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


                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 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 August 1, 2005 there were  17,176,172  shares of the  registrant's  common
stock, par value $0.01 per share, outstanding.



                                    NN, Inc.
                                      INDEX


                                                                        Page No.
Part I.  Financial Information

Item 1.  Financial Statements:

     Consolidated  Statements of Income and  Comprehensive  Income
     for the three and six months ended June 30, 2005 and 2004
     (Unaudited)............................................................   2

     Condensed Consolidated Balance Sheets at June 30, 2005
     and December 31, 2004 (unaudited)......................................   3

     Consolidated Statements of Changes in Stockholders' Equity for the
     six months ended June 30, 2005 and 2004 (unaudited)....................   4

     Consolidated Statements of Cash Flows for the six months ended
     June 30, 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.........  24

Item 4.  Controls and Procedures............................................  24

Part II.  Other Information

Item 1.  Legal Proceedings..................................................  25

Item 2.  Changes in Securities and Use of Proceeds..........................  25

Item 3.  Defaults Upon Senior Securities....................................  25

Item 4.  Submission of Matters to a Vote of Security Holders................  25

Item 5.  Other Information..................................................  25

Item 6.  Exhibits and Reports on Form 8-K...................................  26

Signatures..................................................................  27




                           PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

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



                                                           Three Months Ended               Six Months Ended
                                                                June 30,                        June 30,
(Thousands of Dollars, Except Per Share Data)             2005            2004           2005             2004
- ---------------------------------------------------   -----------     -----------    ------------     ------------
                                                                                              

Net sales                                              $   83,787         $75,265       $ 170,502         $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                                    6,353           4,318          13,741           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                    5,496           3,361          12,073            8,676
Provision for income taxes                                  2,184           1,375           4,736            3,472
                                                      -----------     -----------    ------------     ------------
    Net income                                              3,312           1,986           7,337            5,204

Other comprehensive income (loss):
     Unrealized holding gain on securities,
        net of tax                                             --              --             (73)              --
     Foreign currency translation                          (5,895)           (524)         (9,965)          (3,013)
                                                      -----------     -----------    ------------     ------------
     Comprehensive income (loss)                       $   (2,583)        $ 1,462       $  (2,701)        $  2,191
                                                      ===========     ===========    ============     ============

Basic income per common share:                         $     0.20         $  0.12       $    0.43         $   0.31
                                                      ===========     ===========    ============     ============

  Weighted average shares outstanding                      16,971          16,721          16,914           16,713
                                                      ===========     ===========    ============     ============

Diluted income per common share:                       $     0.19         $  0.12       $    0.43         $   0.30
                                                      ===========     ===========    ============     ============

  Weighted average shares outstanding                      17,328          17,177          17,252           17,176
                                                      ===========     ===========    ============     ============

Cash dividends per common share                        $     0.08         $  0.08       $    0.16         $   0.16
                                                      ===========     ===========    ============     ============





                             See accompanying notes.


                                       2


                                    NN, Inc.
                      Condensed Consolidated Balance Sheets
                                   (Unaudited)


                                                                           June 30,               December 31,
(Thousands of Dollars)                                                       2005                     2004
- ---------------------------------------------------------------------- ------------------ ----- ------------------
                                                                                                  
Assets
Current assets:
  Cash and cash equivalents                                                    $   8,038                $  10,772
  Accounts receivable, net                                                        56,554                   51,597
  Inventories, net                                                                33,161                   35,629
  Income tax receivable                                                            2,837                    4,401
  Other current assets                                                             9,183                    5,939
                                                                       ------------------       ------------------
     Total current assets                                                        109,773                  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                                                              $ 272,871                $ 289,869
                                                                       ==================       ==================

Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable                                                             $  38,869                $  45,217
  Accrued salaries and wages                                                      13,944                   16,332
  Income taxes                                                                     3,459                    1,599
  Current maturities of long-term debt                                             7,255                    7,160
  Other current liabilities                                                        3,061                    4,123
                                                                       ------------------       ------------------
     Total current liabilities                                                    66,588                   74,431

Non-current deferred tax liability                                                16,760                   17,857
Long-term debt                                                                    64,669                   67,510
Accrued pension and other                                                         13,009                   14,931
                                                                       ------------------       ------------------
     Total liabilities                                                           161,026                  174,729

Total stockholders' equity                                                       111,845                  115,140
                                                                       ------------------       ------------------

Total liabilities and stockholders' equity                                     $ 272,871                $ 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                                     15           --             89              --             --              89
  Net income                                        --           --             --           5,204             --           5,204
  Dividends declared                                --           --             --          (2,674)            --          (2,674)
  Other comprehensive income (loss)                 --           --             --              --         (3,013)         (3,013)
                                            ----------     --------    -----------    ------------   ------------     -----------

Balance, June 30, 2004                          16,727         $168       $ 53,049        $ 46,461       $  6,396       $ 106,074
                                            ==========     ========    ===========    ============   ============     ===========

Balance, January 1, 2005                        16,777         $168       $ 53,423        $ 45,676       $ 15,873       $ 115,140
  Shares issued                                    285            3          2,120              --             --           2,123
  Net income                                        --           --             --           7,337             --           7,337
  Dividends declared                                --           --             --          (2,717)            --          (2,717)
  Unrealized holding gain on
    available for sale securities                   --           --             --              --            (73)            (73)
  Other comprehensive income (loss)                 --           --             --              --         (9,965)         (9,965)
                                            ----------     --------    -----------    ------------   ------------     -----------
Balance, June 30, 2005                          17,062         $171       $ 55,543        $ 50,296       $  5,835       $ 111,845
                                            ==========     ========    ===========    ============   ============     ===========






























                             See accompanying notes.

