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


                                    FORM 10-Q

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

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

                                       OR

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

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

                         Commission File 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 May 6, 2005 there were 16,910,579 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 months ended March 31, 2005
          and 2004 (unaudited).................................................2

          Condensed  Consolidated  Balance Sheets at March 31, 2005
          and December 31, 2004(unaudited).....................................3

          Consolidated Statements of Changes in Stockholders' Equity
          for the three months ended March 31, 2005 and 2004 (unaudited).......4

          Consolidated Statements of Cash Flows for the three months
          ended March 31, 2005 and 2004 (unaudited)............................5

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

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations.................................14

Item 3.   Quantitative and Qualitative Disclosures about Market Risk..........22

Item 4.   Controls and Procedures.............................................23

Part II.  Other Information

Item 1.   Legal Proceedings...................................................24

Item 2.   Changes in Securities, Use of Proceeds and Issuer Purchases
          of Equity Securities................................................24

Item 3.   Defaults Upon Senior Securities.....................................24

Item 4.   Submission of Matters to a Vote of Security Holders.................24

Item 5.   Other Information...................................................24

Item 6.   Exhibits and Reports on Form 8-K....................................24

Signatures....................................................................25

                                       1


                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

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


                                                              Three Months Ended
                                                                   March 31,
Thousands of Dollars, Except Per Share Data                    2005             2004
- -------------------------------------------------------------------------------------
                                                                       

Net sales                                                   $ 86,715         $ 77,632
Cost of products sold (exclusive of depreciation
  shown separately below)                                     67,666           60,390
Selling, general and administrative                            7,484            7,143
Depreciation and amortization                                  4,174            3,999
(Gain) loss on disposal of assets                                  4               (8)
                                                          -----------       ----------
  Income from operations                                       7,387            6,108

Interest expense, net                                            984              841
Other (income) expense                                          (171)             (48)
                                                          -----------       ----------
Income before provision for income taxes                       6,574            5,315
Provision for income taxes                                     2,551            2,097
                                                          -----------       ----------
  Net income                                                   4,023            3,218

Other comprehensive income (loss):
  Unrealized holding gain on securities, net
  of tax                                                         (73)              --
  Foreign currency translation                                (4,070)          (2,489)
                                                          -----------       ----------
     Comprehensive income (loss)                            $   (120)           $ 729
                                                          ===========       ==========

Basic income per common share:                                $ 0.24           $ 0.19
                                                          ===========       ==========

Weighted average shares outstanding                           16,889           16,712
                                                          ===========       ==========

Diluted income per common share:                              $ 0.23           $ 0.19
                                                          ===========       ==========

Weighted average shares outstanding                           17,261           17,189
                                                          ===========       ==========
Cash dividends per common share                             $   0.08         $   0.08
                                                          ===========       ==========


                             See accompanying notes.

                                       2


                                    NN, Inc.
                      Condensed Consolidated Balance Sheets
                                   (Unaudited)


                                                                           March 31,              December 31,
Thousands of Dollars                                                         2005                     2004
- ---------------------------------------------------------------------- ------------------ ----- ------------------
                                                                                                  
Assets
Current assets:
  Cash and cash equivalents                                                    $   4,445                $  10,772
  Accounts receivable, net                                                        60,110                   51,597
  Inventories, net                                                                34,272                   35,629
  Income tax receivable                                                            3,072                    4,401
  Other current assets                                                            10,050                    5,939
                                                                       ------------------       ------------------
     Total current assets                                                        111,949                  108,338

Property, plant and equipment, net                                               123,232                  131,169
Goodwill, net                                                                     43,420                   44,457
Other assets                                                                       5,983                    5,905
                                                                       ------------------       ------------------
     Total assets                                                              $ 284,584                $ 289,869
                                                                       ==================       ==================

Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable                                                             $  42,012                $  45,217
  Dividends payable                                                                1,351                       --
  Accrued salaries and wages                                                      14,285                   16,332
  Income taxes                                                                     3,229                    1,599
  Current maturities of long-term debt                                             7,240                    7,160
  Other current liabilities                                                        5,040                    4,123
                                                                       ------------------       ------------------
     Total current liabilities                                                    73,157                   74,431

Non-current deferred tax liability                                                17,432                   17,857
Long-term loans                                                                   65,031                   67,510
Accrued pension and other                                                         14,305                   14,931
                                                                       ------------------       ------------------
     Total liabilities                                                           169,925                  174,729

