EXHIBIT 99.1

FINANCIAL
RELATIONS BOARD

                                                         RE: NN, Inc.
                                                         2000 Waters Edge Drive
                                                         Johnson City, TN  37604

FOR FURTHER INFORMATION:

AT THE COMPANY                                      AT FINANCIAL RELATIONS BOARD
- --------------                                      ----------------------------
Will Kelly                                        Marilynn Meek    Susan Garland
Vice President and Chief Administrative Officer   (General info)  (Analyst info)
(423) 743-9151                                    212-827-3773     212-827-3775

FOR IMMEDIATE RELEASE
July 28, 2005

                  NN, INC. REPORTS SECOND QUARTER 2005 RESULTS
                   Revenues Up 12%, Earnings Per Share Up 75%

Johnson City, Tenn, July 28, 2005 - NN, Inc.  (Nasdaq:  NNBR) today reported its
financial  results for the second quarter ended June 30, 2005. Net sales for the
second  quarter of 2005 rose 11.8% to $84.2  million from $75.3  million for the
same  period of 2004.  Net income for the second  quarter of 2005  totaled  $3.6
million,  or $0.21 per diluted  share,  compared to $2.0  million,  or $0.12 per
diluted  share for the second  quarter of 2004,  an  increase of 80.0% and 75.0%
respectively.

Net sales for the first half of 2005 were $170.9 million, up 11.8%,  compared to
$152.9  million  for the same  period of 2004.  Net income for the first half of
2005 totaled $7.6 million, or $0.44 per diluted share, compared to $5.2 million,
or $0.30 per diluted share for the same period of 2004, an increase of 46.2% and
46.7% respectively.

James H. Dorton, Vice President and Chief Financial Officer,  commented, "Of the
total revenue increase of $18.0 million in the first half of 2005 as compared to
the same  period  in 2004,  volume  improvements  and new  program  share  gains
accounted for $7.8  million,  the impact of currency  translation  accounted for
$5.1  million and price  increases  associated  with raw  material  pass through
accounted  for the  remaining  $5.1 million.  Our 2005 second  quarter  revenues
reflect  slightly  improving  demand in both the  North  American  and  European
automotive sectors and continuing  year-to-date strong industrial demand in both
markets.

"As a percentage  of net sales,  2005 second  quarter cost of products  sold was
78.4%.  These margins,  though  essentially flat with the second quarter of 2004
level of 78.3%,  were  negatively  impacted  by  increased  resin  prices at our
Industrial Molding facility.  Year-to-date cost of products sold was 78.2% which
continued to show improvement



over 2004 full year margins of 79.1%.  This  improvement  was a direct result of
the cost reduction efforts generated by our Level 3 initiative.

"Selling,  general and administrative  expenses of $7.3 million,  or 8.7% of net
sales for the second  quarter of 2005 decreased  $744,000 from $8.0 million,  or
10.6% of net sales for the second  quarter of 2004.  The decrease was  primarily
due to lower  Sarbanes-Oxley  compliance  costs as  compared  to the prior year.
Selling, general and administrative expenses for the first half of 2005 remained
on plan at 8.7% of net  sales  as  compared  to 9.9% of net  sales  for the same
period in 2004.

Mr. Dorton concluded,  "Debt minus cash remained  relatively  unchanged from the
beginning of the year.  Although  traditionally  our working  capital  needs are
higher  for the first  half of the year,  we are  currently  running  behind our
previously  announced  debt reduction goal of $12.0 million to $13.0 million for
the full year of 2005.  We remain  committed to this goal and will take measures
in the second half of the year to aggressively  manage our working capital needs
and reassess our capital expenditure plans."

Roderick R. Baty, Chairman and Chief Executive Officer,  commented, "We continue
to be pleased with the start-up  investments we have made in Slovakia and China,
as well as certain strategic  initiatives which have positioned the Company well
for improving financial performance for the remainder of 2005 and beyond.

Mr.  Baty  concluded,  "In  total,  our  operations  are  performing  at  levels
established  in our original  business  plan. We anticipate  the strong  overall
levels of demand we  experienced  during the first half of the year to  continue
into the third and fourth quarters.  As a result, our capacity utilization rates
should  remain  high for the  remainder  of the  year.  We still  face  concerns
regarding  the  volatility  of steel  inflation in the U.S. We will  continue to
experience  significant  steel raw material  inflation  in the  domestic  market
during the last six months of the year. In Europe, there is a downward trend for
scrap surcharge  pricing levels and we expect this trend to continue through the
remainder  of 2005.  In addition  to the steel  inflation,  we have  experienced
higher resin costs at our Industrial  Molding operation due to historically high
oil prices.  Our 2005 earnings  projections  include provisions for a continuing
pass  through of both steel and plastic  resin  inflation  in the form of higher
selling prices to our customers.

"Finally, currency remains an open issue with respect to our previously provided
guidance for both revenue and earnings in 2005. If the U.S. Dollar-Euro exchange
rate for the  remainder  of the year remains at the level in place at the end of
the second  quarter,  we would  anticipate  currency  translation  to negatively
affect both revenue and earnings.  Our revenue  estimate for the full year would
be adjusted  downward  by  approximately  $9.0  million to $328.0  million.  Our
anticipated  full year  earnings  would be impacted by  approximately  $0.04 per
diluted  share and result in revised  full year  guidance  of $0.86 to $0.90 per
diluted share."