                                       4



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




                                                                                        Six Months Ended
                                                                                            June 30,
(Thousands of Dollars)                                                                2005            2004
- ---------------------------------------------------------------------------------- ------------ -- ----------
                                                                                                
Operating Activities:
  Net income                                                                           $ 7,337        $ 5,204
  Adjustments to reconcile net income to net cash provided (used) by operating
      activities:
    Depreciation and amortization                                                        8,303          7,918
    Amortization of debt issue costs                                                       119            106
    Write-off of unamortized debt issue costs                                               --            260
    Gain (loss) on disposal of property, plant and equipment                                 6             (2)
    Changes in operating assets and liabilities:
      Accounts receivable                                                               (8,563)        (7,951)
      Inventories                                                                          277          3,694
      Other current assets                                                              (2,969)            86
      Other assets                                                                        (314)          (222)
      Accounts payable                                                                  (4,549)         2,959
      Income tax receivable                                                              1,274          1,259
      Other liabilities                                                                   (599)            81
                                                                                    ----------    -----------
         Net cash provided by operating activities                                         322         13,392
                                                                                    ----------    -----------
Investing Activities:
 Acquisition of property, plant, and equipment                                          (2,906)        (5,178)
 Proceeds from disposals of property, plant and equipment                                   --             87
                                                                                   ------------    ----------
         Net cash used by investing activities                                          (2,906)        (5,091)
                                                                                   ------------    ----------
Financing Activities:
 Proceeds from long-term debt                                                               --         40,000
 Proceeds from short-term debt                                                             899             --
 Increase in cash from reclassification of book overdraft                                2,008             --
 Debt issue costs paid                                                                      --           (703)
 Repayment of long-term debt                                                            (1,560)       (41,075)
 Repayment of short-term debt                                                               --         (2,000)
 Proceeds from issuance of stock                                                         2,123             90
 Dividends paid                                                                         (2,717)        (2,674)
                                                                                   ------------    ----------
         Net cash provided (used) by financing activities                                  753         (6,362)
                                                                                   ------------    ----------
Effect of exchange rate changes on cash and cash equivalents                              (903)          (273)

Net Change in Cash and Cash Equivalents                                                 (2,734)         1,666
Cash and Cash Equivalents at Beginning of Period                                        10,772          4,978
                                                                                    ------------    ---------
Cash and Cash Equivalents at End of Period                                             $ 8,038        $ 6,644
                                                                                   ============    ==========







                             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 and six month  periods ended June 30, 2005
and 2004,  the  Company's  financial  position at June 30, 2005 and December 31,
2004, and the cash flows for the six month periods ended June 30, 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 and  second  quarters  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",  effective  January 1, 2001.  The Company
adopted  SFAS No.  133 on  January 1, 2001,  which  establishes  accounting  and
reporting standards for derivative  instruments and for hedging activities.  The
Standard  requires the recognition of all derivative  instruments on the balance
sheet at fair  value.  The  Standard  allows  for hedge  accounting  if  certain
requirements  are met including  documentation  of the hedging  relationship  at
inception and upon adoption of the Standard.

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

As of June 30, 2005, the fair value of the swap was approximately $108,000 which
is recorded in other  non-current  liabilities.  The change in fair value during
the three and six month periods ending June 30, 2005 was a loss of approximatley
$46,000  and a loss of  approximately  $60,000,  respectively,  which  have been
included as components of other (income)expense. The change in fair value during
the three and six month periods ending June 30, 2004 was a loss of approximately
$8,000 and a gain of approximately $84,000, respectively.

                                       6


Inventories

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

Inventories are comprised of the following (in thousands):

                                                 June 30,          December 31,
                                                   2005                2004
                                         ------------------    -----------------
Raw materials                                   $  8,396             $  8,584
Work in process                                    6,417                6,356
Finished goods                                    19,793               22,334
Less inventory reserves                           (1,445)              (1,645)
                                         ------------------    -----------------
                                                $ 33,161             $ 35,629
                                         ==================    =================

Inventories on consignment at customer locations as of June 30, 2005 and
December 31, 2004 totaled $3.8 million at each date.