Total stockholders' equity                                                       114,659                  115,140
                                                                       ------------------       ------------------
Total liabilities and stockholders' equity                                     $ 284,584                $ 289,869
                                                                       ==================       ==================



                             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, 2004                        16,712         $168       $ 52,960        $ 43,931         $ 9,409       $ 106,468
   Shares issued                                    --           --              2              --              --               2
   Net income                                       --           --             --           3,218              --           3,218
   Dividends declared                               --           --             --          (1,337)             --          (1,337)
    Other comprehensive income                      --           --             --              --          (2,489)         (2,489)
                                            -----------     --------    -----------    ------------   -------------    ------------
Balance, March 31, 2004                         16,712         $168       $ 52,962        $ 45,812         $ 6,920       $ 105,862
                                            ===========     ========    ===========    ============   =============    ============

Balance, January 1, 2005                        16,777         $168       $ 53,423        $ 45,676         $15,873       $ 115,140
  Shares issued                                    134            2            988              --              --             990
  Net income                                        --           --             --           4,023              --           4,023
  Dividends declared                                --           --             --          (1,351)             --          (1,351)
  Unrealized holding gain on securities             --           --             --              --             (73)            (73)
  Other comprehensive income                        --           --             --              --          (4,070)         (4,070)
                                            -----------     --------    -----------    ------------   -------------    ------------
Balance, March 31, 2005                         16,911         $170       $ 54,411        $ 48,348         $11,730       $ 114,659
                                            ===========     ========    ===========    ============   =============    ============



























                             See accompanying notes.


                                       4



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



                                                                                       Three Months Ended
                                                                                           March 31,
Thousands of Dollars                                                                   2005            2004
- --------------------------------------------------------------------------------   ------------    -----------
                                                                                               

Operating Activities:
  Net income                                                                           $ 4,023       $  3,218
  Adjustments to reconcile net income to net cash provided by (used in)
    operating activities:
    Depreciation and amortization                                                        4,174          3,999
    (Gain) loss on disposals of property, plant and equipment                                4             (8)
    Amortization of debt issue costs                                                        59             54
    Changes in operating assets and liabilities:
      Accounts receivable                                                               (9,990)        (8,859)
      Inventories                                                                          417          2,348
      Income tax receivable                                                              1,097             --
      Other current assets                                                              (3,598)            67
      Other assets                                                                        (183)          (129)
      Accounts payable                                                                  (1,600)         3,835
      Other liabilities                                                                  1,086          1,625
                                                                                   ------------    -----------
      Net cash provided by (used in) operating activities                               (4,511)         6,150
                                                                                   ------------    -----------
Investing Activities:

Acquisition of property, plant, and equipment                                             (832)        (2,322)
      Proceeds from disposals of property, plant and equipment                              --             36
                                                                                    -----------    -----------
      Net cash used in investing activities                                               (832)        (2,286)
                                                                                    -----------    -----------
Financing Activities:
Proceeds from short-term debt                                                               --          1,000
Repayment of long-term debt                                                             (1,289)        (2,584)
Proceeds from issuance of stock                                                            990              2
                                                                                    -----------    -----------
      Net cash used in financing activities                                               (299)        (1,582)
                                                                                    -----------    -----------
Effect of exchange rate changes on cash and cash equivalents                              (685)          (117)

Net Change in Cash and Cash Equivalents                                                 (6,327)         2,165
Cash and Cash Equivalents at Beginning of Period                                        10,772          4,978
                                                                                   ------------    -----------
Cash and Cash Equivalents at End of Period                                             $ 4,445       $  7,143
                                                                                   ============    ===========




                             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, 2004 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 month periods ended March 31, 2005 and 2004,
the Company's  financial  position at March 31, 2005 and December 31, 2004,  and
the cash flows for the three month period  ended March 31, 2005 and 2004.  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 16, 2005.

The  results for the first  quarter of 2005 are not  necessarily  indicative  of
future results.

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."  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 March 31,  2005,  the fair value of the swap was  approximately  $154,000,
which is recorded  in other  non-current  liabilities.  The change in fair value
during  the three  month  periods  ended  March 31,  2005 and 2004 was a loss of
approximately  $14,000 and $8,000,  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):

                                           March 31,           December 31,
                                               2005                 2004
                                      -------------------    -------------------
Raw materials                                $  8,265               $  8,584
Work in process                                 6,541                  6,356
Finished goods                                 21,086                 22,334
Less inventory reserves                        (1,620)                (1,645)
                                      -------------------    -------------------
                                             $ 34,272               $ 35,629
                                      ===================    ===================

Inventories  on  consignment  at  customer  locations  as of March 31,  2005 and
December 31, 2004 were $3,963 and $3,755, respectively.