                                       2



NN, Inc. manufacturers and supplies high precision bearing components consisting
of balls,  rollers,  seals, and retainers for leading bearing manufacturers on a
global basis. In addition,  the company  manufactures a variety of other plastic
components. NN, Inc. had sales of US $304 million in 2004.

Except for specific  historical  information,  many of the matters  discussed in
this press release may express or imply projections of revenues or expenditures,
statements of plans and objectives or future  operations or statements of future
economic   performance.   These,  and  similar  statements  are  forward-looking
statements  concerning  matters  that  involve  risks,  uncertainties  and other
factors which may cause the actual  performance of NN, Inc. and its subsidiaries
to differ  materially  from those expressed or implied by this  discussion.  All
forward-looking  information  is provided  by the  Company  pursuant to the safe
harbor  established under the Private  Securities  Litigation Reform Act of 1995
and  should  be  evaluated  in the  context  of these  factors.  Forward-looking
statements generally can be identified by the use of forward-looking terminology
such as "assumptions",  "target", "guidance",  "outlook", "plans", "projection",
"may", "will", "would", "expect", "intend", "estimate", "anticipate", "believe",
"potential" or "continue" (or the negative or other derivatives of each of these
terms) or similar  terminology.  Factors  which could  materially  affect actual
results  include,  but are not  limited  to:  general  economic  conditions  and
economic  conditions in the  industrial  sector,  inventory  levels,  regulatory
compliance costs and the Company's ability to manage these costs, start-up costs
for new operations, debt reduction,  competitive influences,  risks that current
customers  will  commence  or  increase  captive  production,  risks of capacity
underutilization,  quality  issues,  availability  and  price of raw  materials,
currency and other risks  associated  with  international  trade,  the Company's
dependence on certain  major  customers,  and other risk factors and  cautionary
statements listed from time to time in the Company's periodic reports filed with
the  Securities  and  Exchange  Commission,  including,  but not limited to, the
Company's Annual Report on 10-K for the fiscal year ended December 31, 2004.

                             Financial Tables Follow


                                       3



                                    NN, Inc.
                        Consolidated Statements of Income
                    (In thousands, except per share amounts)
                                   (Unaudited)



                                                       Three Months Ended                 Six Months Ended
                                                            June 30,                          June 30,
                                                      2005            2004             2005             2004
                                                   ------------    ------------    -------------    -------------
                                                                                            

Net sales                                              $84,166         $75,265        $ 170,881         $ 152,897
Cost of products sold (exclusive of
   depreciation shown separately below)                 66,005          58,937          133,670           119,326
Selling, general and administrative                      7,297           8,041           14,782            15,184
Depreciation and amortization                            4,130           3,969            8,303             7,918
Loss on disposal of assets                                   2               -                6                 -
                                                   ------------    ------------    -------------    -------------
  Income from operations                                 6,732           4,318           14,120            10,469

Interest expense, net                                    1,025             932            2,008             1,824
Other (income) expense, net                              (168)              25            (340)              (31)
                                                   ------------    ------------    -------------    -------------
Income before provision for income taxes                 5,875           3,361           12,452             8,676
Provision for income taxes                               2,320           1,375            4,872             3,472
                                                   ------------    ------------    -------------    -------------
  Net income                                           $ 3,555         $ 1,986        $   7,580         $   5,204
                                                   ============    ============    =============    =============

Diluted income per common share                        $  0.21         $  0.12        $    0.44         $    0.30
                                                   ============    ============    =============    =============

Weighted average diluted shares                         17,328          17,177           17,252            17,176
                                                   ------------    ------------    -------------    -------------














                                       4




                                    NN, Inc.
                            Condensed Balance Sheets
                                 (In thousands)
                                   (Unaudited)


                                                       June 30,               December 31,
                                                         2005                    2004
                                                --------------------     -------------------
                                                                            

Assets
Current Assets:
Cash                                                      $   8,038               $  10,772
Accounts receivable, net                                     56,933                  51,597
Inventories, net                                             33,161                  35,629
Other current assets                                         12,020                  10,340
                                                --------------------     ------------------
  Total current assets                                      110,152                 108,338

Property, plant and equipment, net                          115,214                 131,169
Goodwill, net                                                42,044                  44,457
Other assets                                                  5,840                   5,905
                                                --------------------     ------------------
  Total assets                                            $ 273,250               $ 289,869
                                                ====================     ==================

Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable                                          $  38,869               $  45,217
Accrued salaries and wages                                   13,944                  16,332
Current portion of long-term debt                             7,255                   7,160
Other liabilities                                             6,656                   5,722
                                                --------------------     ------------------
Total current liabilities                                    66,724                  74,431

Deferred income taxes                                        16,760                  17,857
Long-term notes payable                                      64,669                  67,510
Other                                                        13,009                  14,931
                                                --------------------     ------------------
Total liabilities                                           161,162                 174,729

Total stockholders' equity                                  112,088                 115,140

Total liabilities and stockholders' equity                $ 273,250               $ 289,869
                                                ====================     ==================



                                       5