Note 4.  Net Income Per Share


                                                              Three months ended                   Six months ended
(Thousands of Dollars, Except Share and                           June 30,                            June 30,
Per Share Data)                                             2005              2004              2005              2004
- ---------------------------------------------------    -------------    -------------     --------------    -------------
                                                                                                  
Net income                                               $     3,312      $     1,986        $     7,337      $     5,204
                                                       =============    =============     ==============    =============


Weighted average basic shares                             16,970,929       16,720,858         16,914,044       16,712,867
Effect of dilutive stock options                             357,487          455,695            338,150          462,832
                                                       -------------    -------------     --------------    -------------
Weighted average dilutive shares outstanding              17,328,416       17,176,553         17,252,194       17,175,699
                                                       =============    =============     ==============    =============

Basic net income per share                                    $ 0.20           $ 0.12             $ 0.43           $ 0.31
                                                       =============    =============     ==============    =============
Diluted net income per share                                  $ 0.19           $ 0.12             $ 0.43           $ 0.30
                                                       =============    =============     ==============    =============


Excluded from the shares outstanding for each of the periods ended June 30, 2005
and 2004 were 357,000 and 438,000 antidilutive options, respectively,  which had
exercise prices of $12.62 as of June 30, 2005 and as of June 30, 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.  The NN Europe Segment is comprised of
precision  ball,  roller  and metal  cage  manufacturing  facilities  located in
Kilkenny,  Ireland;  Eltmann,  Germany;  Pinerolo,  Italy;  Kysucke  Nove Mesto,
Slovakia (which began production in the second quarter of 2004); and Veenendaal,
The Netherlands  ("Veenendaal").  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 or six
month periods ended June 30, 2005 or 2004.



                                                             Three Months Ended June 30,
                                                 2005                                          2004
                              -------------------------------------------- ---------------------------------------------
(In Thousands of Dollars)         Domestic                     Plastic and     Domestic                      Plastic and
                                  Ball &        NN Europe        Rubber         Ball &       NN Europe         Rubber
                                  Roller        Segment        Components       Roller        Segment        Components
- ----------------------------- ------------  -------------- --------------- ------------- --------------- ---------------
                                                                                            

Revenues from external           $ 16,508        $ 52,773        $ 14,506      $ 14,550        $ 48,387        $ 12,328
customers
Pretax profit (loss)                  374           5,147             (25)         (137)           3,088             410
Assets                             51,818         162,716          58,337        50,072         157,027          56,761


                                                              Six Months Ended June 30,
                                                 2005                                          2004
                              -------------------------------------------- ---------------------------------------------
(In Thousands of Dollars)         Domestic                     Plastic and     Domestic                      Plastic and
                                  Ball &        NN Europe        Rubber         Ball &        NN Europe        Rubber
                                  Roller        Segment        Components       Roller        Segment        Components
- ----------------------------- ------------ --------------- --------------- ------------- --------------- ---------------
Revenues from external           $ 32,435        $108,711        $ 29,356      $ 28,977        $ 98,441        $ 25,479
customers
Pretax profit (loss)                1,698           9,698             677           630           6,878           1,168
Assets                             51,818         162,716          58,337        50,072         157,027          56,761


Note 6.  Acquisitions

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 six month periods
ended June 30, 2005 and 2004 of  approximately  $0.4  million and $0.1  million,
respectively, were classified as selling, general and administrative expense and
are included in the Domestic Ball and Roller Segment.

On July 22, 2005, we acquired an adjacent  building to the existing  building in
Kysucke Nove Mesto, Slovakia for approximately 1.2 million Euros ($1.4 million),
which will allow for future growth in manufacturing capacity.

Note 7.  Pensions

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
June 30, 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.

                                       8



Components of Net Periodic Pension Cost:


                                             Three months ended               Six months ended
                                                  June 30,                        June 30,
                                         ---------------------------     --------------------------
         (In Thousands of Dollars)             2005            2004            2005           2004
         ------------------------------- ------------    -----------     -----------    -----------
                                                                                  

         Service cost                           $ 25           $ 26           $  52           $  52
         Interest cost                            50             58             103             116
         Amortization of net gain                  3             --               5              --
                                         ------------    -----------     -----------    -----------
           Net periodic pension cost            $ 78           $ 84           $ 160           $ 168
                                         ============    ===========     ===========    ===========


We expect to contribute  approximately $0.3 million to our pension plan in 2005.
As of June 30, 2005, approximately $0.2 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 that these
items be  recognized  as  current-period  charges.  In  addition,  SFAS No.  151
requires  that 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.

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.

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.

                                       9


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, we entered into a $90.0 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 "$90.0  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 (3.34% at June 30, 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  (3.34% at June 30,  2005) plus an
applicable  margin of 1.25 to 2.0 and a 26.3 million Euro ($29.6  million)  term
loan  ("26.3  million  Euro term  loan")  expiring  on May 1, 2008  which  bears
interest at a floating rate equal to Euro LIBOR (2.10% at June 30, 2005) 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
$40.0 million notes and we no longer have borrowing  capacity under that portion
of the $90.0 million credit  facility.  The terms of the $30.0 million  revolver
and the 26.3  million  Euro  term  loan  remain  unchanged.  The loan  agreement
contains customary financial and non-financial covenants. Such covenants specify
that we must  maintain  certain  liquidity  measures.  The loan  agreement  also
contains customary restrictions on, among other things, additional indebtedness,
liens on our  assets,  sales or  transfers  of assets,  investments,  restricted
payments  (including  payment of dividends and stock  repurchases),  issuance of
equity securities,  and mergers,  acquisitions and other fundamental  changes in
the Company's business. The credit agreement is un-collateralized except for the
pledge of stock of certain foreign subsidiaries.  We were in compliance with all
such covenants as of June 30, 2005.