Note 4.  Net Income Per Share



                                                                                       Three Months Ended
                                                                                            March 31,
Thousands of Dollars, Except Share and Per Share Data                               2005                   2004
- ------------------------------------------------------                      -------------------    ------------------
                                                                                                    
Net income                                                                         $     4,023            $     3,218
                                                                            ===================    ==================
Weighted average basic shares                                                       16,888,524             16,711,651
Effect of dilutive stock options                                                       372,260                477,099
                                                                           -------------------    -------------------
Weighted average dilutive shares outstanding                                        17,260,784             17,188,750
                                                                            ===================    ==================
Basic net income per share                                                               $0.24                  $0.19
                                                                            ===================    ==================
Diluted net income per share                                                             $0.23                  $0.19
                                                                            ===================    ==================


Excluded  from the shares  outstanding  for each of the periods  ended March 31,
2005 and 2004 were 357,000 and 438,000 antidilutive options, respectively, which
had exercise prices of $12.62 as of March 31, 2005 and March 31, 2004.

Note 5.  Segment Information

During 2005 and 2004, 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.  Additionally,  costs related to our
start-up  operation  in China and  corporate  office  costs are  included in the
Domestic  Ball and  Roller  Segment.  The NN  Europe  Segment  is  comprised  of
precision ball manufacturing facilities located in Kilkenny,  Ireland,  Eltmann,
Germany,  Pinerolo, Italy, Veenendaal, The Netherlands ("Veenendaal") which is a
tapered  roller and metal cage  manufacturing  operation and Kysucke Nove Mesto,
Slovakia,  which began  production  in 2004.  See Note 6,  "Acquisitions,  Joint
Ventures and New Business Expansion". 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,  2004.  We  evaluate  segment
performance  based on profit or loss from  operations  before income  taxes.  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 month
periods ended March 31, 2005 or 2004.



                                                                 Three Months Ended March 31,
                                                     2005                                           2004
                                                                 Plastic and      Domestic                      Plastic and
                                Domestic Ball    NN Europe         Rubber          Ball &       NN Europe         Rubber
Thousands of Dollars              & Roller        Segment        Components        Roller        Segment        Components
- -------------------------------- ------------ ---------------- ---------------- ------------- --------------- ----------------
                                                                                                 
Revenues from external              $ 15,927       $ 55,937         $ 14,851      $ 14,427        $ 50,055         $ 13,150
customers
Segment pretax profit                  1,322          4,550              702           767           3,790              758
Segment assets                        52,250        171,380           60,954        50,033         160,321           57,671


Note 6.  Acquisitions, Joint Ventures and New Business Expansion

During 2004, we formed a wholly-owned subsidiary,  NN Precision Bearing Products
Company, LTD, ("NN Asia)". This subsidiary, which is expected to begin precision
ball  production  during the second half of 2005, will be located in the Kunshan
Economic and Technology  Development  Zone,  Jiangsu,  The People's  Republic of
China and is a component  of our strategy to globally  expand our  manufacturing
base.  The costs  incurred  as a result  of this  start-up  for the three  month
periods  ended March 31, 2005 and 2004 of  approximately  $0.2  million and $0.1
million,  respectively,  were expensed and are included in the Domestic Ball and
Roller Segment.

On October 9, 2003, we acquired certain assets  comprised of land,  building and
machinery  and equipment of the  precision  ball  operations of KLF - Gulickaren
("KLF"),  based in  Kysucke  Nove  Mesto,  Slovakia.  We paid  consideration  of
approximately 1.7 million Euros ($2.0 million). The assets are being utilized by
our wholly-owned  subsidiary NN Slovakia based in Kysucke Nove Mesto,  Slovakia,
which began  production in 2004.  The financial  results of the  operations  are
included in our NN Europe Segment.






                                       8



Note 7. Pension

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. At March
31, 2005, 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
                                                                  March 31,
         (in thousands of dollars)                          2005          2004
         --------------------------------------------      --------     --------
         Service cost                                           $27          $26
         Interest cost                                           60           58
                                                           --------      -------
         Net periodic pension cost                              $87          $84
                                                           ========      =======

We expect to contribute  approximately $0.3 million to our pension plan in 2005.
As of March 31,  2005,  approximately  $0.1 million of  contributions  have been
made.

