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


                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 2004
                                                 -------------

                                       OR

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

              For the transition period from _________ to _________


                         Commission File Number 0-23486
                                                -------


                                    NN, Inc.
             (Exact name of registrant as specified in its charter)


           Delaware                                       62-1096725
(State or other jurisdiction of                        (I.R.S. Employer
 incorporation or organization)                     Identification Number)

                             2000 Waters Edge Drive
                              Building C, Suite 12
                          Johnson City, Tennessee 37604
          (Address of principal executive offices, including zip code)

                                 (423) 743-9151
              (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 [X]           No [ ]

As of August 5, 2004 there were  16,762,092  shares of the  registrant's  common
stock, par value $0.01 per share, outstanding.







                                    NN, Inc.
                                      INDEX

                                                                        Page No.
                                                                        --------
Part I. Financial Information

Item 1.  Financial Statements:

         Consolidated Statements of Income and Comprehensive Income
           for the three and six months ended June 30, 2004 and 2003
           (unaudited).........................................................2

         Condensed Consolidated Balance Sheets at June 30, 2004
           and December 31, 2003 (unaudited)...................................3

         Consolidated Statements of Changes in Stockholders' Equity
           for the six months ended June 30, 2004 and 2003 (unaudited).........4

         Consolidated Statements of Cash Flows for the six months
           ended June 30, 2004 and 2003 (unaudited)............................5

         Notes to Consolidated Financial Statements (unaudited)................6

Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations................................13

Item 3   Quantitative and Qualitative Disclosures about Market Risk...........24

Item 4   Controls and Procedures..............................................25


Part II. Other Information


Item 1   Legal Proceedings....................................................26

Item 2.  Changes in Securities and Use of Proceeds............................26

Item 3.  Defaults Upon Senior Securities......................................26

Item 4.  Submission of Matters to a Vote of Security Holders..................26

Item 5.  Other Information....................................................26

Item 6.  Exhibits and Reports on Form 8-K.....................................27

Signatures....................................................................28

                                       1




                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

                                    NN, Inc.
           Consolidated Statements of Income and Comprehensive Income
                                   (Unaudited)


                                                           Three Months Ended               Six Months Ended
                                                                June 30,                        June 30,
Thousands of Dollars, Except Per Share Data               2004            2003            2004             2003
- -------------------------------------------            ----------      ----------     -----------      -----------
                                                                                             
Net sales                                                 $75,265         $64,194       $ 152,897        $ 121,803
Cost of products sold (exclusive of depreciation
  shown separately below)                                  58,937          49,721         119,326           92,464
Selling, general and administrative                         8,041           5,771          15,184           10,403
Depreciation and amortization                               3,969           3,452           7,918            6,500
Restructuring and impairment costs                             --           2,723              --            2,723
                                                       ----------      ----------     -----------      -----------
  Income from operations                                    4,318           2,527          10,469            9,713

Interest expense, net                                         932             789           1,824            1,403
Other (income) expense, net                                    25             389            (31)              310
                                                       ----------      ----------     -----------      -----------
Income before provision for income taxes                    3,361           1,349           8,676            8,000
Provision for income taxes                                  1,375             512           3,472            2,985
Minority interest in consolidated subsidiaries                 --             140              --              675
                                                       ----------      ----------     -----------      -----------
  Net income                                                1,986             697           5,204            4,340

Other comprehensive income:
  Foreign currency translation                               (524)          2,370          (3,013)           4,169
                                                       ----------      ----------     -----------      -----------
  Comprehensive income                                    $ 1,462         $ 3,067         $ 2,191          $ 8,509
                                                       ==========      ==========     ===========      ===========
Basic income per common share:                             $ 0.12          $ 0.04          $ 0.31           $ 0.28
                                                       ==========      ==========     ===========      ===========
  Weighted average shares outstanding                      16,721          16,015          16,713           15,561
                                                       ==========      ==========     ===========      ===========

Diluted income per common share:                           $ 0.12          $ 0.04          $ 0.30           $ 0.27
                                                       ==========      ==========     ===========      ===========
  Weighted average shares outstanding                      17,177          16,465          17,176           15,892
                                                       ==========      ==========     ===========      ===========
Cash dividends per common share                            $ 0.08          $ 0.08          $ 0.16           $ 0.16
                                                       ==========      ==========     ===========      ===========













                             See accompanying notes.


                                       2



                                    NN, Inc.
                      Condensed Consolidated Balance Sheets
                                   (Unaudited)

                                             June 30,               December 31,
Thousands of Dollars                            2004                     2003
- --------------------                         --------               ------------
Assets:
Current assets:
  Cash and cash equivalents                  $  6,644               $    4,978
  Accounts receivable, net                     47,809                   40,864
  Inventories, net                             31,866                   36,278
  Other current assets                          5,916                    6,299
                                             --------               ------------
     Total current assets                      92,235                   88,419

Property, plant and equipment, net            124,601                  128,996
Assets held for sale                               --                    1,805
Goodwill, net                                  42,132                   42,893
Other assets                                    4,892                    4,304
                                             --------               ------------
     Total assets                            $263,860               $  266,417
                                             ========               ============

Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable                           $ 34,906               $   32,867
  Accrued salaries and wages                   12,288                   12,032
  Short-term debt                                  --                    2,000
  Current maturities of long-term debt          6,389                   12,725
  Other current liabilities                     3,914                    3,070
                                             --------               ------------
     Total current liabilities                 57,497                   62,694

Non-current deferred tax liability             13,193                   13,423
Long-term debt                                 73,971                   69,752
Accrued pension and other                      13,125                   14,080
                                             --------               ------------
     Total liabilities                        157,786                  159,949

Total stockholders' equity                    106,074                  106,468
                                             --------               ------------

Total liabilities and stockholders' equity   $263,860               $  266,417
                                             ========               ============








                             See accompanying notes.


                                       3



                                    NN, Inc.
           Consolidated Statements of Changes in Stockholders' Equity
                                   (Unaudited)



                                                  Common Stock                                         Accumulated
                                               Number                   Additional                        Other
                                                Of             Par        paid in        Retained     Comprehensive
Thousands of Dollars and Shares                Shares         value       capital        Earnings      Income(Loss)        Total
- ------------------------------              ----------      -------     ----------     -----------    ------------      ----------
                                                                                                        

Balance, January 1, 2003                        15,370         $154       $ 40,457        $ 38,984         $(1,687)       $ 77,908
   Shares issued                                 1,280           13         12,093              --              --          12,106
   Net income                                       --           --             --           4,340              --           4,340
   Dividends declared                               --           --             --         (2,562)              --         (2,562)
    Other comprehensive income                      --           --             --              --           4,169           4,169
                                            ----------      -------     ----------     -----------    ------------      ----------
Balance, June 30, 2003                          16,650         $167       $ 52,550        $ 40,762         $ 2,482        $ 95,961
                                            ==========      =======     ==========     ===========    ============      ==========

Balance, January 1, 2004                        16,712         $168       $ 52,960        $ 43,931         $ 9,409        $106,468
  Shares issued                                     15           --             89              --              --              89
  Net income                                        --           --             --           5,204              --           5,204
  Dividends declared                                --           --             --          (2,674)             --          (2,674)
  Other comprehensive income (loss)                 --           --             --              --          (3,013)         (3,013)
                                            ----------      -------     ----------     -----------    ------------      ----------
Balance, June 30, 2004                          16,727         $168       $ 53,049        $ 46,461         $ 6,396        $106,074
                                            ==========      =======     ==========     ===========    ============      ==========




















                             See accompanying notes.

                                       4




                                    NN, Inc.
                      Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                             Six Months Ended
                                                                 June 30,
Thousands of Dollars                                       2004          2003
- --------------------                                  ----------      ----------
Operating Activities:
  Net income                                             $ 5,204        $ 4,340
  Adjustments to reconcile net income to net
      cash provided (used) by operating activities:
    Depreciation and amortization                          7,918          6,500
    Amortization of debt issue costs                         106            128
    Write-off of unamortized debt issue costs                260            455
    Gain on disposal of property, plant and equipment         (2)            --
    Interest income on note receivable                        45             40
    Minority interest in consolidated subsidiary              --            675
    Restructuring costs and impairment costs                  --          3,047
    Changes in operating assets and liabilities:
      Accounts receivable                                 (7,951)       (14,043)
      Inventories                                          3,694         (3,717)
      Other current assets                                    41         (1,352)
      Other assets                                          (222)        (3,078)
      Accounts payable                                     2,959         11,030
      Income taxes payable                                 1,259          1,019
      Other liabilities                                       81           (645)
                                                      ----------      ----------
         Net cash provided by operating activities        13,392          4,399
                                                      ----------      ----------
Investing Activities:
 Acquisition of Veenendaal, The Netherlands                   --        (17,777)
 Purchase of minority interest                                --        (15,583)
 Acquisition of property, plant, and equipment            (5,178)        (4,273)
 Proceeds from disposals of property, plant and
   equipment                                                  87             --
                                                      ----------      ----------
          Net cash used by investing activities           (5,091)       (37,633)
                                                      ----------      ----------

Financing Activities:
 Proceeds from long-term debt                             40,000         89,560
 Book overdraft                                               --            363
 Debt issue costs paid                                      (703)          (761)
 Repayment of long-term debt                             (41,075)       (59,408)
 Repayment of short-term debt                             (2,000)            --
 Proceeds from issuance of stock                              90          5,168
 Dividends paid                                           (2,674)        (2,562)
                                                      ----------      ----------
         Net cash provided (used) by
           financing activities                           (6,362)        32,360
                                                      ----------      ----------
Effect of exchange rate changes on cash
   and cash equivalents                                     (273)           371

Net Change in Cash and Cash Equivalents                    1,666           (503)
Cash and Cash Equivalents at Beginning of Period           4,978          5,144
                                                      ----------      ----------
Cash and Cash Equivalents at End of Period               $ 6,644        $ 4,641
                                                      ==========      ==========



                             See accompanying notes.

                                       5

                                    NN, Inc.
                   Notes To Consolidated Financial Statements
                                   (unaudited)


Note 1.  Interim Financial Statements

The accompanying  consolidated  financial statements of NN, Inc. (the "Company")
have not been audited by our  independent  registered  public  accounting  firm,
except that the balance sheet at December 31, 2003 is derived from the Company's
audited financial statements.  In the opinion of the Company's  management,  the
financial  statements  reflect all  adjustments  necessary to present fairly the
results of  operations  for the three and six month  periods ended June 30, 2004
and 2003,  the  Company's  financial  position at June 30, 2004 and December 31,
2003, and the cash flows for the six month periods ended June 30, 2004 and 2003.
These  adjustments are of a normal  recurring  nature and are, in the opinion of
management,  necessary  for fair  presentation  of the  financial  position  and
operating  results for the interim periods.  As used in this Quarterly Report on
Form 10-Q, the terms "NN", "the Company", "we", "our", or "us" mean NN, Inc. and
its subsidiaries.

