================================================================================

                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 September 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 October 31, 2005 there were 17,206,072  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 nine months ended September 30, 2005
           and 2004 (unaudited)............................................2

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

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

         Consolidated Statements of Cash Flows for the nine months
           ended September 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.......23

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.................................25

Signatures................................................................26


                                       1



                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

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


                                                                                             
                                                           Three Months Ended              Nine Months Ended
                                                             September 30,                   September 30,
(Thousands of Dollars, Except Per Share Data)             2005            2004           2005             2004
- ------------------------------------------------------------------------------------------------------------------
Net sales                                                 $74,998         $72,917       $ 245,500        $ 225,815
Cost of products sold (exclusive of depreciation
     shown separately below)                               58,177          57,263         191,848          176,590
Selling, general and administrative                         7,180           7,126          21,961           22,309
Depreciation and amortization                               3,998           3,999          12,302           11,918
Loss on disposal of assets                                     --              --               6               --
                                                       -----------     -----------    ------------     ------------
  Income from operations                                    5,643           4,529          19,383           14,998

Interest expense, net                                         967           1,101           2,976            2,925
Other (income) expense, net                                    53           (177)           (286)            (208)
                                                       -----------     -----------    ------------     ------------
Income before provision for income taxes                    4,623           3,605          16,693           12,281
Provision for income taxes                                  2,066           1,453           6,801            4,926
                                                       -----------     -----------    ------------     ------------
    Net income                                              2,557           2,152           9,892            7,355

Other comprehensive income (loss):
     Unrealized holding gain on securities,
        net of tax                                             --              --             (73)              --
     Foreign currency translation                            (460)          1,184         (10,425)          (1,304)
                                                       -----------     -----------    ------------     ------------
     Comprehensive income (loss)                           $2,097         $ 3,336          $ (606)         $ 6,051
                                                       ===========     ===========    ============     ============


Basic income per common share:                            $  0.15         $  0.13         $  0.58          $  0.44
                                                       ===========     ===========    ===========      ============

  Weighted average shares outstanding                      17,191          16,767          16,963           16,721
                                                       ===========     ===========    ============     ============


Diluted income per common share:                          $  0.15         $  0.13         $  0.57          $  0.43
                                                       ===========     ===========    ============     ============

  Weighted average shares outstanding                      17,522          17,135          17,286           17,142
                                                       ===========     ===========    ============     ============

Cash dividends per common share                           $  0.08         $  0.08         $  0.24          $  0.24
                                                       ===========     ===========    ============     ============



                             See accompanying notes.

                                       2



                                    NN, Inc.
                      Condensed Consolidated Balance Sheets

                                                                                          
                                                                         September 30,            December 31,
(Thousands of Dollars)                                                       2005                     2004
                                                                          (Unaudited)             (Unaudited)
- ------------------------------------------------------------------------------------------------------------------
Assets
Current assets:
  Cash and cash equivalents                                                     $  7,707                $  10,772
  Accounts receivable, net                                                        52,981                   51,597
  Inventories, net                                                                35,051                   35,629
  Income tax receivable                                                            2,468                    4,401
  Other current assets                                                             8,541                    5,939
                                                                       ------------------       ------------------
     Total current assets                                                        106,748                  108,338

Property, plant and equipment, net                                               115,930                  131,169
Goodwill, net                                                                     41,932                   44,457
Other assets                                                                       6,197                    5,905
                                                                       ------------------       ------------------
     Total assets                                                              $ 270,807                $ 289,869
                                                                       ==================       ==================

Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable                                                             $  36,092                $  45,217
  Accrued salaries and wages                                                      13,835                   16,332
  Income taxes                                                                     4,714                    1,599
  Current maturities of long-term debt                                             6,319                    7,160
  Other current liabilities                                                        4,658                    4,123
                                                                       ------------------       ------------------
     Total current liabilities                                                    65,618                   74,431

Non-current deferred tax liability                                                16,715                   17,857
Long-term debt                                                                    61,481                   67,510
Accrued pension and other                                                         13,018                   14,931
                                                                       ------------------       ------------------
      Total liabilities                                                          156,832                  174,729

Total stockholders' equity                                                       113,975                  115,140
                                                                       ------------------       ------------------

Total liabilities and stockholders' equity                                     $ 270,807                $ 289,869
                                                                       ==================       ==================



                             See accompanying notes.