Note 8. New Accounting Pronouncements

In March  2005 the FASB  issued  FASB  Interpretation  No. 47,  "Accounting  for
Conditional Asset Retirement  Obligations" ("FIN 47"). FIN 47 clarifies that the
term  "conditional  asset  retirement  obligation" as used in FASB Statement No.
143, "Accounting for Asset Retirement Obligations", refers to a legal obligation
to perform an asset  retirement  activity in which the timing and (or) method of
settlement  are  conditional on a future event that may or may not be within the
control of the entity. FIN 47 is effective no later than the end of fiscal years
ending after  December 15, 2005. We are currently  evaluating the impacts of FIN
47 on the Company's consolidated financial statements.

On December 16,  2004,  the FASB issued SFAS No.  123R,  "Share-Based  Payment,"
which  requires  companies  to expense the value of employee  stock  options and
similar awards and establishes  standards for the accounting for transactions in
which an entity  exchanges its equity  instruments for goods.  SFAS No. 123R was
effective for annual  periods  beginning  after June 15, 2005 and applies to all
outstanding and unvested  share-based  payment awards. This Statement requires a
public entity to measure the cost of employee  services received in exchange for
an award of equity  instruments  based on the grant-date fair value of the award
(with limited  exception).  That cost will be recognized  over the period during
which an employee is required to provide  service in exchange for the  award-the
requisite  service  period  (usually  the  vesting  period).  We  are  currently
evaluating the impacts of SFAS No. 123R on the Company's  consolidated financial
statements.

In November 2004, the FASB issued SFAS No. 151,  "Inventory Costs". SFAS No. 151
clarifies the accounting for abnormal amounts of idle facility expense, freight,
handling costs and wasted material (spoilage). SFAS No. 151 requires these items
be recognized as current-period  charges. In addition, SFAS No. 151 requires the
allocation of fixed production  overheads to the costs of conversion be based on
the normal  capacity of the production  facilities.  This statement is effective
for fiscal years beginning after June 15, 2005. We are currently  evaluating the
impact of SFAS No. 151 on the company's financial statements.

                                       9



In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets
an amendment of APB Opinion No. 29". SFAS No. 153  eliminates the exception from
fair value measurement for nonmonetary exchanges of similar productive assets in
paragraph 21(b) of APB Opinion No. 29, Accounting for Nonmonetary  Transactions,
and  replaces it with an exception  for  exchanges  that do not have  commercial
substance.  This Statement specifies that a nonmonetary  exchange has commercial
substance  if the  future  cash  flows of the  entity  are  expected  to  change
significantly as a result of the exchange.  The provisions of this Statement are
effective for nonmonetary asset exchanges  occurring in fiscal periods beginning
after June 15, 2005. We are currently  evaluating  the impact of SFAS 153 on the
Company's Financial Statements.

Deduction for Qualified Domestic Production Activities

On October 22, 2004, the President signed the American Jobs Creation Act of 2004
(the "Act").  The Act provides a deduction  for income from  qualified  domestic
production  activities,  which  will be  phased in from 2005  through  2010.  In
return,  the  Act  also  provides  for a  two-year  phase  out of  the  existing
extra-territorial income exclusion (ETI) for foreign sales that was viewed to be
inconsistent  with  international  trade protocols by the European Union. We are
not yet in a position  to  determine  the net effect of the phase out of the ETI
and the  phase in of this new  deduction  on the  effective  tax rate in  future
years.  We expect to be in a position to finalize our assessment by December 31,
2005.

Under the  guidance in FASB Staff  Position No. FAS 109-1,  Application  of FASB
Statement  No.  109,  "Accounting  for Income  Taxes," to the Tax  Deduction  on
Qualified  Production  Activities  Provided by the American Jobs Creation Act of
2004,  issued and effective on December 21, 2004,  the deduction will be treated
as a "special  deduction" as described in FASB  Statement No. 109. As such,  the
special deduction has no effect on deferred tax assets and liabilities  existing
at the enactment date.  Rather, the impact of this deduction will be reported in
the period in which qualifying activities occur.