Certain information and footnote  disclosures normally included in the financial
statements prepared in accordance with generally accepted accounting  principles
have been condensed or omitted from the interim financial  statements  presented
in this Quarterly Report on Form 10-Q. These Condensed, Consolidated,  Unaudited
Financial Statements should be read in conjunction with our audited Consolidated
Financial  Statements  and the Notes thereto  included in our most recent annual
report on Form 10-K which we filed with the Securities  and Exchange  Commission
on March 15, 2004.

The  results  for the  first  and  second  quarter  of 2004 are not  necessarily
indicative of future results.

Certain  2003  amounts  have  been   reclassified   to  conform  with  the  2004
presentation.

Note 2.  Derivative Financial Instruments

We have an interest  rate swap  accounted for in  accordance  with  Statement of
Financial  Accounting  Standards  (SFAS) No.  133,  "Accounting  for  Derivative
Instruments  and Hedging  Activities",  effective  January 1, 2001.  The Company
adopted  SFAS No.  133 on  January 1, 2001,  which  establishes  accounting  and
reporting standards for derivative  instruments and for hedging activities.  The
Standard  requires the recognition of all derivative  instruments on the balance
sheet at fair  value.  The  Standard  allows  for hedge  accounting  if  certain
requirements  are met including  documentation  of the hedging  relationship  at
inception and upon adoption of the Standard.

In  connection  with a variable  Euribor rate debt  financing in July 2000,  our
subsidiary,  NN Europe ApS  (formerly  known as NN Euroball ApS) entered into an
interest  rate swap with a notional  amount of 12.5 million Euro for the purpose
of fixing the  interest  rate on a portion of its debt  financing.  The interest
rate swap provides for the Company to receive variable Euribor interest payments
and pay 5.51% fixed interest.  The interest rate swap agreement  expires in July
2006 and the notional  amount  amortizes  in relation to  initially  established
principal  payments  on the  underlying  debt  over the life of the  swap.  This
original debt was repaid in May 2003, however,  the swap remains pursuant to its
original terms.

As of June 30,  2004,  the fair  value of the swap was  approximately  $304,000,
which is recorded  in other  non-current  liabilities.  The change in fair value
during  the six  month  periods  ended  June  30,  2004  and  2003 was a gain of
approximately  $84,000  and a loss of  $128,000,  respectively,  which have been
included as a component of other (income) expense.

                                       6



Note 3. Inventories

Inventories are stated at the lower of cost or market.  Cost is determined using
the first-in, first-out method.

Inventories are comprised of the following (in thousands):

                                               June 30,           December 31,
                                                  2004                2003
                                             -----------          -----------
Raw materials                                   $  7,653             $  8,492
Work in process                                    5,769                6,808
Finished goods                                    19,687               22,128
Less inventory reserves                           (1,243)              (1,150)
                                             -----------          -----------
                                                $ 31,866             $ 36,278
                                             ===========          ===========

Inventories on consignment at customer locations as of June 30, 2004 and
December 31, 2003 were $3,804 and $3,046, respectively.

Note 4.  Net Income Per Share



                                                             Three months ended                   Six months ended
                                                                  June 30,                            June 30,

Thousands of Dollars, Except Share and Per Share             2004              2003              2004              2003
Data
- ---------------------------------------------------    -------------     -------------     -------------     ------------
                                                                                                   
Net income                                                   $ 1,986             $ 697           $ 5,204          $ 4,340
                                                       =============     =============     =============     ============

Weighted average basic shares                             16,720,858        16,015,347        16,712,867       15,560,647
Effect of dilutive stock options                             455,695           449,466           462,832          331,737
                                                       -------------     -------------     -------------     ------------
Weighted average dilutive shares outstanding              17,176,553        16,464,813        17,175,699       15,892,384
                                                       =============     =============     =============     ============
Basic net income per share                                    $ 0.12            $ 0.04            $ 0.31           $ 0.28
                                                       =============     =============     =============     ============
Diluted net income per share                                  $ 0.12            $ 0.04            $ 0.30           $ 0.27
                                                       =============     =============     =============     ============


Excluded from the shares outstanding for each of the periods ended June 30, 2004
and 2003 were 438,000 and 54,000 antidilutive options,  respectively,  which had
exercise  prices of $12.62 as of June 30, 2004 and exercise  prices ranging from
$10.26 to $10.67 as of June 30, 2003.

Note 5.  Segment Information

During 2004 and 2003, the Company's reportable segments are based on differences
in product lines and  geographic  locations and are divided among  Domestic Ball
and Roller, European operations ("NN Europe") and Plastic and Rubber Components.
The  Domestic  Ball  and  Roller  Segment  is  comprised  of  two  manufacturing
facilities in the eastern United  States.  The NN Europe Segment is comprised of
precision ball manufacturing facilities located in Kilkenny,  Ireland,  Eltmann,
Germany,  Pinerolo,  Italy, Kysucke Nove Mesto, Slovakia, which began production
in the second quarter of 2004, and Veenendaal,  The  Netherlands  ("Veenendaal")
which is a tapered roller and metal cage manufacturing operation acquired in May
2003 . See Note 6,  "Acquisitions and Joint Ventures".  All of the facilities in
the Domestic Ball and Roller  Segment are engaged in the production of precision
balls and rollers used primarily in the bearing industry.  All of the facilities
in the NN Europe Segment are engaged in the  production of precision  balls used
primarily in the bearing  industry except for Veenendaal which is engaged in the
production  of  tapered  rollers  and cages  for use  primarily  in the  bearing
industry.  The  Plastic  and  Rubber  Components  Segment  is  comprised  of the
Industrial Molding Corporation ("IMC") business,  located in Lubbock,  Texas and
The Delta Rubber Company ("Delta") business, located in Danielson,  Connecticut.
IMC is engaged in the production of plastic  injection  molded  products for the
bearing, automotive, instrumentation, fiber optic and office automation markets.
Delta is engaged  principally in the production of engineered bearing seals used
principally  in  automotive,  industrial,  agricultural,  mining  and  aerospace
applications.

                                       7


The accounting  policies of each segment are the same as those  described in the
summary of  significant  accounting  policies in the Company's  Annual Report on
Form 10-K for the fiscal year ended December 31, 2003,  including those policies
as discussed in Note 1. We evaluate segment  performance based on profit or loss
from  operations  before  income  taxes and  minority  interest.  We account for
inter-segment sales and transfers at current market prices;  however, we did not
have any  material  inter-segment  transactions  during  the  three or six month
periods ended June 30, 2004 or 2003.



                                                             Three Months Ended June 30,
                                                 2004                                          2003
                                                            Plastic and        Domestic                     Plastic and
                              DomesticBall   NN Europe         Rubber           Ball &       NN Europe         Rubber
Thousands of Dollars           & Roller       Segment        Components         Roller        Segment        Components
- ----------------------------- ------------ --------------- --------------  ------------- --------------- ---------------
                                                                                          
Revenues from external           $ 14,550        $ 48,387     $ 12,328         $ 13,925      $ 38,210       $ 12,059
customers
Pretax profit (loss)                (137)           3,088          410              399         3,245         (2,295)
Assets                             50,072         157,027       56,761           51,322       146,322         56,210

                                                              Six Months Ended June 30,
                                                 2004                                          2003
                                                            Plastic and        Domestic                     Plastic and
                              DomesticBall   NN Europe         Rubber           Ball &       NN Europe         Rubber
Thousands of Dollars           & Roller       Segment        Components         Roller        Segment        Components
- ----------------------------- ------------ --------------- --------------- ------------- --------------- ---------------
Revenues from external           $ 28,977        $ 98,441     $ 25,479         $ 28,174      $ 67,045       $ 26,584
customers
Pretax profit (loss)                  630           6,878        1,168            2,379         6,974         (1,353)
Assets                             50,072         157,027       56,761           51,322       146,322         56,210


Note 6.  Acquisitions and Joint Ventures

On May 2, 2003 we  acquired  the 23  percent  interest  in NN  Europe,  ApS ("NN
Europe")  (formerly  known as NN Euroball ApS) held by SKF. On March 12, 2004 we
changed the name of our primary  European  entity  from NN  Euroball,  ApS to NN
Europe ApS. To avoid confusion between the entity and the segment, we will refer
to the  segment as the NN Europe  Segment  and the entity as NN Europe.  We paid
approximately 13.8 million Euros ($15.6 million) for SKF's interest in Euroball.
Upon consummation of this transaction, we became the sole owner of NN Europe.

On May 2, 2003 we  acquired  100  percent of the  tapered  roller and metal cage
manufacturing operations of SKF in Veenendaal,  The Netherlands.  The results of
Veenendaal's  operations  have  been  included  in  the  consolidated  financial
statements since that date. We paid  consideration of approximately 23.0 million
Euros ($25.7  million) and incurred other costs of  approximately  $1.0 million,
for the  Veenendaal  net assets  acquired  from SKF.  The  Veenendaal  operation
manufactures  rollers  for  tapered  roller  bearings  and metal  cages for both
tapered roller and spherical  roller bearings  allowing us to expand our bearing
component offering.  The results of the Veenendaal operation are included in the
NN Europe Segment.

In  connection  with  the  acquisition  of  SKF's  Veenendaal,  The  Netherlands
operations,  SKF  purchased  from us 700,000  shares of our common  stock for an
aggregate  fair value of  approximately  $6.9  million  which was applied to the
purchase  of SKF's  Veenendaal,  The  Netherlands  operations.  For  purposes of
valuing  the  700,000  common  shares  issued  in  our  Consolidated   Financial
Statements,  the value was  determined  based on the average market price of NN,
Inc.'s common shares over the two-day period before, the day of, and the two-day
period after the terms of the acquisition were agreed to, April 14, 2003.

The following unaudited pro-forma summary presents the financial information for
the  three  and six  month  period  ended  June  30,  2003 as if our  Veenendaal
acquisition had occurred as of the beginning of the period presented.  These pro
forma results have been prepared for comparative  purposes and do not purport to
be indicative of what would have  occurred had the  acquisition  been made as of
the  beginning  of each of the periods  presented,  nor are they  indicative  of
future results.