                                       3



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


                                                                                                       
                                                                                                       Accumulated
                                                 Common Stock            Additional                       Other
                                             Number 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                                     60           --            430              --              --             430
  Net income                                        --           --             --           7,355              --           7,355
  Dividends declared                                --           --             --          (4,016)             --          (4,016)
  Other comprehensive loss                          --           --             --              --          (1,304)         (1,304)
                                            -----------     --------    -----------    ------------   ------------     ------------
Balance, September 30, 2004                     16,772         $168       $ 53,390        $ 47,270          $8,105       $ 108,933
                                            ===========     ========    ===========    ============   =============    ============

Balance, January 1, 2005                        16,777         $168       $ 53,423        $ 45,676        $ 15,873       $ 115,140
  Shares issued                                    429            5          3,529              --              --           3,534
  Net income                                        --           --             --           9,892              --           9,892
  Dividends declared                                --           --             --          (4,093)             --          (4,093)
  Unrealized holding loss on available
        for sale securities                         --           --             --              --             (73)            (73)
  Other comprehensive loss                          --           --             --              --         (10,425)        (10,425)
                                            -----------     --------    -----------    ------------   -------------    ------------
Balance, September 30, 2005                     17,206         $173       $ 56,952        $ 51,475         $ 5,375       $ 113,975
                                            ===========     ========    ===========    ============   =============    ============




                             See accompanying notes.

                                        4



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

                                                                                                
                                                                                        Nine Months Ended
                                                                                          September 30,
(Thousands of Dollars)                                                                 2005            2004
- --------------------------------------------------------------------------------------------------------------
Operating Activities:
  Net income                                                                           $ 9,892        $ 7,355
  Adjustments to reconcile net income to net cash provided by operating
      activities:
    Depreciation and amortization                                                       12,302         11,918
    Amortization of debt issue costs                                                       182            106
    Write-off of unamortized debt issue costs                                               --            260
    Loss on disposal of property, plant and equipment                                        6             30
    Interest income on notes receivable                                                     --             77
    Compensation expense from issuance of restricted stock                                 102             --
    Changes in operating assets and liabilities:
      Accounts receivable                                                               (5,022)        (9,609)
      Inventories                                                                       (1,750)         3,587
      Other current assets                                                              (2,195)          (717)
      Other assets                                                                        (467)          (306)
      Accounts payable                                                                  (6,976)         4,897
      Income tax receivable                                                              1,895          2,079
      Other liabilities                                                                  2,289          2,299
                                                                                   ------------    -----------
         Net cash provided by operating activities                                      10,258         21,976
                                                                                   ------------    -----------

Investing Activities:
 Acquisition of property, plant, and equipment                                          (8,370)        (7,999)
 Proceeds from disposals of property, plant and equipment                                   31             51
                                                                                   ------------    -----------
         Net cash used by investing activities                                          (8,339)        (7,948)
                                                                                   ------------    -----------

Financing Activities:
 Proceeds from long-term debt                                                               --         40,000
 Increase in cash from reclassification of book overdraft                                1,870             --
 Debt issue costs paid                                                                      --           (771)
 Repayment of long-term debt                                                            (4,704)       (44,642)
 Repayment of short-term debt                                                               --         (2,000)
 Proceeds from issuance of stock                                                         2,862            431
 Dividends paid                                                                         (4,093)        (4,016)
                                                                                   ------------    -----------
         Net cash used by financing activities                                          (4,065)       (10,998)
                                                                                   ------------    -----------

Effect of exchange rate changes on cash and cash equivalents                              (919)          (235)

Net Change in Cash and Cash Equivalents                                                 (3,065)         2,795
Cash and Cash Equivalents at Beginning of Period                                        10,772          4,978
                                                                                   ------------    -----------
Cash and Cash Equivalents at End of Period                                             $ 7,707        $ 7,773
                                                                                   ============    ===========


                             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 nine month periods ended  September 30,
2005 and 2004,  the  Company's  financial  position  at  September  30, 2005 and
December 31, 2004, and the cash flows for the nine month periods ended September
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 unaudited, condensed,  consolidated
and unaudited,  consolidated  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 for the year  ended
December 31, 2004 which we filed with the Securities and Exchange  Commission on
March 16, 2005.