                                       10



On April 26, 2004 we issued $40.0 million  aggregate  principal amount of senior
notes in a private  placement  (the  "$40.0  million  notes").  These notes bear
interest at a fixed rate of 4.89% and mature on April 26, 2014. Interest is paid
semi-annually.  As of June 30, 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, $24.0 million,  and
repay a portion,  of our borrowings  under our US dollar  denominated  revolving
credit facility,  $13.0 million,  which are both components of our $90.0 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 June 30, 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.

Debt outstanding under the various agreements as of June 30, 2005 and December
31, 2004 was as follows:


         (In Thousands of Dollars)                        June 30,         December 31,
                                                            2005               2004
         ------------------------------------------- ------------------- ----------------
                                                                            
         $90 million credit facility
             Current maturities of long-term debt              $ 7,255            $ 7,160
             Long-term debt                                     24,669             27,510
                                                     ------------------ -----------------
               Total                                           $31,924            $34,670
                                                     ================== =================

         $40 million notes
             Current maturities of long-term debt                   --                 --
             Long-term debt                                     40,000             40,000
                                                     ------------------ -----------------
                Total                                          $40,000            $40,000
                                                     ================== =================


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 $40.0
million notes to be $40.1 million at June 30, 2005 and $40.4 million at December
31, 2004.

As a result of the  Company's  cash  management  system,  checks  issued but not
presented to the banks for payment may create negative book cash balances.  Such
negative  balances are included in accounts  payable and totaled 2.0 million and
0.0 as of June 30, 2005 and December 30, 2004, respectively.

Note 10. Goodwill

The changes in the carrying  amount of goodwill for the six month  periods ended
June 30,  2005 and the  twelve  month  period  ended  December  31,  2004 are as
follows::



                                                         Plastic and
                                                           Rubber
                                                         Components        NN Europe
(In Thousands of Dollars)                                  Segment          Segment         Total
- ----------------------------------------------------- ------------------ -------------- --------------
                                                                                      

Balance as of January 1, 2004                                   $25,755        $17,138         $42,893
  Currency impacts/reclassification                                  --          1,564           1,564
                                                      ------------------ -------------- --------------
Balance as of December 31, 2004                                 $25,755        $18,702         $44,457
                                                      ================== ============== ==============

Balance as of January 1, 2005                                   $25,755        $18,702         $44,457
  Currency impacts                                                   --        (2,413)         (2,413)
                                                      ------------------ -------------- --------------
Balance as of June 30, 2005                                     $25,755        $16,289         $42,044
                                                      ================== ============== ==============



                                       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 Auditing  Practices Board ("APB") Opinion No.
25 and,  accordingly,  have not recorded  compensation expense for the three and
six month  periods  ended June 30, 2005 and June 30, 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 changed to the pro-forma amounts indicated below:



                                                          Three Months Ended             Six Months Ended
                                                               June 30,                      June 30,
(In Thousands, Except per Share Data)                      2005            2004           2005            2004
- --------------------------------------------------    -----------     ----------    ------------    -----------
                                                                                            
Net income - as reported                                   $3,312         $1,986          $7,337        $ 5,204
 Stock based compensation costs (income), net of
     income tax, included in net income as
     reported                                                   3             79             (59)            12
 Stock based compensation costs, net of income
     tax, that would have been included in net
     income if the fair value method had been
     applied                                                  (34)            (8)           (469)           (64)
                                                      -----------    -----------    ------------    -----------
Net income - pro-forma                                     $3,281         $2,057          $6,809         $5,152
                                                      ===========    ===========    ============    ===========

Basic earnings per share - as reported                     $ 0.20         $ 0.12          $ 0.44         $ 0.31
 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                                                   --             --           (0.03)            --
                                                      -----------    -----------    ------------    -----------
Basic earnings per share - pro-forma                       $ 0.20         $ 0.12          $ 0.41         $ 0.31
                                                      ===========    ===========    ============    ===========
Earnings per share-assuming dilution - as
reported                                                   $ 0.19         $ 0.12          $ 0.43         $ 0.30

 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                                                   --             --           (0.03)            --
                                                      -----------    -----------    ------------    -----------
Earnings per share - assuming dilution-pro-forma           $ 0.19         $ 0.12          $ 0.40         $ 0.30
                                                      ===========    ===========    ============    ===========


The fair value of each option grant was  estimated  based on actual  information
available through June 30, 2005 and 2004 using the Black Scholes  option-pricing
model with the following assumptions:


                              
        Term                    -   Vesting period
        Risk free interest rate -   3.76% and 3.79% at June 30, 2005 and 2004, respectively
        Dividend yield          -   2.52% and 2.52% at June 30, 2005 and 2004, respectively
        Volatility              -   46.47% and 48.59% at June 30, 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 June 30, 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
terms  include  fair value  buy-out  provisions,  and we maintain  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
1.7 million Euro ($2.3 million) related to severance costs of approximately $2.1
million and other related charges of approximately  $0.2 million.  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 six months ended June 30, 2005:

Twelve months ended December 31, 2004


                                Reserve                                                         Reserve
                               Balance at                      Paid in        Currency         Balance at
  (In Thousands of Dollars)     01/01/04         Charges         2004          Impacts          12/31/04
                              -------------    ------------    ----------    ------------     -------------
                                                                                   

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



Six months ended June 30, 2005
  (In Thousands of Dollars)     Reserve                                                           Reserve
                               Balance at                        Paid in        Currency         Balance at
                                01/01/05         Charges          2005          Impacts          06/30/05
                              -------------    ------------    ----------    ------------     -------------
  Severance and other           $ 2,290          $     --         $ (410)        $ (213)          $ 1,667
  employee costs
                              -------------    ------------    ----------    ------------     -------------
                                $ 2,290          $     --         $ (410)        $ (213)          $ 1,667
                              =============    ============    ==========    ============     =============


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 June 30, 2005  Compared to the Three  Months Ended June 30,
2004

Net Sales. Net sales increased by  approximately  $8.5 million,  or 11.3%,  from
$75.3  million  for the second  quarter of 2004 to $83.8  million for the second
quarter of 2005. By segment, sales increased $4.4 million, $2.2 million and $1.9
million for the NN Europe Segment,  Plastic and Rubber Components  Segment,  and
the  Domestic  Ball and  Roller  Segment,  respectively.  Within  the NN  Europe
Segment,  approximately $2.0 million of the increase is related to the impact of
currency exchange rates,  approximately  $1.6 million of the increase is related
to price adjustments associated with raw material pass through and approximately
$0.8 million is related to increases in product demand.  Within the Plastics and
Rubber Component Segment,  approximately $1.8 million of the increase is related
to increased product demand and  approximately  $0.4 million is related to price
adjustments associated with raw material pass through.  Within the Domestic Ball
and Roller Segment,  approximately  $1.3 million is related to price adjustments
associated with raw material pass through and approximately $0.6 million related
to increased product demand.

Cost of Products  Sold.  Cost of products sold increased by  approximately  $7.1
million,  or 12.1%,  from $58.9 million for the second  quarter of 2004 to $66.0
million  for the second  quarter of 2005.  By  segment,  cost of  products  sold
increased  $2.7  million,  $2.5  million and $1.9  million for the  Plastics and
Rubber Component Segment, the NN Europe Segment and the Domestic Ball and Roller
Segment,  respectively.  Within  the  Plastics  and Rubber  Components  Segment,
approximately  $1.8 million is related to increases in volume and  approximately
$0.9 million is related to increased  material costs,  principally  higher resin
costs  at  our  Industrial  Molding  facility.  Within  the NN  Europe  Segment,
approximately  $1.6 million is related to the impact of currency  exchange rates
and  approximately  $1.8 million is related to increases in volume and increased
material  costs  offset  by  productivity  improvements  of  approximately  $0.9
million. Within the Domestic Ball and Roller Segment, approximately $0.9 million
is related to increases in material cost,  approximately $0.6 million is related
to  transportation  fuel surcharges and inventory  reductions and  approximately
$0.4 million is related to increased  volume. As a percentage of net sales, cost
of products sold increased from 78.2% during the second quarter of 2004 to 78.8%
during the second quarter of 2005.

The price of steel has risen over the last  twelve to  eighteen  months with the
potential  for  prices  for  the  remainder  of  2005 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.  Unless we can
continue  to  pass  these  increases  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 decreased by approximately $0.7 million,  or 8.8%, from
$8.0 million during the second quarter of 2004 to $7.3 million during the second
quarter of 2005.  By  segment,  selling,  general  and  administrative  expenses
decreased  $0.4  million  and $0.3  million  for the NN Europe  Segment  and the
Domestic Ball and Roller Segment, respectively. Within the NN Europe Segment the
decrease is principally  related to lower consulting costs.  Within the Domestic
Ball  and  Roller  Segment  the  decrease  is   principally   related  to  lower
Sarbanes-Oxley  compliance costs. As a percentage of net sales, selling, general
and  administrative  expenses  decreased from 10.6% during the second quarter of
2004 to 8.7% during the second quarter of 2005.

                                       15


Depreciation and Amortization.  Depreciation and amortization expenses increased
by approximately $0.1 million, or 2.5%, from $4.0 million for the second quarter
of 2004 to $4.1  million  for the  second  quarter  of  2005.  The  increase  is
principally  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 5.3% during the second quarter of 2004 to 4.9% during the
second quarter of 2005.