                                       8



                                      Three months ended        Six months ended
(In thousands, except per share          June 30, 2003             June 30, 2003
 data)                                     (unaudited)               (unaudited)
- -------------------------------     --------------------      ------------------
Net sales                                 $69,408                     $ 139,928
Net income                                    971                         4,783
Basic earnings per share                     0.06                          0.31
Diluted earnings per share                   0.06                          0.30

Note 7.  New Accounting Pronouncements

On May 19, 2004, the Financial  Accounting  Standards Board ("FASB") issued FASB
Staff Position (FSP) No. 106-2,  "Accounting and Disclosure Requirements Related
to the Medicare  Prescription Drug,  Improvement and Modernization Act of 2003",
which supersedes FSP No. 106-1,  "Accounting and Disclosure Requirements Related
to the Medicare  Prescription Drug,  Improvement and Modernization Act of 2003,"
(the Act). FSP No. 106-2 permits a sponsor of a postretirement  health care plan
that provides a prescription  drug benefit to make a one-time  election to defer
accounting for the effects of the Act until authoritative guidance on accounting
for subsidies  provided by the Act is issued.  The Act introduces a prescription
drug benefit under Medicare as well as a federal  subsidy to sponsors of retiree
health care benefit  plans.  The Company does not  anticipate  that the Act will
have a  material  effect  on the  measurement  of the  Company's  postretirement
obligations. FSP No. 106-2 is effective for the Company's third quarter 2004.

In  December  2003,  the  FASB  issued  Financial   Interpretation   No.  46(R),
"Consolidation   of   Variable   Interest   Entities,"   ("FIN   46(R)").   This
interpretation  addresses  consolidation  by  business  enterprises  of variable
interest entities with certain defined  characteristics  and replaces  Financial
Interpretation  No. 46. The  interpretation  was  effective  January 1, 2004 for
variable  interest  entities  existing prior to February 2003. FIN 46(R) did not
have a significant impact on the Company's consolidated financial statements.

In  December  2003 the FASB  issued  SFAS No. 132  (revised  2003),  "Employers'
Disclosures  about Pensions and Other  Postretirement  Benefits".  SFAS No. 132R
revises  employers'  disclosures  about pension  plans and other  postretirement
benefit plans.  It does not change the measurement or recognition of those plans
required by FASB Statements No. 87,  "Employers'  Accounting for Pensions",  No.
88,  "Employers'  Accounting for Settlements and Curtailments of Defined Benefit
Pensions Plans and for Termination Benefits, and No. 106, "Employers' Accounting
for  Postretirement  Benefits  Other  Than  Pensions".  SFAS No.  132R  requires
additional  disclosures to those in the original Statement 132 about the assets,
obligations,  cash  flows,  and net  periodic  benefit  cost of defined  benefit
pension  plans and other  defined  benefit  postretirement  plans.  With certain
exceptions,  principally  related to disclosure  requirements  of foreign plans,
SFAS No. 132R is effective  for  financial  statements  with fiscal years ending
after  December  15,  2003.  As of June  30,  2004,  we have  complied  with the
disclosure requirements of SFAS No. 132R.

We have a defined  benefit  pension plan  covering the employees at our Eltmann,
Germany  facility.  The  benefits  are based on the  expected  years of  service
including the rate of compensation increase. The plan is unfunded.

  Components of Net Periodic Pension Cost:

                               Three months ended             Six months ended
                                      June 30,                     June 30,

  (in thousands of dollars)      2004        2003             2004          2003
  -------------------------     -----------------            -------------------
  Service cost                    $26         $29             $ 52         $ 57
  Interest cost                    58          52              116          104
  Amortization of net gain         --           2               --            5
                                -----       -----            -----         -----
   Net periodic pension cost      $84         $83             $168          $166
                                =====       =====            =====         =====


                                       9



We expect to contribute  approximately $0.3 million to our pension plan in 2004.
As of June 30, 2004, approximately $0.2 million of contributions have been made.

Note 8.  Long-Term Debt and Short-Term Debt

On May 1, 2003 in  connection  with the purchase of SKF's  Veenendaal  component
manufacturing  operations and SKF's 23 percent interest in Euroball,  we entered
into a $90 million  syndicated  credit facility with AmSouth Bank ("AmSouth") as
the  administrative  agent  and  Suntrust  Bank as the Euro  loan  agent for the
lenders  under which we borrowed  $60.4  million and 26.3  million  Euros ($29.6
million)  (the  "$90  million  credit  facility").  This  financing  arrangement
replaced our prior credit facility with AmSouth and Hypo Vereinsbank Luxembourg,
S.A. The credit facility as originally entered into consisted of a $30.0 million
revolver  ("$30.0 million  revolver")  expiring on March 15, 2005,  subsequently
extended to March 31, 2006  bearing  interest at a floating  rate equal to LIBOR
(1.61% at June 30,  2004)  plus an  applicable  margin  of 1.25 to 2.0,  a $30.4
million term loan expiring on May 1, 2008,  bearing  interest at a floating rate
equal to LIBOR (1.61% at June 30, 2004) plus an applicable margin of 1.25 to 2.0
and a 26.3  million  Euro ($29.6  million)  term loan ("26.3  million  Euro term
loan")  expiring on May 1, 2008 which bears interest at a floating rate equal to
Euro LIBOR  (2.12% at June 30, 2004) plus an  applicable  margin of 1.25 to 2.0.
All amounts  owed under the $30.4  million term loan were paid during the second
quarter of 2004 with the  proceeds  from our $40 million  notes and we no longer
have borrowing  capacity under that portion of the $90 million credit  facility.
The terms of the $30.0  million  revolver  and the 26.3  million  Euro term loan
remain  unchanged.   The  loan  agreement  contains   customary   financial  and
non-financial  covenants.  Such covenants  specify that we must maintain certain
liquidity measures.  The loan agreement also contains customary restrictions on,
among other  things,  additional  indebtedness,  liens on our  assets,  sales or
transfers of assets,  investments,  restricted  payments  (including  payment of
dividends and stock  repurchases),  issuance of equity securities,  and mergers,
acquisitions and other fundamental changes in the Company's business. The credit
agreement is un-collateralized except for the pledge of stock of certain foreign
subsidiaries. We were in compliance with all such covenants as of June 30, 2004.

In connection with the acquisition of KLF's operations in Slovakia, on September
23, 2003 we entered into a $2.0 million  short-term  unsecured  promissory  note
(the "$2.0 million note") with AmSouth as the lender. This note bore interest at
the prime  rate.  All  amounts  owed under this note were paid during the second
quarter of 2004 with the proceeds from our $40 million notes.

On March 23, 2004 we entered into a $2.7 million short-term promissory note (the
"$2.7 million note") with AmSouth Bank ("AmSouth") as the lender. This note bore
interest at the prime rate.  This  agreement was entered into to fund short term
operating  capital  requirements.  All  amounts  owed  under this note were paid
during the second quarter of 2004 with the proceeds from our $40 million notes.

On April 26, 2004 we issued $40.0 million  aggregate  principal amount of senior
notes in a private  placement  (the  "$40  million  notes").  These  notes  bear
interest at a fixed rate of 4.89% and mature on April 26, 2014. Interest is paid
semi-annually.  As of June 30, 2004, $40.0 million remained outstanding.  Annual
principal  payments of  approximately  $5.7 million  begin on April 26, 2008 and
extend  through the date of maturity.  Proceeds  from this credit  facility were
used to repay our existing US dollar  denominated  term loan,  $24 million,  and
repay a portion,  of our borrowings  under our US dollar  denominated  revolving
credit  facility,  $13  million,  which are both  components  of our $90 million
credit facility,  and to repay borrowings  remaining under our $2.0 million note
and our $2.7  million  note of $2  million  and $1  million,  respectively.  The
agreement  contains  customary  financial  and  non-financial  covenants.   Such
covenants  specify  that  we  must  maintain  certain  liquidity  measures.  The
agreement  also  contains   customary   restrictions  on,  among  other  things,
additional  indebtedness,  liens on our assets,  sales or  transfers  of assets,
investments,  restricted  payments  (including  payment of  dividends  and stock
repurchases), issuance of equity securities, and mergers, acquisitions and other
fundamental changes in our business. No event of default had occurred as of June
30,  2004.  The notes are not  collateralized  except for the pledge of stock of
certain  foreign  subsidiaries.  We incurred  $0.7 million of related costs as a
result of issuing  these notes which have been  recorded as a component of other
non-current  assets  and are  being  amortized  over the term of the  notes.  In
connection with the issuance of the $40 million notes,  capitalized costs in the
amount of  approximately  $0.3 million  associated  with  structuring of the $90
million credit  facility were written off during the three months ended June 30,
2004 and are included as a component of other (income) expense.

                                       10




Note 9.  Goodwill

The changes in the carrying  amount of goodwill for the six month  periods ended
June 30, 2003 and 2004 are as follows:



In thousands of dollars                                Plastic and Rubber
                                                       Components Segment   NN Europe Segment        Total
                                                      --------------------  ------------------  ---------------
                                                                                              

Balance as of January 1, 2003                                     $ 26,712            $ 12,662         $ 39,374
Goodwill acquired                                                       --               2,151            2,151
Impairment losses                                                  (1,285)                  --          (1,285)
Currency impacts/reclassification                                      328               2,325            2,653
                                                      --------------------  ------------------  ---------------
Balance as of December 31, 2003                                   $ 25,755            $ 17,138         $ 42,893
                                                      ====================  ==================  ===============

In thousands of dollars                                Plastic and Rubber
                                                       Components Segment   NN Europe Segment        Total
                                                      --------------------  ------------------  ---------------
Balance as of January 1, 2004                                     $ 25,755            $ 17,138         $ 42,893
Currency impacts                                                        --               (761)            (761)
                                                      --------------------  ------------------  ---------------
Balance as of June 30, 2004                                       $ 25,755            $ 16,377         $ 42,132
                                                      ====================  ==================  ===============


Note 10. Stock Compensation

We have  adopted  the  provisions  of SFAS 123,  which  encourages  but does not
require a fair value based method of accounting for stock compensation plans. We
have elected to continue  accounting for our stock  compensation  plan using the
intrinsic value based method under Auditing  Practices Board ("APB") Opinion No.
25 and,  accordingly,  have not recorded  compensation expense for the three and
six month  periods  ended June 30, 2004 and June 30, 2003,  except as related to
stock  options  accounted  for under the  variable  method  of  accounting.  Had
compensation  cost for our stock  compensation plan been determined based on the
fair value at the option  grant  dates,  our net income and  earnings  per share
would have been changed to the pro-forma amounts indicated below:


                                                          Three months ended             Six months ended
                                                               June 30,                      June 30,
In Thousands, Except per Share Data                       2004            2003           2004            2003
- ------------------------------------------------      -----------     ----------     -----------     ----------
                                                                                             