The results for the first,  second,  and third quarters of 2005 and for the nine
month period ended September 30, 2005 are not necessarily  indicative of results
for the year ending December 31, 2005 or any other 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 September 30, 2005, the fair value of the swap was approximately  $71,000,
which is recorded in other current liabilities.  The change in fair value during
the  three  and  nine  month  periods  ended  September  30,  2005 was a loss of
approximately $37,000 and a loss of approximately $97,000,  respectively,  which
have been included as components of other (income)  expense.  The change in fair
value during the three and nine month  periods  ended  September  30, 2004 was a
loss of approximately $11,000 and a gain of approximately $73,000, respectively.

                                       6


Note 3. Inventories

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

Inventories are comprised of the following (in thousands):


                                                                
                                                  September 30,       December 31,
                                                      2005                2004
                                              ------------------    -----------------
Raw materials                                          $  9,011             $  8,584
Work in process                                           6,550                6,356
Finished goods                                           20,935               22,334
Less inventory reserves                                  (1,445)              (1,645)
                                              ------------------    -----------------
                                                       $ 35,051             $ 35,629
                                              ==================    =================


Inventories on  consignment  at customer  locations as of September 30, 2005 and
December 31, 2004 totaled $4.2 and $3.8 million, respectively.

Note 4.  Net Income Per Share

                                                                                                     
                                                               Three months ended                  Nine months ended
                                                                  September 30,                       September 30,
(Thousands of Dollars, Except Share and Per Share Data)       2005              2004              2005              2004
- ------------------------------------------------------    --------------    -------------     --------------    -------------
Net income                                                     $ 2,557          $ 2,152            $ 9,892          $ 7,355
                                                          ==============    =============     ==============    =============


Weighted average basic shares                               17,191,122       16,767,092         16,963,201       16,720,515
Effect of dilutive stock options                               330,640          367,414            322,528          421,633
                                                          -------------     -------------     --------------    -------------
Weighted average dilutive shares outstanding                17,521,762       17,134,506         17,285,729       17,142,148
                                                          =============     =============     ==============    =============

Basic net income per share                                      $ 0.15           $ 0.13             $ 0.58           $ 0.44
                                                          =============     =============     ==============    =============
Diluted net income per share                                    $ 0.15           $ 0.13             $ 0.57           $ 0.43
                                                          =============     =============     ==============    =============


Excluded from the shares outstanding for each of the periods ended September 30,
2005 and 2004 were 344,000 and 438,000 antidilutive options, respectively, which
had exercise  prices of $12.62 as of September  30, 2005 and as of September 30,
2004.

Note 5.  Segment Information

During  2005 and 2004,  our  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,
and fiber optic  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 our 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 nine month
periods ended September 30, 2005 or 2004.

                                                                                         
                                                          Three Months Ended September 30,
                                                 2005                                          2004
                              -------------------------------------------- ---------------------------------------------
                                Domestic                    Plastic and      Domestic                     Plastic and
                                 Ball &      NN Europe         Rubber         Ball &       NN Europe         Rubber
(In Thousands of Dollars)        Roller       Segment       Components       Roller        Segment        Components
- ------------------------------------------------------------------------------------------------------------------------
Revenues from external
customers                        $ 16,444     $ 43,749        $ 14,805      $ 14,440        $ 45,485        $ 12,992
Pretax profit (loss)                  (49)       3,856             816           233           3,874            (502)
Assets                             53,585      159,566          57,656        51,818         160,594          57,279


                                                           Nine Months Ended September 30,
                                                 2005                                          2004
                              -------------------------------------------- ---------------------------------------------
                                Domestic                    Plastic and      Domestic                     Plastic and
                                 Ball &      NN Europe        Rubber          Ball &       NN Europe        Rubber
(In Thousands of Dollars)        Roller       Segment       Components        Roller        Segment        Components
- ------------------------------------------------------------------------------------------------------------------------
Revenues from external
customers                        $ 48,879     $152,460        $ 44,161      $ 43,417       $ 143,926        $ 38,472
Pretax profit                       1,647       13,553           1,493           862          10,752             667
Assets                             53,585      159,566          57,656        51,818         160,594          57,279


For the year ended December 31, 2004 sales to our largest  customers SKF and INA
were 47.9% and 13.7%, respectively.

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  fourth  quarter  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 nine month periods
ended  September  30,  2005  and 2004 of  approximately  $0.6  million  and $0.3
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. This pronouncement 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".

                                       8


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
September 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. There
were no prior  service costs  recognized in the nine months ended  September 30,
2005 and September 30, 2004.