Repatriation of Foreign Earnings

On October 22, 2004, the President signed the American Jobs Creation Act of 2004
(the "Act").  The Act creates a temporary  incentive  for U.S.  corporations  to
repatriate accumulated income earned abroad by providing an 85 percent dividends
received deduction for certain dividends from controlled  foreign  corporations.
The deduction is subject to a number of limitations and  uncertainty  remains as
to how to interpret numerous provisions in the Act. As such, we are not yet in a
position to decide on whether,  and to what extent, we might repatriate  foreign
earnings  that  have not yet been  remitted  to the U.S.  We  expect  to be in a
position to finalize our assessment by December 31, 2005.

Note 9.  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 June 30,  2007  bearing  interest at a floating  rate equal to LIBOR
(3.12% at March 31,  2005) 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  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 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,


                                       10



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 March 31, 2005.

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 March 31, 2005, $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 other short term borrowings totaling approximately
$4.7  million.  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.  We were in compliance with all such
covenants as of March 31, 2005. 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.

The fair  value of our fixed  rate  long-term  borrowings  are  estimated  using
discounted  cash flow  analysis  based on our  incremental  borrowing  rates for
similar types of borrowing  arrangements.  We estimate the fair value of the $40
million  notes to be $40.2  million  at March  31,  2005 and  $40.4  million  at
December 31, 2004.

Note 10. Goodwill

The changes in the carrying  amount of goodwill for the three month period ended
March 31,  2005 and the twelve  month  period  ended  December  31,  2004 are as
follows:




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                                                        --               1,564            1,564
                                                   ------------------------ ------------------- ---------------
Balance as of December 31, 2004                                   $ 25,755            $ 18,702         $ 44,457
                                                   ======================== =================== ===============

In thousands of dollars                              Plastic and Rubber
                                                     Components Segment     NN Europe Segment        Total
                                                   ------------------------ ------------------- ---------------
Balance as of January 1, 2005                                     $ 25,755            $ 18,702         $ 44,457
Currency impacts                                                        --              (1,037)          (1,037)
                                                   ------------------------ ------------------- ---------------
Balance as of March 31, 2005                                      $ 25,755            $ 17,665         $ 43,420
                                                   ======================== =================== ===============



                                       11


Note 11. 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  Accounting  Principals Board ("APB") Opinion
No. 25 and,  accordingly,  have not recorded  compensation expense for the three
month  periods ended March 31, 2005 or March 31, 2004 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
reduced to the pro-forma amounts indicated below:




                                                                                Three months ended
                                                                                    March 31,
In Thousands, Except per Share Data                                          2005             2004
- ---------------------------------------------------------------------    -------------     -----------
                                                                                         
Net income - as reported                                                      $ 4,023          $3,218
 Stock based compensation costs (income), net of income tax,
     included in net income as reported                                           (61)            (67)
 Stock based compensation costs, net of income tax, that would have
     been included in net income if the fair value method had been
     applied                                                                     (251)             (7)
                                                                         -------------     -----------
Net income - pro-forma                                                        $ 3,711          $3,144
                                                                         =============     ===========
Basic earnings per share - as reported                                        $  0.24          $ 0.19
 Stock based compensation costs (income), net of income tax,
 included in net income as reported                                                --              --
 Stock based compensation costs, net of income tax, that would have
     been included in net income if the fair value method had been
     applied                                                                    (0.01)             --
                                                                         -------------     -----------
Basic earnings per share - pro-forma                                          $  0.23          $ 0.19
                                                                         =============     ===========

Earnings per share-assuming dilution - as reported                            $  0.23          $ 0.19
 Stock based compensation costs (income), net of income tax,
     included in net income as reported                                            --              --
 Stock based compensation costs, net of income tax, that would have
     been included in net income if the fair value method had been
     applied                                                                    (0.01)             --
                                                                         -------------     -----------
Earnings per share - assuming dilution-pro-forma                              $  0.22          $ 0.19
                                                                         =============     ===========


The fair value of each option grant was  estimated  based on actual  information
available through March 31, 2005 and 2004 using the Black Scholes option-pricing
model with the following assumptions:

Term                    Vesting period
- ----                    -------------------
Risk free interest rate 4.00% and 3.85% at March 31, 2005 and 2004, respectively
Dividend yield          2.60% and 2.74% at March 31, 2005 and 2004, respectively
Volatility            48.38% and 49.16% at March 31, 2005 and 2004, respectively



                                       12


Note 12. 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 second half 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  satisfied 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 March 31, 2005, 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 term includes a fair value buy-out  provision and the option to extend
the lease term under the same terms and conditions as the original agreement.