Net income - as reported                                   $1,986          $ 697         $ 5,204         $4,340
 Stock based compensation costs (income), net of
     income tax, included in net income as
     reported                                                  79            205              12            205
 Stock based compensation costs, net of income
     tax, that would have been included in net
     income if the fair value method had been
     applied                                                  (8)             --             (64)            (2)
                                                      -----------     ----------     -----------     ----------
Net income - pro-forma                                     $2,057          $ 902          $5,152         $4,543
                                                      ===========     ==========     ===========     ==========
Basic earnings per share - as reported                     $ 0.12          $0.04         $  0.31         $ 0.28
 Stock based compensation costs (income), net of
     income tax, included in net income as
     reported                                                  --           0.01              --           0.01
 Stock based compensation costs, net of income
     tax, that would have been included in net
     income if the fair value method had been
     applied                                                   --             --              --             --
                                                      -----------     ----------     -----------     ----------
Basic earnings per share - pro-forma                       $ 0.12         $ 0.05          $ 0.31         $ 0.29
                                                      ===========     ==========     ===========     ==========


                                       11



                                                                                             
Earnings per share-assuming dilution - as
reported                                                   $ 0.12         $ 0.04          $ 0.30         $ 0.27

 Stock based compensation costs (income), net of
     income tax, included in net income as
     reported                                                  --           0.01              --           0.01
 Stock based compensation costs, net of income
     tax, that would have been included in net
     income if the fair value method had been
     applied                                                   --             --              --             --
                                                      -----------     ----------     -----------     ----------
Earnings per share - assuming dilution-pro-forma           $ 0.12         $ 0.05          $ 0.30         $ 0.28
                                                      ===========     ==========     ===========     ==========


The fair value of each option grant was  estimated  based on actual  information
available through June 30, 2004 and 2003 using the Black Scholes  option-pricing
model with the following assumptions:

Term                   Vesting period
- ----                   --------------
Risk free interest     3.79% and 3.28% at June 30, 2004 and 2003, respectively
rate Dividend yield    2.52% and 2.53% at June 30, 2004 and 2003, respectively
Volatility             48.59% and 50.11% at June 30, 2004 and 2003, respectively

Note 11. Lease Commitment

On June 1, 2004,  our wholly owned  subsidiary,  NN Precision  Bearing  Products
Company  LTD,  entered into a twenty year lease  agreement  with Kunshan Tian Li
Steel  Structure  Co.  LTD for the  lease  of land and  building  (approximately
110,000 square feet) in the Kunshan  Economic and Technology  Development  Zone,
Jiangsu,  The People's Republic of China. The building will be newly constructed
and we expect to begin usage of the leased  property during the first quarter of
2005.  The land and  building  remain under the control of the lessor until such
time as usage of the leased  property  commences.  The  agreement  satisfies the
requirements of a capital lease at June 1, 2004 and we anticipate  recording the
lease as a capital lease in our Consolidated  Financial Statements when usage of
the leased property begins. Accordingly, as of June 30, 2004, no amount has been
recorded related to the asset and corresponding  obligation  associated with the
lease agreement in our Consolidated  Financial Statements.  We estimate the fair
value of the land and building to be approximately $2.0 million and undiscounted
annual lease payments of approximately $0.2 million  (approximately $4.1 million
aggregate  non-discounted  lease payments over the twenty year term).  The lease
terms include fair value buy-out provisions and we maintain the option to extend
the lease term.




                                       12




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

Overview and Management Focus

     Our strategy and  management  focus is based upon the  following  long-term
     objectives:

     o Captive growth, providing a competitive and attractive alternative to the
       operations of our global customers

     o Expansion of our bearing product offering, and

     o Global expansion of our  manufacturing  base to better address the global
       requirements of our customers

     Management   generally   focuses  on  these  trends  and  relevant   market
     indicators:

     o Global industrial growth and economics

     o Global automotive production rates

     o Costs subject to the global inflationary environment,  including, but not
     limited to:

          o Raw material

          o Wages and benefits, including health care costs

          o Energy

     o Trends  related to  manufacturing's  geographic  migration of competitive
       manufacturing

     o Regulatory environment for United States public companies

     o Currency and exchange rate movements and trends

     o Interest rate levels and expectations

     Management  generally  focuses on the following key indicators of operating
     performance:

     o Sales growth

     o Cost of products sold levels

     o Selling, general and administrative expense levels

     o Net income

     o Cash flow from operations and capital spending

Our core business is the manufacture  and sale of high quality,  precision steel
balls  and  rollers.   In  2003,  sales  of  balls  and  rollers  accounted  for
approximately  76% of the  Company's  total net sales  with 63% and 13% of sales
from balls and rollers, respectively. Sales of metal bearing retainers accounted
for 4% and sales of precision  molded plastic and rubber parts accounted for the
remaining 20%.

Since our formation in 1980 we have grown primarily  through the displacement of
captive ball  manufacturing  operations  of domestic and  international  bearing
manufacturers  resulting in increased  sales

                                       13




of high precision balls for quiet bearing applications. Management believes that
our core  business  sales growth since our formation has been due to our ability
to capitalize on opportunities in global markets and provide precision  products
at competitive  prices,  as well as our emphasis on product quality and customer
service.

Results of Operations

Three  Months  Ended June 30, 2004  Compared to the Three  Months Ended June 30,
2003

Net Sales. Net sales increased by approximately  $11.1 million,  or 17.3%,  from
$64.2  million  for the second  quarter of 2003 to $75.3  million for the second
quarter of 2004. By segment,  sales  increased  $10.2 million,  $0.6 million and
$0.3 million for the NN Europe Segment, Domestic Ball and Roller Segment and the
Plastic  and  Rubber  Components  Segment,  respectively.  Within  the NN Europe
Segment,  $6.2 million of the increase is related to our May 2, 2003 acquisition
of Veneendaal  and a full quarter of its results for the second quarter of 2004,
$2.1 million of the increase is related to the impact of currency exchange rates
and $1.9 million is related to increases in product demand.  Within the Domestic
Ball and Roller  Segment  and the  Plastic and Rubber  Components  Segment,  the
increases  of $0.6  million  and $0.3  million,  respectively,  are  related  to
increases in product demand.

Cost of Products  Sold.  Cost of products sold increased by  approximately  $9.2
million,  or 18.5%,  from $49.7 million for the second  quarter of 2003 to $58.9
million  for the second  quarter of 2004.  By  segment,  cost of  products  sold
increased  $9.0  million  and $0.2  million  for the NN Europe  Segment  and the
Domestic Ball and Roller  Segment,  respectively.  Within the NN Europe Segment,
$4.9  million  of the  increase  is related  to our May 2, 2003  acquisition  of
Veneendaal  and the  inclusion  of a full  quarter of its results for the second
quarter of 2004,  $1.6  million is  related to the impact of  currency  exchange
rates and $2.5  million is related to  increases  in product  demand,  increased
material costs and the impact of inventory reductions.  Within the Domestic Ball
and Roller  Segment,  the  increase of $0.2  million is  principally  related to
increases in product demand. As a percentage of net sales, cost of products sold
increased  from  77.5%  during the  second  quarter of 2003 to 78.3%  during the
second quarter of 2004.

The price of steel has risen over the last twelve to  eighteen  months with 2004
prices expected to reflect even greater  increases.  The increase is principally
due to general  increases in global  demand and, more  recently,  due to China's
increased  consumption  of steel.  This has had the impact of  increasing  scrap
surcharges we pay in procuring our steel. Our contracts with key customers allow
us to pass a  majority  of the  steel  price  increases  we  incur  on to  those
customers.  However,  by contract,  material price changes in any given year are
typically passed along with price  adjustments in January of the following year.
Until the current increases can be passed through to our customers,  income from
operations, net income and cash flow from operations will be adversely affected.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses increased by approximately $2.3 million, or 39.3%, from
$5.7 million during the second quarter of 2003 to $8.0 million during the second
quarter of 2004.  By  segment,  selling,  general  and  administrative  expenses
increased $1.2 million, $0.9 million and $0.1 million for the NN Europe Segment,
Domestic Ball and Roller Segment and the Plastic and Rubber Components  Segment,
respectively.  Within the NN Europe  Segment,  $0.5  million of the  increase is
related to our May 2, 2003  acquisition  of Veneendaal and a full quarter of its
results for the second quarter of 2004, $0.2 million is related to the impact of
currency  exchange  rates and $0.5  million is related  to  employee  severance.
Within  the  Domestic  Ball and  Roller  Segment,  $0.7  million  is  related to
Sarbanes-Oxley  compliance  efforts in the area of internal  controls,  and $0.2
million is principally  related to costs incurred as a result of the start-up of
our previously announced Level 3 program which integrates the principles of Lean
Enterprise,  Six Sigma and Total Productive Maintenance (the "Level 3 Program").
As a  percentage  of net sales,  selling,  general and  administrative  expenses
increased from 9.0% during the second quarter of 2003 to 10.7% during the second
quarter of 2004.

Restructuring and impairment costs. Restructuring and impairment costs decreased
by $2.7 million  from $2.7 million for the second  quarter of 2003 to $0 for the
second  quarter  of 2004.  The  decrease  is related  to the  restructuring  and
impairment  charges  recorded  in the second  quarter of 2003 as a result of the
closure of our  Guadalajara,  Mexico  injection  molding  facility.  The charges
recorded in the second  quarter of 2003  consisted  of $2.4  million  related to
asset write-downs to their estimated fair market values,  including $1.3

                                       14




million  related  to  goodwill,  $1.0  million  related to  property,  plant and
equipment, and $0.1 million related to accounts receivable.  In addition, a $0.3
million charge related to employee  severance costs was recorded.  Restructuring
and impairment  charges were 4.2% of net sales in the second quarter of 2003 and
0% of net sales for the second quarter of 2004.

Depreciation and Amortization.  Depreciation and amortization expenses increased
by  approximately  $0.5  million,  or 15.0%,  from $3.5  million  for the second
quarter of 2003 to $4.0 million for the second quarter of 2004.  Principally all
of the $0.5 million  increase is attributable  to the NN Europe Segment.  Within
the NN Europe  Segment,  $0.3  million of the  increase is related to our May 2,
2003  acquisition  of  Veenendaal  and the  inclusion  of a full  quarter of its
results for the second  quarter of 2004 versus two months for the second quarter
of 2003 and $0.1  million  of the  increase  is related to the impact of foreign
currency  exchange  rates.  As a  percentage  of  net  sales,  depreciation  and
amortization  expense  decreased  from 5.4% during the second quarter of 2003 to
5.3% during the second quarter of 2004.