Interest Expense.  Interest expense increased by approximately $0.1 million,  or
11.1%,  from $0.9  million in the second  quarter of 2004 to $1.0 million in the
second  quarter of 2005. The increase is principally  related  increased  market
interest rates. See "Liquidity and Capital Resources".

Net Income.  Net income  increased by approximately  $1.3 million,  or 65%, from
$2.0 million in the second quarter of 2004 to $3.3 million in the second quarter
of 2005. As a percentage of net sales, net income increased from 2.7% during the
second quarter of 2004 to 3.9% during the second quarter of 2005.

Six Months Ended June 30, 2005 Compared to the Six Months Ended June 30, 2004

Net Sales. Net sales increased by approximately  $17.6 million,  or 11.5%,  from
$152.9  million for the first six months of 2004 to $170.5 million for the first
six months of 2005. By segment,  sales increased $10.3 million, $3.9 million and
$3.4  million  for the NN Europe  Segment,  the  Plastic  and Rubber  Components
Segment and the Domestic Ball and Roller  Segment,  respectively.  Within the NN
Europe  Segment,  approximately  $5.1  million of the increase is related to the
impact of currency exchange rates, approximately $3.2 million of the increase is
related to price  adjustments  associated  with raw  material  pass  through and
approximately $2.0 million is related to increases in product demand. Within the
Plastic  and  Rubber  Components  Segment,  approximately  $3.1  million  of the
increase is related to increased product demand and  approximately  $0.8 million
is related to price  adjustments  associated  with raw  material  pass  through.
Within the Domestic Ball and Roller Segment,  approximately  $2.4 million of the
increase  is related to price  adjustments  associated  with raw  material  pass
through  and  approximately  $1.1  million is related  to  increases  in product
demand.

Cost of Products Sold.  Cost of products sold increased by  approximately  $14.4
million,  or 12.1%,  from  $119.3  million  for the first six  months of 2004 to
$133.7  million for the first six months of 2005.  By segment,  cost of products
sold  increased  $7.4  million,  $4.6 million and $2.4 million for the NN Europe
Segment,  the Plastics and Rubber  Component  Segment and the Domestic  Ball and
Roller Segment,  respectively.  Within the NN Europe Segment, approximately $4.3
million of the increase is related to the impact of currency  exchange rates and
approximately  $4.4 million is related to increases in volume and  approximately
$0.8 million is related to increased material costs. These increases were offset
by approximately $2.1 million of productivity improvements.  Within the Plastics
and Rubber Component Segment, approximately $2.7 million is related to increased
volume and  approximately  $1.9  million is related to increases in raw material
costs.  Within the Domestic Ball and Roller Segment,  approximately $1.1 million
of the  increase  is related to  increased  material  cost,  approximately  $0.7
million is related to increased volume and approximately $0.6 million is related
to transportation fuel surcharges and inventory  reductions.  As a percentage of
net sales, cost of products sold increased from 78.0% during first six months of
2004 to 78.4% during the first six months of 2005.

The price of steel has risen over the last  twelve to  eighteen  months with the
potential  for  prices  for  the  remainder  of  2005 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.  Unless we can
continue  to  pass  these  increases  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  decreased by  approximately  $0.4 million or 2.6% from
$15.2 million  during the first six months of 2004 to $14.8  million  during the
first six  months of 2005.  By  segment,  selling,  general  and  administrative
expenses decreased $0.2 million, $0.1 million and $0.1 million for the NN Europe
Segment, Domestic Ball and Roller Segment

                                       16


and the  Plastic  and Rubber  Components  Segment,  respectively.  Within the NN
Europe  Segment,   the  decrease  is  related  principally  to  decreased  lower
consulting costs of approximately $0.6 million, offset by the negative impact of
foreign  currency  exchange  rates of  approximately  $0.4  million.  Within the
Domestic Ball and Roller Segment and the Plastics and Rubber Components  Segment
the  decrease is  principally  related to  decreased  Sarbanes-Oxley  compliance
costs.  As a  percentage  of net  sales,  selling,  general  and  administrative
expenses  decreased from 9.9% during the first six months of 2004 to 8.7% during
the first six months of 2005.

Depreciation and Amortization.  Depreciation and amortization expenses increased
by approximately $0.3 million or 3.8% from $8.0 million for the first six months
of 2004 to  $8.3  million  for  the  first  six  months  of  2005.  By  segment,
depreciation  and  amortization  expenses  increased  by $0.3  million  and $0.2
million  for  the NN  Europe  Segment  and the  Plastics  and  Rubber  Component
Segments,  respectively  and decreased by $0.2 million for the Domestic Ball and
Roller  Segment.  Within the NN Europe  Segment,  the $0.3  million  increase is
principally related to the impact of foreign currency exchange rates. Within the
Plastics  and Rubber  Components  Segment  the  increase  is a result of capital
investments  in machinery  and  equipment.  Within the Domestic  Ball and Roller
Segment,  the $0.2  million  decrease  is a result of a lower  level of  capital
investments  in machinery and  equipment for the period.  As a percentage of net
sales,  depreciation and amortization  expense decreased from 5.2% for the first
six months of 2004 to 4.9% for the first six months of 2005.