Note 13. Restructuring Charges

Eltmann, Germany Restructuring
- ------------------------------

During the  fourth  quarter  of 2004,  the  Company's  NN Europe  subsidiary,  a
component of the Company's NN Europe Segment,  announced a reduction in staffing
at its Eltmann, Germany ball production facility. This restructuring will affect
approximately  86  employees  and is expected be  completed  during  2005.  As a
result, during 2004, the Company recorded restructuring charges of approximately
1,700 Euro ($2,290) related to severance costs of approximately $2,115 and other
related charges of  approximately  $175. The workforce  reduction is a result of
the Company's  continuing  strategy of  rationalizing  its global  manufacturing
capacity and transfer of production  principally to its facility in Kysucke Nove
Mesto,  Slovakia.  The charges were  recorded in  restructuring  and  impairment
costs, a component of income from operations in the fourth quarter of 2004.

The following summarizes the restructuring  charges related to the restructuring
at the Company's Eltmann,  Germany facility for the twelve months ended December
31, 2004 and the three months ended March 31, 2005:

Three months ended March 31, 2005


                                Reserve                                                   Reserve
                               Balance at                    Paid in        Currency     Balance at
                                12/31/04       Charges         2005          Impacts      03/31/05
- --------------------------- --------------- -------------- ------------   ------------- -------------
                                                                           
Severance and other             $ 2,290           $ --           $ 184         $ (86)     $ 2,020
employee costs
- --------------------------- --------------- -------------- ------------   ------------- -------------
                                $ 2,290           $ --           $ 184         $ (86)     $ 2,020
- --------------------------- --------------- -------------- ------------   ------------- -------------


Twelve months ended December 31, 2004
- --------------------------------------


                                                 Charges       Paid in 2004      Reserve Balance at
                                                                                        12/31/04
                                              --------------  ---------------   ---------------------
                                                                                 

- -------------------------------------------- ---------------  ---------------   ---------------------
Severance and other employee costs               $2,290             --                    $2,290
- -------------------------------------------- ---------------  ---------------   ---------------------
Total                                            $2,290             --                    $2,290
- -------------------------------------------- ===============  ===============   =====================


We expect to pay all amounts during 2005 and no additional charges are expected
to be incurred.




                                       13



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    Regulatory compliance

          o    Energy

     o    Raw material availability

     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  2004,  sales  of  balls  and  rollers  accounted  for
approximately  77% of the  Company's  total net sales  with 59% and 18% of sales
from balls and rollers, respectively. Sales of metal bearing retainers accounted
for 6% and sales of precision  molded plastic and rubber parts accounted for the
remaining 17%.

                                       14



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 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 March 31, 2005  Compared to the Three Months Ended March 31,
2004

Net Sales. Net sales increased by  approximately  $9.1 million,  or 11.7%,  from
$77.6 million in the first quarter of 2004 to $86.7 million in the first quarter
of 2005.  By  segment,  net sales  increased  by $5.9  million for the NN Europe
Segment,  $1.7  million for the Plastic and Rubber  Components  Segment and $1.5
million for the Domestic Ball and Roller Segment.  Within the NN Europe Segment,
approximately  $3.4  million of the increase is related to the impact of foreign
currency  exchange  rates,  approximately  $1.6  million  is  related  to  price
adjustments  associated  with raw material pass through and  approximately  $0.9
million is related to increased  product  demand.  Within the Plastic and Rubber
Components  Segment,  approximately $0.4 million is related to price adjustments
associated  with raw  material  pass through and  approximately  $1.3 million is
related  to  increased  product  demand.  Within  the  Domestic  Ball and Roller
Segment,  approximately  $1.1  million  of the  increase  is  related  to  price
adjustments  associated  with raw  material  pass  through  and $0.4  million is
related to increased product demand.