Interest Expense.  Interest expense increased by approximately $0.1 million,  or
18.1%,  from $0.8  million in the second  quarter of 2003 to $0.9 million in the
second quarter of 2004.  The increase is  principally  related to increased debt
levels due to the May 2003  acquisition  of Veenendaal and the May 2003 purchase
of the 23% interest in NN Europe held by SKF.  Effective  with the completion of
this transaction, we own 100% of NN Europe.

Minority Interest in Consolidated Subsidiary.  Minority interest in consolidated
subsidiary  decreased  $0.1 million  from $0.1 million in the second  quarter of
2003 to $0 in the second  quarter of 2004.  The  decrease is due entirely to our
purchase of the  remaining  23%  minority  interest in NN Europe on May 2, 2003.
During the first quarter of 2003,  minority interest in consolidated  subsidiary
represented 23% of the shares of the joint venture held by SKF.

Net Income. Net income increased by approximately $1.3 million,  or 184.9%, from
$0.7 million in the second quarter of 2003 to $2.0 million in the second quarter
of 2004. As a percentage of net sales, net income increased from 1.1% during the
second quarter of 2003 to 2.6% during the second quarter of 2004.

Six Months Ended June 30, 2004 Compared to the Six Months Ended June 30, 2003

Net Sales. Net sales increased by approximately  $31.1 million,  or 25.5%,  from
$121.8  million for the first six months of 2003 to $152.9 million for the first
six months of 2004. By segment,  sales  increased $31.4 million and $0.8 million
for the NN Europe  Segment and Domestic Ball and Roller  Segment,  respectively.
Partially offsetting these increases was a $1.1 million decrease for the Plastic
and Rubber Components  Segment.  Within the NN Europe Segment,  $21.2 million of
the increase is related to our May 2, 2003  acquisition of Veneendaal and a full
six months of its results  included  in 2004  versus two months  included in the
first six months of 2003,  $6.9 million of the increase is related to the impact
of currency  exchange  rates and $3.3 million is related to increases in product
demand.  Within the  Domestic  Ball and Roller  Segment,  the  increase  of $0.8
million is principally  related to increases in product demand.  The decrease of
$1.1 million in the Plastic and Rubber Components Segment is principally related
to the closure of our Guadalajara, Mexico injection molding facility in 2003.

Cost of Products Sold.  Cost of products sold increased by  approximately  $26.9
million, or 29.1%, from $92.5 million for the first six months of 2003 to $119.3
million  for the first six months of 2004.  By segment,  cost of  products  sold
increased  $27.2  million  and $0.8  million  for the NN Europe  Segment and the
Domestic  Ball and Roller  Segment,  respectively.  Partially  offsetting  these
increases  was a $1.1  million  decrease  for the Plastic and Rubber  Components
Segment.  Within the NN Europe Segment, $17.5 million of the increase is related
to our May 2, 2003  acquisition  of  Veneendaal  and the inclusion of a full six
months of its results  included in 2004 versus two months  included in the first
six months of 2003,  $5.4 million is related to the impact of currency  exchange
rates and $4.3  million is related to  increases  in product  demand,  increased
material costs and the impact of inventory reductions.  Within the Domestic Ball
and Roller  Segment,  the  increase of $0.8  million is  principally  related to
increases  in product  demand.  The  decrease of $1.1 million in the Plastic and
Rubber  Components  Segment  is  principally  related  to  the  closure  of  our
Guadalajara,  Mexico injection  molding facility in 2003. As a percentage of net
sales,  cost of products  sold  increased  from 75.9% during first six months of
2003 to 78.0% during the first six months of 2004.

                                       15




Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses  increased by approximately  $4.8 million or 46.0% from
$10.4 million  during the first six months of 2003 to $15.2  million  during the
first six  months of 2004.  By  segment,  selling,  general  and  administrative
expenses increased $2.9 million, $1.8 million and $0.1 million for the NN Europe
Segment,  Domestic Ball and Roller Segment and the Plastic and Rubber Components
Segment,  respectively.  Within  the NN  Europe  Segment,  $1.6  million  of the
increase is related to our May 2, 2003  acquisition of Veneendaal and a full six
months of its results  included in 2004 versus two months  included in the first
six months of 2003,  $0.5 million is related to the impact of currency  exchange
rates and $0.8 million is principally  related to employee  severance  costs and
and our Level 3 Program.  Within the  Domestic  Ball and  Roller  Segment,  $0.9
million is related to Sarbanes-Oxley  compliance efforts in the area of internal
controls,  $0.4 million is principally  related to costs incurred as a result of
the  start-up of our Level 3 Program and $0.3 million is related to the start-up
of our China  operation.  As a  percentage  of net sales,  selling,  general and
administrative  expenses increased from 8.5% during the first six months of 2003
to 9.9% during the first six months of 2004.

Restructuring and impairment costs. Restructuring and impairment costs decreased
by $2.7 million from $2.7 million for the first six months of 2003 to $0 for the
first six months of 2004.  The  decrease  is related  to the  restructuring  and
impairment  charges  recorded in the first six months of 2003 as a result of the
closure of our  Guadalajara,  Mexico  injection  molding  facility.  The charges
recorded in the first six months of 2003  consisted of $2.4  million  related to
asset write-downs to their estimated fair market values,  including $1.3 million
related to goodwill, $1.0 million related to property,  plant and equipment, and
$0.1 million related to accounts receivable.  In addition, a $0.3 million charge
related to employee  severance costs was recorded.  Restructuring and impairment
charges  were 2.2% of net  sales in the  first six  months of 2003 and 0% of net
sales for the first six months of 2004.

Depreciation and Amortization.  Depreciation and amortization expenses increased
by  approximately  $1.4  million  or 21.8% from $6.5  million  for the first six
months of 2003 to $7.9 million for the first six months of 2004. Principally all
of the $1.4 million  increase is attributable  to the NN Europe Segment.  Within
the NN Europe  Segment,  $1.0  million of the  increase is related to our May 2,
2003  acquisition of Veenendaal and a full six months of its results included in
2004 versus two months included in the first six months of 2003 and $0.4 million
of the increase is related to the impact of foreign currency  exchange rates. As
a percentage of net sales,  depreciation and amortization expense decreased from
5.3% for the first six months of 2003 to 5.2% for the first six months of 2004.

Interest Expense.  Interest expense increased by approximately $0.4 million from
$1.4  million in the first six  months of 2003 to $1.8  million in the first six
months of 2004. The increase is principally related to increased debt levels due
to the May 2003  acquisition  of Veenendaal and the May 2003 purchase of the 23%
interest  in NN  Europe  held by SKF.  Effective  with  the  completion  of this
transaction, we own 100% of NN Europe.

Minority Interest in Consolidated Subsidiary.  Minority interest in consolidated
subsidiary  decreased  $0.7 million from $0.7 million in the first six months of
2003 to $0 in the first six months of 2004.  The decrease is due entirely to our
purchase of the  remaining  23%  minority  interest in NN Europe on May 2, 2003.
During the first quarter of 2003,  minority interest in consolidated  subsidiary
represented 23% of the shares of the joint venture held by SKF.

Net Income. Net income increased by approximately  $0.9 million,  or 19.9%, from
$4.3  million in the first six  months of 2003 to $5.2  million in the first six
months of 2004. As a percentage  of net sales,  net income  decreased  from 3.6%
during the first six months of 2003 to 3.4% during the first six months of 2004.

Liquidity and Capital Resources

On May 1, 2003 in  connection  with the purchase of SKF's  Veenendaal  component
manufacturing  operations and SKF's 23 percent interest in NN Europe, we entered
into a $90 million syndicated credit facility with AmSouth as the administrative
agent and  Suntrust  Bank as the Euro loan agent for the lenders  under which we
borrowed $60.4 million and 26.3 million Euros ($29.6  million) (the "$90 million
credit facility") This financing  arrangement replaced our prior credit facility
with AmSouth and NN Europe's


                                       16



credit facility with Hypo Vereinsbank  Luxembourg,  S.A. The credit facility, as
originally entered into, consisted of a $30.0 million revolver expiring on March
15,  2005,  subsequently  extended  to March 31,  2006,  bearing  interest  at a
floating rate equal to LIBOR (1.61% at June 30, 2004) plus an applicable  margin
of 1.25 to 2.0, a $30.4  million  term loan  expiring  on May 1,  2008,  bearing
interest  at a  floating  rate equal to LIBOR  (1.61% at June 30,  2004) plus an
applicable  margin of 1.25 to 2.0 and a 26.3 million Euro ($29.6  million)  term
loan  expiring on May 1, 2008 which bears  interest at a floating  rate equal to
Euro LIBOR  (2.12% at June 30, 2004) plus an  applicable  margin of 1.25 to 2.0.
All amounts  owed under the $30.4  million term loan were paid during the second
quarter of 2004 with the  proceeds  from our $40 million  notes and we no longer
have borrowing  capacity under that portion of the $90 million credit  facility.
The terms of the $30.0  million  revolver  and the 26.3  million  Euro term loan
remain  unchanged.   The  loan  agreement  contains   customary   financial  and
non-financial  covenants.  Such covenants  specify that we must maintain certain
liquidity measures.  The loan agreement also contains customary restrictions on,
among other  things,  additional  indebtedness,  liens on our  assets,  sales or
transfers of assets,  investments,  restricted  payments  (including  payment of
dividends and stock  repurchases),  issuance of equity securities,  and mergers,
acquisitions and other fundamental changes in our business.  The credit facility
is not  collateralized  except  for the  pledge  of  stock  of  certain  foreign
subsidiaries. No event of default had occurred as of June 30, 2004.

On March 23, 2004 we entered  into a $2.7  million  short-term  promissory  note
("the $2.7  million  note")  with  AmSouth  Bank as the  lender.  This note bore
interest at the prime rate This  agreement  was entered  into to fund short term
operating  capital  requirements.  All  amounts  owed  under this note were paid
during the second  quarter of 2004 with the proceeds from our $40 million notes.
See Note 8 of the Notes to Consolidated Financial Statements.

In connection with the acquisition of KLF's operations in Slovakia, on September
23, 2003 we entered into a $2.0 million  short-term  promissory  note ("the $2.0
million note") with AmSouth as the lender.  This note bore interest at the prime
rate.  All amounts owed under this note were paid during the second quarter 2004
with  the  proceeds  from our $40  million  notes.  See  Note 8 of the  Notes to
Consolidated Financial Statements.