Interest Expense.  Interest expense increased by approximately $0.2 million from
$1.8  million in the first six  months of 2004 to $2.0  million in the first six
months of 2005. The increase is principally related to increased market interest
rates. See "Liquidity and Capital Resources".

Net Income. Net income increased by approximately  $2.1 million,  or 40.4%, from
$5.2  million in the first six  months of 2004 to $7.3  million in the first six
months of 2005. As a percentage  of net sales,  net income  increased  from 3.4%
during the first six months of 2004 to 4.3% during the first six months of 2005.

Liquidity and Capital Resources

On May 1, 2003, we entered into a $90.0 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 "$90.0  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 (3.34% at June 30, 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  (3.34% at June 30,  2005) plus an
applicable  margin of 1.25 to 2.0 and a 26.3 million Euro ($29.6  million)  term
loan  ("26.3  million  Euro term  loan")  expiring  on May 1, 2008  which  bears
interest at a floating rate equal to Euro LIBOR (2.10% at June 30, 2005) 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
$40.0 million notes and we no longer have borrowing  capacity under that portion
of the $90.0 million credit  facility.  The terms of the $30.0 million  revolver
and the 26.3  million  Euro  term  loan  remain  unchanged.  The loan  agreement
contains customary financial and non-financial covenants. Such covenants specify
that we must  maintain  certain  liquidity  measures.  The loan  agreement  also
contains customary restrictions on, among other things, additional indebtedness,
liens on our  assets,  sales or  transfers  of assets,  investments,  restricted
payments  (including  payment of dividends and stock  repurchases),  issuance of
equity securities,  and mergers,  acquisitions and other fundamental  changes in
the Company's business. The credit agreement is un-collateralized except for the
pledge of stock of certain foreign subsidiaries.  We were in compliance with all
such covenants as of June 30, 2005.

                                       17



On April 26, 2004 we issued $40.0 million  aggregate  principal amount of senior
notes in a private  placement  (the  "$40.0  million  notes").  These notes bear
interest at a fixed rate of 4.89% and mature on April 26, 2014. Interest is paid
semi-annually.  As of June 30, 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, $24.0 million,  and
repay a portion,  of our borrowings  under our US dollar  denominated  revolving
credit facility,  $13.0 million,  which are both components of our $90.0 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 June 30, 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.

Amounts  outstanding  under  the $90.0  million  credit  facility  and the $40.0
million  note  as of June  30,  2005  were  $31.9  million  and  $40.0  million,
respectively. See Note 9 of the Notes to Consolidated Financial Statements.

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

We bill and receive payment from some of our customers in Euros as well as other
currencies.  To date, we have not been materially adversely affected by currency
fluctuations.  Nonetheless,  as a result of these  sales,  our foreign  exchange
transaction and  translation  risk has increased.  Various  strategies to manage
this risk are available to management  including  producing and selling in local
currencies and hedging programs. As of June 30, 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 $43.2 million at June 30, 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 1.65:1 at June 30,  2005.  Cash flow from
operations  totaled $0.3 million  during the first six months of 2005,  compared
with $13.4 million  during the first six months of 2004.  The primary reason for
the reduction in operating cash flow was an increase in working  capital related
to the increase in our sales in the first half of 2005.

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 $2.9 million has been spent
through June 30, 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 June 2006.

                                       18


The Euro

We currently have operations in Italy,  Germany,  Ireland,  and The Netherlands,
all of which are Euro participating  countries, and sell product to customers in
many of the participating countries. The Euro has been adopted as the functional
currency at these  locations in the NN Europe  Segment,  except  Slovakia  whose
functional currency is the Slovak Korona.  Slovakia joined the European Union in
May 2004 and the country is expected  to adopt the Euro as its  currency  within
several years.

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

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.

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.

                                       19


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

Impairment  of  Long-Lived  Assets.  The  Company's  long-lived  assets  include
property,  plant and equipment.  The  recoverability of the long-lived assets is
dependent on the performance of the companies which the Company has acquired, as
well as volatility inherent in the external markets for these  acquisitions.  In
assessing potential impairment for these assets, the Company will consider these
factors as well as forecasted financial  performance.  Future adverse changes in
market  conditions or adverse  operating  results of the underlying assets could
result in the  Company  having  to  record  additional  impairment  charges  not
previously recognized.

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

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

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

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

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

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

                                       20

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

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

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

Sales to various U.S. and foreign  divisions of SKF, which is one of the largest
bearing  manufacturers  in  the  world,   accounted  for  approximately  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.

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.

                                       21


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

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

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

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

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.

                                       22



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.

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.