Components of Net Periodic Pension Cost:


                                                                   
                                    Three months ended              Nine months ended
                                      September 30,                   September 30,
                                ---------------------------     ---------------------------
(In Thousands of Dollars)          2005            2004            2005           2004
- -----------------------------------------------------------     -----------    ------------
Service cost                           $ 24           $ 26            $ 71            $ 78
Interest cost                            49             58             146             174
Amortization of net gain                  2             --               7              --
                                ------------    -----------     -----------    ------------
  Net periodic pension cost            $ 75           $ 84           $ 224           $ 252
                                ============    ===========     ===========    ============


We expect to contribute  approximately $0.3 million to our pension plan in 2005.
As of September 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 is
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.


                                       9


Deduction for Qualified Domestic Production Activities

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

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

Repatriation of Foreign Earnings

On October 22, 2004, the President signed the American Jobs Creation Act of 2004
(the "Act").  The Act creates a temporary  incentive  for U.S.  corporations  to
repatriate accumulated income earned abroad by providing an 85 percent dividends
received deduction for certain dividends from controlled  foreign  corporations.
This 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 (3.86% at September  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 (3.86% at September 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 (2.12% at  September  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. Management of the company believes that we were in compliance with
all such covenants as of September 30, 2005. We incurred $1.1 million of related
cost as a result of entering into the credit facility.  The unamortized  balance
at September  30, 2005 and December 31, 2004 was $0.4 million and $0.6  million,
respectively.

                                       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 September 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 September 30, 2005. The notes are not collateralized  except for
the pledge of stock of certain foreign subsidiaries. We incurred $0.8 million of
related  costs as a result of issuing  these notes which have been recorded as a
component of other  non-current  assets and are being amortized over the term of
the notes.  The unamortized  balance at September 30, 2005 and December 31, 2004
was $0.7 million and $0.8 million, respectively.

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

                                                                     
         (In Thousands of Dollars)                     September 30,       December 31,
                                                            2005               2004
         ---------------------------------------------------------------------------------
         $90 million credit facility:
             Current maturities of long-term debt              $ 6,319            $ 7,160
             Long-term debt                                     21,481             27,510
                                                     -------------------------------------
              Total                                            $27,800            $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
million  notes to be $38.5  million at September  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 $2.3 million and
$0.4 as of September 30, 2005, and December 31, 2004, respectively.

Note 10. Goodwill

The changes in the  carrying  amount of goodwill for the nine month period ended
September  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                                                   --          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                                                   --         (2,525)         (2,525)
                                                      -------------------------------------------------
Balance as of September 30, 2005                                $25,755        $16,177         $41,932
                                                      =================================================


                                       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
nine month  periods ended  September 30, 2005 and September 30, 2004,  except as
related to stock options  accounted for under the variable  method of accounting
and for  restricted  stock  awards  issued in third  quarter  (see  below).  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             Nine months ended
                                                            September 30,                  September 30,
(In Thousands, Except per Share Data)                    2005            2004           2005            2004
- --------------------------------------------------    ------------    -----------    ------------    -----------
Net income - as reported                                   $2,557         $2,152         $ 9,892        $ 7,355
 Stock based compensation income, net of
     income tax, included in net income as
     reported                                                 (49)           (98)           (108)           (86)
 Stock based compensation costs, net of
     income tax, that would have been
     included in net income if the fair value
     method had been applied                                  (19)          (388)           (307)          (442)
                                                      ------------    -----------    ------------    -----------
Net income - pro-forma                                     $2,489         $1,666          $9,477         $6,827
                                                      ============    ===========    ============    ===========

Basic earnings per share - as reported                     $ 0.15         $ 0.13          $ 0.58         $ 0.44
 Stock based compensation income, net of
     income tax, included in net income as
     reported                                               (0.01)         (0.01)          (0.01)            --
 Stock based compensation costs, net of
     income tax, that would have been
     included in net income if the fair value
     method had been applied                                   --          (0.02)          (0.02)         (0.03)
                                                      ------------    -----------    ------------    -----------
Basic earnings per share - pro-forma                       $ 0.14         $ 0.10          $ 0.55         $ 0.41
                                                      ============    ===========    ============    ===========

Earnings per share-assuming dilution - as
reported                                                   $ 0.15         $ 0.13          $ 0.57         $ 0.43