On April 26, 2004 we issued $40.0 million  aggregate  principal amount of senior
notes in a private  placement  (the  "$40  million  notes").  These  notes  bear
interest at a fixed rate of 4.89% and mature on April 26, 2014. Interest is paid
semi-annually.  As of June 30, 2004, $40.0 million remained outstanding.  Annual
principal  payments of  approximately  $5.7 million  begin on April 26, 2008 and
extend  through the date of maturity.  Proceeds  from this credit  facility were
used to repay our existing US dollar  denominated  term loan,  $24 million,  and
repay a portion  of our  borrowings  under our US dollar  denominated  revolving
credit  facility,  $13  million,  which are both  components  of our $90 million
credit facility,  and to repay borrowings  remaining under our $2.0 million note
and our $2.7  million  note of $2  million  and $1  million,  respectively.  The
agreement  contains  customary  financial  and  non-financial  covenants.   Such
covenants  specify  that  we  must  maintain  certain  liquidity  measures.  The
agreement  also  contains   customary   restrictions  on,  among  other  things,
additional  indebtedness,  liens on our assets,  sales or  transfers  of assets,
investments,  restricted  payments  (including  payment of  dividends  and stock
repurchases), issuance of equity securities, and mergers, acquisitions and other
fundamental changes in our business. No event of default had occurred as of June
30,  2004.  The notes are not  collateralized  except for the pledge of stock of
certain  foreign  subsidiaries.  We incurred  $0.7 million of related costs as a
result of issuing  these notes which have been  recorded as a component of other
non-current  assets  and are  being  amortized  over the term of the  notes.  In
connection with the issuance of the $40 million notes,  capitalized costs in the
amount of  approximately  $0.3 million  associated  with  structuring of the $90
million credit  facility were written off during the three months ended June 30,
2004 and are included as a component of other  (income)  expense.  See Note 8 of
the Notes to Consolidated Financial Statements.

Our arrangements with our domestic customers typically provide that payments are
due  within  30 days  following  the date of  shipment  of  goods  by us,  while
arrangements  with certain export  customers  (other than export  customers that
have entered into an inventory  management  program with the Company)  generally
provide that payments are due within either 90 or 120 days following the date of
shipment.  Our net sales have  historically been of a seasonal nature due to our
relative percentage of European business coupled with slower European production
during the month of August.


                                       17



We bill and receive payment from some of our customers in Euros as well as other
currencies.  To date, we have not been materially adversely affected by currency
fluctuations.  Nonetheless,  as a result of these  sales,  our foreign  exchange
transaction and  translation  risk has increased.  Various  strategies to manage
this risk are available to management  including  producing and selling in local
currencies and hedging programs. As of June 30, 2004, no currency hedges were in
place.  In addition,  a  strengthening  of the U.S.  dollar  and/or Euro against
foreign  currencies  could  impair our  ability to  compete  with  international
competitors for foreign as well as domestic sales.

Working  capital,   which  consists   principally  of  accounts  receivable  and
inventories,  was $34.7 million at June 30, 2004 as compared to $25.7 million at
December 31, 2003. The ratio of current assets to current liabilities  increased
from 1.41:1 at  December  31,  2003 to 1.60:1 at June 30,  2004.  Cash flow from
operations  increased to $13.4 million  during the first six months of 2004 from
$4.4  million  during  the  first  six  months  of  2003.  Contributing  to  the
improvement in cash flow from  operations for the six months ended June 30, 2004
was the reduction in inventory levels of approximately $3.7 million.

During 2004, we plan to spend approximately $9.0 million on capital expenditures
related  primarily  to  equipment  and process  upgrades  and  replacements  and
approximately $4.0 million  principally  related to geographic  expansion of our
manufacturing  base. Of these amounts  approximately $5.2 million has been spent
through June 30, 2004. We intend to finance these activities with cash generated
from operations and funds available under the credit facilities described above.
We believe that funds  generated from  operations and borrowings from the credit
facilities will be sufficient to finance our working capital needs and projected
capital expenditure requirements through June 2005.

New Accounting Pronouncements

On May 19, 2004, the Financial  Accounting  Standards Board ("FASB") issued FASB
Staff Position (FSP) No. 106-2,  "Accounting and Disclosure Requirements Related
to the Medicare  Prescription Drug,  Improvement and Modernization Act of 2003",
which supersedes FSP No. 106-1,  "Accounting and Disclosure Requirements Related
to the Medicare  Prescription Drug,  Improvement and Modernization Act of 2003,"
(the Act). FSP No. 106-2 permits a sponsor of a postretirement  health care plan
that provides a prescription  drug benefit to make a one-time  election to defer
accounting for the effects of the Act until authoritative guidance on accounting
for subsidies  provided by the Act is issued.  The Act introduces a prescription
drug benefit under Medicare as well as a federal  subsidy to sponsors of retiree
health care benefit  plans.  The Company does not  anticipate  that the Act will
have a  material  effect  on the  measurement  of the  Company's  postretirement
obligations. FSP No. 106-2 is effective for the Company's third quarter 2004.

In  December  2003,  the  FASB  issued  Financial   Interpretation   No.  46(R),
"Consolidation   of   Variable   Interest   Entities,"   ("FIN   46(R)").   This
interpretation  addresses  consolidation  by  business  enterprises  of variable
interest entities with certain defined  characteristics  and replaces  Financial
Interpretation  No. 46. The  interpretation  was  effective  January 1, 2004 for
variable  interest  entities  existing prior to February 2003. FIN 46(R) did not
have a significant impact on the Company's consolidated financial statements.

In  December  2003 the FASB  issued  SFAS No. 132  (revised  2003),  "Employers'
Disclosures  about Pensions and Other  Postretirement  Benefits".  SFAS No. 132R
revises  employers'  disclosures  about pension  plans and other  postretirement
benefit plans.  It does not change the measurement or recognition of those plans
required by FASB Statements No. 87,  "Employers'  Accounting for Pensions",  No.
88,  "Employers'  Accounting for Settlements and Curtailments of Defined Benefit
Pensions Plans and for Termination Benefits, and No. 106, "Employers' Accounting
for  Postretirement  Benefits  Other  Than  Pensions".  SFAS No.  132R  requires
additional  disclosures to those in the original Statement 132 about the assets,
obligations,  cash  flows,  and net  periodic  benefit  cost of defined  benefit
pension  plans and other  defined  benefit  postretirement  plans.  With certain
exceptions,  principally  related to disclosure  requirements  of foreign plans,
SFAS No. 132R is effective  for  financial  statements  with fiscal years ending
after  December  15,  2003.  As of June  30,  2004,  we have  complied  with the
disclosure requirements of SFAS No. 132R.


                                       18



The Euro

We currently have operations in Italy,  Germany,  Ireland,  and The Netherlands,
all of which are Euro participating  countries, and sell product to customers in
many of the participating countries. The Euro has been adopted as the functional
currency at these locations.

Seasonality and Fluctuation in Quarterly Results

Our net sales  historically  have been of a seasonal nature due to a significant
portion of our sales to  European  customers  that cease or  significantly  slow
production during the month of August.

Inflation and Changes in Prices

While the  Company's  operations  have not been  materially  affected by general
inflation  during recent  years,  prices for 52100 Steel and other steel related
raw materials have increased significantly during the past twelve months. In the
Company's U.S. operations our typical pricing  arrangements with steel suppliers
are subject to adjustment once every six months. The Company's NN Europe Segment
has entered into long-term  agreements  with its primary steel  supplier,  which
provide for standard terms and conditions,  annual unit price  adjustments,  and
quarterly pricing adjustments in the form of scrap surcharges.  In both our U.S.
and  European  operations,  the steel price  increases we have  experienced  are
related to  increasing  global  demand  for scrap and other  steel  related  raw
materials,  principally  from  China.  While we  reserve  the right to  increase
product prices periodically in the event of increases in its raw material costs,
our current  contracts  in effect with SKF and INA/FAG call for  adjustments  in
selling  prices for raw material  inflation to occur in January of the following
year. As such,  the majority of the inflation we are currently  experiencing  in
raw material  pricing will not be passed  through until January 2005.  For other
customers,  we are  currently  in the  process of  adjusting  pricing  levels to
reflect the increases in steel pricing.

Critical Accounting Policies

Our  significant  accounting  policies,  including the assumptions and judgments
underlying  them, are disclosed in the Company's Annual Report on Form 10-K, for
the fiscal year ended December 31, 2003 including those policies as discussed in
Note 1. These policies,  which have not significantly changed since December 31,
2003 have been  consistently  applied in all material  respects and address such
matters  as  revenue   recognition,   inventory   valuation,   asset  impairment
recognition,  business  combination  accounting  and pension and  postretirement
benefits.  Due to the estimation  processes involved,  management  considers the
following summarized accounting policies and their application to be critical to
understanding the Company's business operations, financial condition and results
of  operations.  There  can  be  no  assurance  that  actual  results  will  not
significantly  differ  from  the  estimates  used in these  critical  accounting
policies.

Accounts Receivable.  Substantially all of the Company's accounts receivable are
due  primarily  from  the  served  markets:  bearing  manufacturers,  automotive
industry, electronics,  industrial,  agricultural and aerospace. In establishing
allowances for doubtful accounts, the Company performs credit evaluations of its
customers,  considering  numerous inputs when available including the customers'
financial position, past payment history,  relevant industry trends, cash flows,
management  capability,  historical loss experience and economic  conditions and
prospects.   Accounts   receivable  are  written  off  when   considered  to  be
uncollectible.  While management  believes that adequate allowances for doubtful
accounts  have been provided in the  Consolidated  Financial  Statements,  it is
possible that the Company could experience additional unexpected credit losses.

Inventories.  Inventories  are  stated at the lower of cost or  market.  Cost is
determined using the first-in,  first-out method. The Company's  inventories are
not generally  subject to obsolescence  due to spoilage or expiring product life
cycles. The Company operates generally as a make-to-order business; however, the
Company  also stocks  products for certain  customers in order to meet  delivery
schedules.  While  management  believes that adequate  write-downs for inventory
obsolescence  have  been  made in the  Consolidated  Financial  Statements,  the
Company could experience additional inventory write-downs in the future.


                                       19



Acquisitions and Acquired  Intangibles.  For new acquisitions,  the Company uses
estimates,  assumptions  and  appraisals  to allocate the purchase  price to the
assets  acquired and to determine  the amount of goodwill.  These  estimates are
based on market  analyses and  comparisons to similar  assets.  Annual tests are
required to be performed to assess whether  recorded  goodwill is impaired.  The
annual tests require management to make estimates and assumptions with regard to
the future  operations of its reporting units, the expected cash flows that they
will generate, and their market value. These estimates and assumptions therefore
impact  the  recorded  value  of  assets  acquired  in a  business  combination,
including goodwill, and whether or not there is any subsequent impairment of the
recorded goodwill and the amount of such impairment.