Cost of Products  Sold.  Cost of products sold increased by  approximately  $7.3
million,  or 12.0%,  from $60.4  million  in the first  quarter of 2004 to $67.7
million  for the first  quarter  of 2005.  By  segment,  cost of  products  sold
increased  by $4.8  million  for the NN Europe  Segment,  $1.9  million  for the
Plastic and Rubber Components Segment and $0.6 million for the Domestic Ball and
Roller Segment. Within the NN Europe Segment,  approximately $2.7 million of the
increase  is  related  to the  impact of  foreign  currency  exchange  rates and
approximately $2.1 million is related to increased product demand, material cost
increases  and  inventory  management  efforts.  Within the  Plastic  and Rubber
Components  Segment,  the increase of  approximately  $1.9 million is related to
increases in product  demand and material  cost  increases.  Within the Domestic
Ball and Roller Segment,  the increase of approximately  $0.6 million is related
to increased product demand. As a percentage of net sales, cost of products sold
increased  from 77.8% during the first quarter of 2004 to 78.0% during the first
quarter of 2005.

The price of steel has risen over the last  twelve to  eighteen  months with the
potential  for 2005 prices 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
steel prices we pay in procuring our steel in the form of higher unit prices and
scrap  surcharges and could  adversely  impact the  availability  of steel.  Our
contracts  with key  customers  allow us to pass a majority  of the steel  price
increases on to those customers.  However,  for our NN Europe Segment,  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 $0.3 million,  or 4.8%, from
$7.2 million in the first  quarter of 2004 to $7.5 million for the first quarter
of 2005.  Approximately $0.2 million of the increase is related to the impact of
foreign currency  exchange rates within the NN Europe Segment and  approximately
$0.1 million of the increase is a result of costs incurred at our China start-up
operation.  As a percentage of net sales,  selling,  general and  administrative
expenses decreased from 9.2% during the first quarter of 2004 to 8.6% during the
first quarter of 2005.

                                       15



Depreciation and Amortization.  Depreciation and amortization  expense increased
by $0.2 million, or 4.4%, from $4.0 million in the first quarter of 2004 to $4.2
million  in the  first  quarter  of 2005.  Principally  all of the $0.2  million
increase is related to the impact of foreign currency  exchange rates within the
NN Europe Segment.  As a percentage of net sales,  depreciation and amortization
expense  decreased from 5.2% during the first quarter of 2004 to 4.8% during the
first quarter of 2005.

Interest  Expense.  Interest expense  increased by $0.2 million,  or 17.0%, from
$0.8 million in the first  quarter of 2004 to $1.0 million in the first  quarter
of 2005.  The  increase is  principally  related to increase in market  interest
rates and our April 26, 2004 issuance of our $40.0 million  aggregate  principal
amount of senior notes in a private  placement.  These notes bear  interest at a
fixed rate of 4.89%. See "Liquidity and Capital Resources".

Net Income. Net income increased by approximately  $0.8 million,  or 25.0%, from
$3.2 million in the first  quarter of 2004 to $4.0 million in the first  quarter
of 2005. As a percentage of net sales, net income increased from 4.1% during the
first quarter of 2004 to 4.6% during the first quarter of 2005.

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  new  $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 new financing  arrangement replaced our
prior credit  facility  with AmSouth and NN Europe's  credit  facility with Hypo
Vereinsbank  Luxembourg,  S.A. The credit  facility  consists of a $30.0 million
revolver expiring on June 30, 2007, bearing interest at a floating rate equal to
LIBOR  (3.12% at March 31, 2005) 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  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  (2.14% at March 31, 2005) plus
an applicable  margin of 1.25% to 2.0%.  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.  We were in  compliance  with all such
covenants as of March 31, 2005.

On April 26, 2004 we issued $40.0 million  aggregate  principal amount of senior
notes in a private placement. These notes bear interest at a fixed rate of 4.89%
and mature on April 26, 2014. Interest is paid  semi-annually.  Annual principal
payments  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 and repay a portion of our borrowings under our US dollar
denominated  revolving  credit  facility,  which are both  components of our $90
million  credit  facility,  and to repay  other short term  borrowings  totaling
approximately  $4.7 million.  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.  We were in compliance with all such
covenants as of March 31, 2005. The notes are not collateralized  except for the
pledge of stock of certain foreign subsidiaries.

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.

                                       16


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 March 31, 2005, 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 $38.8 million at March 31, 2005 as compared to $33.9 million at
December 31, 2004. The ratio of current assets to current liabilities  increased
from 1.46:1 at December  31,  2004 to 1.53:1 at March 31,  2005.  Cash flow from
operations  decreased  to ($4.5  million)  during the first three months of 2005
from $6.2 million during the first three months of 2004.