                                       23


Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to changes in financial market conditions in the normal course of
our  business  due to our  use of  certain  financial  instruments  as  well  as
transacting  in various  foreign  currencies.  To mitigate our exposure to these
market risks, we have established  policies,  procedures and internal  processes
governing our management of financial market risks. We are exposed to changes in
interest rates  primarily as a result of our borrowing  activities.  At June 30,
2005, we had $20.8 million  outstanding  under the domestic  credit  facilities,
$40.0 million  aggregate  principal  amount of senior notes  outstanding  and NN
Europe had 9.2 million  Euro  ($11.1  million)  outstanding  under the Euro term
loan. See Note 8 of the Notes to Consolidated Financial Statements.  At June 30,
2005, a  one-percent  increase in the interest  rate charged on our  outstanding
borrowings under our credit  facilities,  that are subject to variable  interest
rates,  would result in interest  expense  increasing  annually by approximately
$0.3 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 $90.0 million credit facility.  This new financing  arrangement
replaces our prior credit  facility with AmSouth and NN Europe's credit facility
with Hypo  Vereinsbank  Luxembourg,  S.A.  On April 26,  2004,  we issued  $40.0
million of aggregate  principal amounts of senior notes in a private  placement,
replacing a portion of our $90.0  million  credit  facility,  see  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital  Resources".  The nature and amount of our  borrowings may
vary as a result of future business  requirements,  market  conditions and other
factors.

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 or
foreign  exchange  restrictions.  However,  to help  reduce  exposure to foreign
currency fluctuation, management has incurred debt in Euros and has periodically
used foreign currency  hedges.  These currency hedging programs allow management
to hedge  currency  exposures when these  exposures  meet certain  discretionary
levels.  We did not hold a position in any foreign currency hedging  instruments
as of June 30, 2005.

Item 4. Controls and Procedures

As of June 30, 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 Chief Financial Officer, of the effectiveness of the
design  and  operation  of the  Company's  disclosure  controls  and  procedures
pursuant to Rule 13a-14 and 15d-14 of the  Securities  Exchange Act of 1934 (the
"Exchange Act"). Based upon that evaluation, the Company's management, including
the Chief  Executive  Officer and Chief  Financial  Officer,  concluded that the
Company's disclosure controls and procedures are effective.

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.

                                       24


Part II. Other Information

Item 1. Legal Proceedings

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

Item 2. Change in Securities and Use of Proceeds

None

Item 3. Defaults upon Senior Securities

None

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

The Company's  Annual  Meeting of  Stockholders  was held on May 18, 2005. As of
March 31, 2005, the record date for the meeting, there were 16,910,579 shares of
common stock outstanding and entitled to vote at the meeting. There were present
at said meeting, in person or by proxy,  stockholders  holding 15,741,978 shares
of common stock,  constituting  approximately  93% of the shares of common stock
outstanding and entitled to vote, which constituted a quorum.

The first matter voted upon at the meeting was the election of G. Ronald  Morris
and Steven T. Warshaw as Class III Directors to serve for three-year terms each.
The vote was 14,935,210 and 15,256,175 For and 806,768 and 485,803  Withheld for
Messrs. Morris and Warshaw, respectively.

The nominees were elected to serve until the 2008 Annual Meeting of Stockholders
and until their  successors are duly elected and  qualified.  In addition to the
foregoing directors, Roderick R. Baty and Robert M. Aiken, Jr. are serving terms
that will  expire in 2006,  and  Michael  E.  Werner is serving a term that will
expire in 2007.

The second  matter voted upon at the meeting was the proposal to approve the NN,
Inc.  2005  Stock  Incentive  Plan.  The vote was  8,993,991  For and  4,006,289
Against, and there were 355,990 Abstentions and 2,385,708 Broker Non-Votes.

The  third   matter  voted  upon  at  the  meeting  was  the   ratification   of
PricewaterhouseCoopers  LLP  as  the  Company's  registered  independent  public
accounting  firm for the fiscal  year ending  December  31,  2005.  The vote was
14,821,408 For, 914,522 Against and 6,048 abstentions.

Item 5.  Other Information

None










                                       25


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

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

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

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

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

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

     Reports on Form 8-K

     The  Company  furnished a Form 8-K, in response to Items 12 and 7, on April
     28, 2005 announcing its first quarter 2005 earnings.

     The  Company  furnished a Form 8-K, in response to Item 5, on June 10, 2005
     announcing the appointment of a Corporate Chief Financial Officer.



















                                       26



                                   SIGNATURES


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



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


Date:    August 9, 2005             /s/ Roderick R. Baty
         ------------------------       ------------------------------------
                                        Roderick R. Baty,
                                        Chairman, President and
                                        Chief Executive Officer
                                        (Duly Authorized Officer)


Date:    August 9, 2005             /s/ James H. Dorton
         ------------------------       ------------------------------------
                                        James H. Dorton
                                        Vice President - Corporate Development
                                        and Chief Financial Officer
                                        (Principal Financial Officer)
                                        (Duly Authorized Officer)

Date:    August 9, 2005             /s/ William C. Kelly, Jr.
         ------------------------       -----------------------------------
                                        William C. Kelly, Jr.,
                                        Vice President and
                                        Chief Administrative Officer
                                        (Duly Authorized Officer)

                                       27