Impairment  of  Long-Lived  Assets.  The  Company's  long-lived  assets  include
property,  plant and equipment.  The  recoverability of the long-lived assets is
dependent on the performance of the companies which the Company has acquired, as
well as volatility inherent in the external markets for these  acquisitions.  In
assessing potential  impairment for these assets the Company will consider these
factors as well as forecasted financial performance. For assets held for sale as
of December 31, 2003, appraisals are relied upon to assess the fair market value
of those  assets.  The assets held for sale of $1.8  million as of December  31,
2003 have been  reclassified  as held for use  effective  March  31,  2004.  The
amounts  reclassified are carried at fair value which is lower than the carrying
amount  before  the  assets  were  classified  as held  for  sale  adjusted  for
depreciation  expense.  The  reclassification  of  these  assets  did not have a
material  impact to our  income  from  operations,  net income or cash flow from
operations  for the three and six months  ended June 30,  2004.  Future  adverse
changes in market  conditions  or adverse  operating  results of the  underlying
assets  could  result in the  Company  having to  record  additional  impairment
charges not previously recognized.

Pension and Post-Retirement Obligations. The Company uses several assumptions in
determining  its periodic  pension and  post-retirement  expense and obligations
which are included in the Consolidated  Financial Statements.  These assumptions
include determining an appropriate discount rate, rate of compensation increase,
as well as the remaining service period of active employees. The Company uses an
independent  actuary to  calculate  the  periodic  pension  and  post-retirement
expense and obligations  based upon these assumptions and actual employee census
data.

Cautionary  Statements  for  Purposes  of the "Safe  Harbor"  Provisions  of the
Private Securities Litigation Reform Act of 1995

The Company  wishes to caution  readers  that this report  contains,  and future
filings by the Company, press releases and oral statements made by the Company's
authorized representatives may contain,  forward-looking statements that involve
certain risks and  uncertainties.  Statements  regarding  capital  expenditures,
future borrowings,  and financial  commitments are  forward-looking  statements.
Readers  can  identify  forward-looking  statements  by the use of such verbs as
expects,  anticipates,  believes or similar verbs or conjugations of such verbs.
The Company's  actual results could differ  materially  from those  expressed in
such  forward-looking  statements  due  to  important  factors  bearing  on  the
Company's business, many of which already have been discussed in this filing and
in the Company's prior filings.  The differences  could be caused by a number of
factors  or  combination  of factors  including,  but not  limited  to, the risk
factors described below.

You should  carefully  consider the following risks and  uncertainties,  and all
other  information  contained in or  incorporated by reference in this quarterly
report on Form 10-Q, before making an investment in our common stock. Any of the
following risks could have a material adverse effect on our business,  financial
condition or operating  results.  In such case,  the trading price of our common
stock could decline and you may lose all or part of your investment.

The demand for our  products  is  cyclical,  which  could  adversely  impact our
revenues.

The end markets for fully assembled bearings are cyclical and tend to decline in
response to overall declines in industrial  production.  As a result, the market
for bearing  components  is also  cyclical  and  impacted  by overall  levels of
industrial production.  Our sales in the past have been negatively affected, and
in the  future  will  be  negatively  affected,  by  adverse  conditions  in the
industrial  production  sector of the  economy or by adverse  global or national
economic conditions generally.


                                       20



We depend on a very  limited  number of  foreign  sources  for our  primary  raw
material and are subject to risks of shortages and price fluctuation.

The  steel  that we use to  manufacture  precision  balls and  rollers  is of an
extremely  high quality and is available from a limited number of producers on a
global basis. Due to quality  constraints in the U.S. steel industry,  we obtain
substantially  all of the steel used in our U.S. ball and roller production from
overseas suppliers.  In addition,  we obtain substantially all of the steel used
in our European ball  production  from a single  European  source.  If we had to
obtain steel from sources other than our current suppliers,  particularly in the
case of our European operations,  we could face higher prices and transportation
costs,  increased duties or taxes, and shortages of steel. Problems in obtaining
steel,  and  particularly  52100 chrome steel, in the quantities that we require
and on  commercially  reasonable  terms,  could  increase our costs,  negatively
impact our  ability  to operate  our  business  efficiently  and have a material
adverse effect on the operating and financial results of our Company.

We depend heavily on a relatively  limited number of customers,  and the loss of
any major customer would have a material adverse effect on our business.

Sales to various U.S. and foreign  divisions of SKF, which is one of the largest
bearing  manufacturers  in  the  world,   accounted  for  approximately  42%  of
consolidated net sales in 2003, and sales to INA/FAG accounted for approximately
16% of consolidated  net sales in 2003.  During 2003, our ten largest  customers
accounted for approximately 77% of our consolidated net sales. None of our other
customers  individually accounted for more than 5% of our consolidated net sales
for 2003. The loss of all or a substantial  portion of sales to these  customers
would cause us to lose a substantial  portion of our revenue and would lower our
profit margin and cash flows from operations.

















                                       21



We operate in and sell products to customers outside the U.S. and are subject to
several related risks.

Because we obtain a  majority  of our raw  materials  from  overseas  suppliers,
actively  participate in overseas  manufacturing  operations and sell to a large
number of international customers, we face risks associated with the following:

     o adverse foreign currency fluctuations;

     o changes in trade, monetary and fiscal policies, laws and regulations, and
     other activities of governments, agencies and similar organizations;

     o the imposition of trade restrictions or prohibitions;

     o high tax rates that discourage the repatriation of funds to the U.S.;

     o the imposition of import or other duties or taxes; and

     o  unstable  governments  or  legal  systems  in  countries  in  which  our
     suppliers, manufacturing operations, and customers are located.

We do not have a hedging  program in place  associated  with  consolidating  the
operating results of our foreign  businesses into U.S.  Dollars.  An increase in
the value of the U.S.  Dollar and/or the Euro relative to other  currencies  may
adversely affect our ability to compete with our  foreign-based  competitors for
international,  as well as domestic,  sales. Also, a decline in the value of the
Euro  relative  to the U.S.  Dollar  could  negatively  impact our  consolidated
financial results, which are denominated in U.S. Dollars.

In addition, due to the typical slower summer manufacturing season in Europe, we
expect that revenues in the third fiscal  quarter will reflect  lower sales,  as
our sales to European customers have increased as a percentage of net sales.

The costs and  difficulties  of integrating  acquired  business could impede our
future growth.

We cannot  assure you that any future  acquisition  will  enhance our  financial
performance.  Our ability to effectively  integrate any future acquisitions will
depend on, among other things,  the adequacy of our  implementation  plans,  the
ability of our  management  to oversee  and  operate  effectively  the  combined
operations and our ability to achieve desired  operating  efficiencies and sales
goals.  The  integration  of any  acquired  businesses  might  cause us to incur
unforeseen  costs,  which would lower our profit margin and future  earnings and
would prevent us from realizing the expected benefits of these acquisitions.

We may not be able to  continue  to make the  acquisitions  necessary  for us to
realize our growth strategy.

Acquiring  businesses  that  complement  or expand our  operations  has been and
continues to be an important  element of our business  strategy.  This  strategy
calls for growth through acquisitions  constituting  approximately two-thirds of
our future growth,  with the remainder resulting from internal growth and market
penetration. We bought our plastic bearing component business in 1999, formed NN
Europe with our two largest  bearing  customers,  SKF and  INA/FAG,  in 2000 and
acquired  our  bearing  seal  operations  in 2001.  During  2002,  we  purchased
INA/FAG's  minority  interest in NN Europe and on May 2, 2003 we acquired  SKF's
minority interest in NN Europe, to become the sole owner at NN Europe. On May 2,
2003 we acquired SKF's tapered roller and metal cage manufacturing operations in
Veenendaal,  The Netherlands.  On October 9, 2003 we acquired the precision ball
producing assets of  KLF-Gulickaren in Kysucke Nove Mesto,  Slovakia.  We cannot
assure you that we will be  successful  in  identifying  attractive  acquisition
candidates  or  completing  acquisitions  on favorable  terms in the future.  In
addition,  we may  borrow  funds to acquire  other  businesses,  increasing  our
interest  expense and debt levels.  Our inability to acquire  businesses,  or to
operate them profitably once acquired,  could have a material  adverse effect on
our business, financial position, results of operations and cash flows.


                                       22



Our growth  strategy  depends on  outsourcing,  and if the industry trend toward
outsourcing does not continue, our business could be adversely affected.

Our growth strategy depends in significant  part on major bearing  manufacturers
continuing to outsource components, and expanding the number of components being
outsourced.  This  requires  manufacturers  to depart  significantly  from their
traditional  methods  of  operations.  If  major  bearing  manufacturers  do not
continue  to expand  outsourcing  efforts or  determine  to reduce  their use of
outsourcing,  our ability to grow our  business  could be  materially  adversely
affected.

Our market is highly  competitive and many of our competitors  have  significant
advantages that could adversely affect our business.

The global market for bearing components is highly competitive,  with a majority
of production  represented by the captive production operations of certain large
bearing manufacturers and the balance represented by independent  manufacturers.
Captive  manufacturers  make  components  for internal use and for sale to third
parties. All of the captive manufacturers,  and many independent  manufacturers,
are significantly  larger and have greater resources than do we. Our competitors
are  continuously  exploring and  implementing  improvements  in technology  and
manufacturing  processes in order to improve product quality, and our ability to
remain  competitive will depend,  among other things,  on whether we are able to
keep pace with such quality improvements in a cost effective manner.

The  production  capacity we have added over the last several years has at times
resulted in our having more capacity than we need,  causing our operating  costs
to be higher than expected.

We have expanded our ball and roller production facilities and capacity over the
last several years.  During 1997, we built an additional  manufacturing plant in
Kilkenny, Ireland, and we continued this expansion in 2000 through the formation
of NN Europe  with SKF and  INA/FAG.  Our ball and  roller  facilities  have not
always operated at full capacity and from time to time our results of operations
have  been  adversely  affected  by  the  under-utilization  of  our  production
facilities,  and we face  risks  of  further  under-utilization  or  inefficient
utilization of our production facilities in future years.

The price of our common stock may be volatile.

The  market  price  of  our  common  stock  could  be  subject  to   significant
fluctuations  and may  decline.  Among the factors  that could  affect our stock
price are:

     o our operating and financial performance and prospects;

     o quarterly  variations in the rate of growth of our financial  indicators,
       such as earnings per share, net income and revenues;

     o changes in revenue or  earnings  estimates  or  publication  of  research
       reports by analysts;

     o loss of any member of our senior management team;

     o speculation in the press or investment community;

     o strategic  actions  by us or our  competitors,  such as  acquisitions  or
       restructurings;

     o sales of our common stock by stockholders;

     o general market conditions; and

     o domestic  and  international  economic,  legal  and  regulatory  factors
       unrelated to our performance.


