exhibit Number             Description

     Exhibit 10.1               Employment   Agreement   with  Paul  M.   Yantus
                                (incorporated  by  reference  to Exhibit 10.1 to
                                Form 8-K filed on March 10, 2005).

     Exhibit 10.2               Consulting  Agreement  with  Kevin  S.  Flannery
                                (incorporated  by  reference  to Exhibit 10.1 to
                                Form 8-K filed on March 29, 2005)

     Exhibit 10.3*              Agreement  with  Columbia  Tech  for  goods  and
                                services.

     Exhibit   31.1*            CEO Certification Pursuant to Section 302 of the
                                Sarbanes-Oxley Act of 2002.

     Exhibit   31.2*            CFO Certification Pursuant to Section 302 of the
                                Sarbanes-Oxley Act of 2002.

     Exhibit   32.1*            CEO Certification Pursuant to Section 906 of the
                                Sarbanes-Oxley Act of 2002.

     Exhibit   32.2*            CFO Certification Pursuant to Section 906 of the
                                Sarbanes-Oxley Act of 2002.



* Filed herewith.


(b) Reports on Form 8-K.

     Report on Form 8-K was filed March 10, 2005 for:  the entry into a Material
Definitive  Agreement for the employment  agreement with Paul M. Yantus; for the
Departure  of a Principal  Officer due to the  resignation  of James C. Mavel as
Chief  Executive  Officer and President;  and for the Appointment of a Principal
Officer due to the  appointment of Logan Clarke,  Jr. as Acting Chief  Executive
Officer and President.

     Report on Form 8-K was filed March 18, 2005 for the Departure of a Director
due to the  resignation  of James C. Mavel as Director and Chairman of the Board
of Directors.

     Report  on Form  8-K was  filed  March  29,  2005 due to the  entry  into a
Material Definitive Agreement with Kevin S. Flannery, a director, for consulting
services.


                                       21



                                   SIGNATURES
                                   ----------

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


                                SCAN-OPTICS, INC.


Date       May 16, 2005         /s/ Logan Clarke. Jr.
    -------------------         ----------------------------------------
                                Logan Clarke, Jr.
                                Acting Chief Executive Officer and President


Date      May 16, 2005          /s/ Peter H. Stelling
    ------------------          ----------------------------------------
                                Peter H. Stelling
                                Chief Financial Officer, Vice President
                                and Treasurer


                                       22