During 2005, we plan to spend approximately $9.1 million on capital expenditures
related  primarily  to  equipment  and process  upgrades  and  replacements  and
approximately $7.9 million  principally  related to geographic  expansion of our
manufacturing  base. Of these amounts  approximately $0.8 million has been spent
through  March 31,  2005.  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 December 2005.

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 all  locations  in the NN Europe  Segment,  except  Slovakia  whose
functional currency is the Slovak Korona.  Slovakia joined the European Union in
May 2004 and current plans call for Slovakia to adopt the Euro as its functional
currency at a later date.

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 inflation
during recent  years,  prices for 52100 Steel,  engineered  resins and other raw
materials  purchased  by  the  Company  are  subject  to  material  change,  see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Overview and Management  Focus".  For example due to an increase in
worldwide  demand for 52100  Steel and the  decrease  in the value of the United
States  dollar  relative  to foreign  currencies,  the  Company  experienced  an
increase in the price of 52100 Steel and may experience  difficulty in obtaining
an  adequate  supply of 52100  Steel from its  existing  suppliers.  In our 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 and annual pricing  adjustments to offset material
price  fluctuations  in steel and quarterly  scrap  surcharge  adjustments.  The
Company typically reserves the right to increase product prices  periodically in
the event of increases in its raw material  costs.  In the past, the Company has
been able to  minimize  the impact on its  operations  resulting  from the 52100
Steel price fluctuations by taking such measures. However, by contract, material
price  changes  in any given year are passed  along  with price  adjustments  in
January of the following year.  Certain sales  agreements are in effect with SKF
and INA, which provide for minimum  purchase  quantities  and specified,  annual
sales price  adjustments that may be modified up or down for changes in material
costs. These agreements expire during 2006 and 2008.

                                       17


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, 2004 including those policies as discussed in
Note 1. These policies 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.

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.  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.


                                       18



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.

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  48%  of
consolidated net sales in 2004, and sales to INA accounted for approximately 14%
of  consolidated  net sales in 2004.  During  2004,  our ten  largest  customers
accounted for approximately 81% of our consolidated net sales. None of our other
customers  individually accounted for more than 5% of our consolidated net sales
for 2004. 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.

                                       19



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, in 2000 and acquired
our bearing seal  operations in 2001.  During 2002, we purchased  INA'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.

                                       20



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.

                                       21



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 March 31,
2005, we had $51.8 million  outstanding under the domestic credit facilities and
NN Europe had 15.8 million Euro ($20.5 million)  outstanding under the Euro term
loan. See Note 8 of the Notes to Consolidated Financial Statements. At March 31,
2005, a  one-percent  increase in the interest  rate charged on our  outstanding
borrowings  under  both  credit  facilities  would  result in  interest  expense
increasing annually by approximately $0.5 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.,  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.

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 March 31, 2005.

                                       22


Item 4. Controls and Procedures

As of March 31, 2005, 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 Principal  Accounting  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 Pincipal Accounting Officer,  concluded that the
Company's disclosure controls and procedures are effective.

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.

























                                       23


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,  Use of Proceeds  and Issuer  Purchases of Equity
        Securities

None

Item 3. Defaults upon Senior Securities

None

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

None

Item 5. Other Information

None

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

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

     10.1 Amendment No. 5  dated March 30, 2005, to the Credit  Agreement  dated
          May 1, 2003,  among NN, Inc. and NN Europe ApS as the  Borrowers,  the
          subsidiaries  as  Guarantors,  the Lenders as identified  therein,  Am
          South  Bank as  Administrative  Agent and Sun  Trust as  Documentation
          Agent and Euro Loan Agent.

     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.

     b.   Reports on Form 8-K

          The  Company  furnished  a Form 8-K, in response to Items 12 and 7, on
          February 28, 2005  announcing  its fourth quarter and fiscal year 2004
          earnings.

          The  Company  furnished a Form 8-K on January 3, 2005  announcing  the
          sale of its  Walterboro  plant  facility and the recording of a charge
          for loss on sale of fixed assets.


                                       24



                                   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:    May 10, 2005                     /s/ Roderick R. Baty
        --------------                        ----------------------------------
                                              Roderick R. Baty,
                                              Chairman, President and
                                              Chief Executive Officer
                                              (Duly Authorized Officer)


Date:    May 10, 2005                    /s/  Steven W. Fray
        --------------                        ----------------------------------
                                              Steven W. Fray
                                              Corporate Controller
                                              (Principal Accounting Officer)
                                              (Duly Authorized Officer)













                                       25