                                       23



The stock markets in general have experienced  extreme volatility that has often
been unrelated to the operating performance of particular companies. These broad
market fluctuations may adversely affect the trading price of our common stock.

Provisions  in our charter  documents  and  Delaware law may inhibit a takeover,
which could adversely affect the value of our common stock.

Our certificate of incorporation and bylaws, as well as Delaware  corporate law,
contain provisions that could delay or prevent a change of control or changes in
our management that a stockholder  might consider  favorable and may prevent you
from receiving a takeover premium for your shares. These provisions include, for
example,  a classified board of directors and the  authorization of our board of
directors to issue up to 5,000,000  preferred shares without a stockholder vote.
In  addition,   our  restated   certificate  of   incorporation   provides  that
stockholders may not call a special meeting.

We are a Delaware  corporation  subject to the  provisions of Section 203 of the
Delaware General Corporation Law, an anti-takeover law. Generally,  this statute
prohibits  a  publicly-held  Delaware  corporation  from  engaging in a business
combination with an interested stockholder for a period of three years after the
date of the  transaction in which such person became an interested  stockholder,
unless the business  combination is approved in a prescribed  manner. A business
combination  includes a merger,  asset sale or other transaction  resulting in a
financial  benefit to the  stockholder.  We  anticipate  that the  provisions of
Section 203 may  encourage  parties  interested  in acquiring us to negotiate in
advance  with  our  board  of  directors,   because  the  stockholder   approval
requirement  would be  avoided  if a majority  of the  directors  then in office
approve either the business  combination or the transaction  that results in the
stockholder becoming an interested stockholder.

These provisions apply even if the offer may be considered beneficial by some of
our  stockholders.  If a change of control or change in management is delayed or
prevented, the market price of our common stock could decline.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to changes in financial market conditions in the normal course of
our  business  due to our  use of  certain  financial  instruments  as  well  as
transacting  in various  foreign  currencies.  To mitigate our exposure to these
market risks, we have established  policies,  procedures and internal  processes
governing our management of financial market risks. We are exposed to changes in
interest rates  primarily as a result of our borrowing  activities.  At June 30,
2004, we had $16.4 million  outstanding  under the domestic  credit  facilities,
$40.0 million  aggregate  principal  amount of senior notes  outstanding  and NN
Europe had 19.7 million  Euro ($24.0  million)  outstanding  under the Euro term
loan. See Note 8 of the Notes to Consolidated Financial Statements.  At June 30,
2004, a  one-percent  increase in the interest  rate charged on our  outstanding
borrowings under our credit  facilities,  that are subject to variable  interest
rates,  would result in interest  expense  increasing  annually by approximately
$0.4 million.  In connection with a variable EURIBOR rate debt financing in July
2000 our majority owned subsidiary, NN Europe entered into an interest rate swap
with a  notional  amount of Euro 12.5  million  for the  purpose  of fixing  the
interest  rate on a portion  of their debt  financing.  The  interest  rate swap
provides  for us to receive  variable  Euribor  interest  payments and pay 5.51%
fixed  interest.  The interest rate swap agreement  expires in July 2006 and the
notional  amount  amortizes in relation to principal  payments on the underlying
debt  over the life of the  swap.  This  original  debt was  repaid in May 2003,
however,  the swap remains  pursuant to its original  terms.  On May 1, 2003, we
entered into the $90 million  credit  facility.  This new financing  arrangement
replaces our prior credit  facility with AmSouth and NN Europe's credit facility
with Hypo  Vereinsbank  Luxembourg,  S.A.  On April 26,  2004,  we issued  $40.0
million of aggregate  principal amounts of senior notes in a private  placement,
replacing  a portion  of our $90  million  credit  facility,  see  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital  Resources".  The nature and amount of our  borrowings may
vary as a result of future business  requirements,  market  conditions and other
factors.


                                       24



Translation  of our operating cash flows  denominated  in foreign  currencies is
impacted by changes in foreign exchange rates. Our NN Europe Segment,  bills and
receives payments from some of its foreign  customers in their own currency.  To
date, we have not been materially adversely affected by currency fluctuations of
foreign  exchange  restrictions.  However,  to help  reduce  exposure to foreign
currency fluctuation, management has incurred debt in Euros and has periodically
used foreign currency  hedges.  These currency hedging programs allow management
to hedge  currency  exposures when these  exposures  meet certain  discretionary
levels.  We did not hold a position in any foreign currency hedging  instruments
as of June 30, 2004.

Item 4. Controls and Procedures

As of June 30, 2004, we carried out an  evaluation,  under the  supervision  and
with the  participation  of the  Company's  management,  including the Company's
Chief Executive Officer and Chief Financial Officer, of the effectiveness of the
design  and  operation  of the  Company's  disclosure  controls  and  procedures
pursuant to Rule 13a-14 and 15d-14 of the  Securities  Exchange Act of 1934 (the
"Exchange Act"). Based upon that evaluation, the Company's management, including
the Chief  Executive  Officer and Chief  Financial  Officer,  concluded that the
Company's  disclosure  controls and procedures are effective in timely  alerting
them to material information relating to the Company (including its consolidated
subsidiaries) required to be included in the Company's Exchange Act filings.

There have been no  changes in this  fiscal  quarter in the  Company's  internal
control  over  financial  reporting  or in other  factors  that have  materially
affected,  or are  reasonably  likely to  materially  affect,  the  registrant's
internal control over financial reporting.



















                                       25



Part II. Other Information

Item 1.  Legal Proceedings

All legal  proceedings and actions  involving the Company are of an ordinary and
routine nature and are  incidental to the operations of the Company.  Management
believes that such  proceedings  should not,  individually  or in the aggregate,
have a material adverse effect on the Company's business or financial  condition
or on the results of operations.

Item 2. Change in Securities and Use of Proceeds

On April 26, 2004 we issued $40.0 million  aggregate  principal amount of senior
notes in a private  placement  (the  "$40  million  notes").  These  notes  bear
interest at a fixed rate of 4.89% and mature on April 26, 2014. Interest is paid
semi-annually.  As of June 30, 2004, $40.0 million remained outstanding.  Annual
principal  payments of  approximately  $5.7 million  begin on April 26, 2008 and
extend  through the date of maturity.  Proceeds  from this credit  facility were
used to repay our existing US dollar  denominated  term loan,  $24 million,  and
repay a portion,  of our borrowings  under our US dollar  denominated  revolving
credit  facility,  $13  million,  which are both  components  of our $90 million
credit facility,  and to repay borrowings  remaining under our $2.0 million note
and our $2.7  million  note of $2  million  and $1  million,  respectively.  The
agreement  contains  customary  financial  and  non-financial  covenants.   Such
covenants  specify  that  we  must  maintain  certain  liquidity  measures.  The
agreement  also  contains   customary   restrictions  on,  among  other  things,
additional  indebtedness,  liens on our assets,  sales or  transfers  of assets,
investments,  restricted  payments  (including  payment of  dividends  and stock
repurchases), issuance of equity securities, and mergers, acquisitions and other
fundamental changes in our business. No event of default had occurred as of June
30,  2004.  The notes are not  collateralized  except for the pledge of stock of
certain  foreign  subsidiaries.  We incurred  $0.7 million of related costs as a
result of issuing  these notes which have been  recorded as a component of other
non-current  assets  and are  being  amortized  over the term of the  notes.  In
connection with the issuance of the $40 million notes,  capitalized costs in the
amount of  approximately  $0.3 million  associated  with  structuring of the $90
million credit  facility were written off during the three months ended June 30,
2004 and are included as a component of other (income) expense.

Item 3.  Defaults upon Senior Securities

None

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

The Company's  Annual  Meeting of  Stockholders  was held on May 13, 2004. As of
March 29, 2004, the record date for the meeting, there were 16,711,958 shares of
common stock outstanding and entitled to vote at the meeting. There were present
at said meeting, in person or by proxy,  stockholders  holding 15,924,856 shares
of common stock,  constituting  approximately  95% of the shares of common stock
outstanding and entitled to vote, which constituted a quorum.

The first matter voted upon at the meeting was the election of Michael E. Werner
as a Class I Director to service for a three-year  term. The vote was 15,440,320
For and 484,536 Withheld.

The nominee was elected to serve until the 2007 Annual  Meeting of  Stockholders
and until his  successor  is duly  elected  and  qualified.  In  addition to the
foregoing director,  Steven T. Warshaw,  James E. Earsley,  and G. Ronald Morris
are serving  terms that will expire in 2005,  and Roderick R. Baty and Robert M.
Aiken, Jr. are serving terms that will expire in 2006.

The second  matter  voted upon at the  meeting  was the  proposal  to ratify and
approve  non-employee  director stock  options.  The vote was 15,866,910 For and
48,528 Against, and there were 9,618 Abstentions.

Item 5.  Other Information

None


                                       26


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

     a.   Exhibits Required by Item 601 of Regulation S-K

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

     31.2 Certification  of Chief Financial  Officer  pursuant to Section 302 of
          Sarbanes-Oxley Act.

     32.1 Certification  of Chief Executive  Officer  pursuant to Section 906 of
          Sarbanes-Oxley Act.

     32.2 Certification  of Chief Financial  Officer  pursuant to Section 906 of
          Sarbanes-Oxley Act.

     Reports on Form 8-K

     The  Company  furnished a Form 8-K, in response to Items 12 and 7, on April
     29, 2004 announcing its first quarter 2004 earnings.

     The  Company  furnished a Form 8-K, in response to Item 5, on June 21, 2004
     announcing management changes at NN Europe.




















                                       27




                                   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.



                                                       NN, Inc.
                                          --------------------------------------
                                                     (Registrant)


Date:    August 9, 2004                   /s/ Roderick R. Baty
                                          --------------------------------------
                                              Roderick R. Baty,
                                            Chairman, President and
                                            Chief Executive Officer
                                            (Duly Authorized Officer)


Date:    August 9, 2004                   /s/ David L. Dyckman
                                          --------------------------------------
                                              David L. Dyckman
                                            Vice President-Corporate Development
                                            Chief Financial Officer
                                            (Principal Financial Officer)
                                            (Duly Authorized Officer)


Date:    August 9, 2004                   /s/ William C. Kelly, Jr.
                                          --------------------------------------
                                              William C. Kelly, Jr.,
                                            Treasurer, Secretary and
                                            Chief Administrative Officer
                                            (Duly Authorized Officer)










                                       28