 Stock based compensation income, net of
     income tax, included in net income as
     reported                                               (0.01)         (0.01)          (0.01)         (0.01)
 Stock based compensation costs, net of
     income tax, that would have been
     included in net income if the fair value
     method had been applied                                   --          (0.02)          (0.02)         (0.02)
                                                      ------------    -----------    ------------    -----------
Earnings per share - assuming dilution-pro-
forma                                                      $ 0.14         $ 0.10          $ 0.54         $ 0.40
                                                      ============    ===========    ============    ===========


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

   Term                    - Vesting period
   Risk free interest rate - 4.18% and 3.50% at September 30, 2005 and 2004,
                             respectively
   Dividend yield          - 2.67% and 2.79% at September 30, 2005 and 2004,
                             respectively
   Volatility              - 45.31% and 48.88% at September 30, 2005 and 2004,
                             respectively

                                       12


We issued 53,000 shares of restricted stock awards to certain senior  management
employees in the third quarter of 2005.  The stock price at the date of issuance
was $12.70.  Compensation  expense  related to the issuance is being  recognized
ratably over the three year  vesting  period and  approximated  $103,000 for the
third quarter of 2005.


Note 12. Commitments

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  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 as of October
1, 2005,  when our  possession  of the building  commences.  Accordingly,  as of
September  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 includes 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.

On October 7, 2005, we entered into an areement with SNR  Roulements  ("SNR") to
purchase  all  of  SNR's  internal   precision  ball  producing   equipment  for
approximately  5.0 million Euros ($6.0  million).  As part of the agreement,  we
entered into a five year supply agreement to provide SNR with an additional $9.0
million of annual ball requirements.


Note 13.  Restructuring Charges

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

During the  fourth  quarter  of 2004,  the  Company's  NN Europe  subsidiary,  a
component  of our NN Europe  Segment,  announced a reduction  in staffing at our
Eltmann,   Germany  ball  production  facility.   This  restructuring   affected
approximately  86 employees  and is expected to be completed  during 2005.  As a
result,  we recorded  restructuring  charges of approximately  1.7 million Euros
($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 our continuing  strategy of rationalizing  our global  manufacturing
capacity and the transfer of production  principally  to our 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 nine months ended September 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
  employee costs                  $ --           $ 2,290         $ --           $ --            $ 2,290
                              -------------    ------------    ----------    ------------     -------------
                                  $ --           $ 2,290         $ --           $ --            $ 2,290
                              =============    ============    ==========    ============     =============

Nine months ended September 30, 2005

                                Reserve                                                         Reserve
                               Balance at                      Paid in        Currency         Balance at
  (In Thousands of Dollars)     01/01/05         Charges         2005          Impacts          09/30/05
                              -------------    ------------    ----------    ------------     -------------
  Severance and other
  employee costs                $ 2,290           $ --          $ (683)        $ (211)          $ 1,396
                              -------------    ------------    ----------    ------------     -------------
                                $ 2,290           $ --          $ (683)        $ (211)          $ 1,396
                              =============    ============    ==========    ============     =============


                                       13


We expect to pay all amounts during 2005 and no additional  charges are expected
to be incurred related to the 2004 restructuring program.



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:

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

   -  Expansion of our bearing product offering, and

   -  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:

   -  Global industrial growth and economics

   -  Global automotive production rates

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

        -  Raw material

        -  Wages and benefits, including health care costs

        -  Regulatory compliance

        -  Energy

   -  Raw Material Availability

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

   -  Regulatory environment for United States public companies

   -  Currency and exchange rate movements and trends

   -  Interest rate levels and expectations

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

   -  Sales growth

   -  Cost of products sold levels

   -  Selling, general and administrative expense levels

   -  Net income

   -  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  September  30,  2005  Compared to the Three  Months  Ended
September 30, 2004

Net Sales.  Net sales  increased by  approximately  $2.1 million,  or 2.9%, from
$72.9  million  for the third  quarter  of 2004 to $75.0  million  for the third
quarter of 2005.  By segment,  sales  decreased  $1.7  million,  increased  $1.8
million and increased $2.0 million for the NN Europe Segment, Plastic and Rubber
Components  Segment,  and the Domestic  Ball and Roller  Segment,  respectively.
Within the NN Europe  Segment,  the net decrease was composed of an  approximate
$0.1  million  increase  related to the impact of currency  exchange  rates,  an
increase of approximately  $0.6 million related to price adjustments  associated
with raw material  pass  through,  and  approximately  $2.4  million  related to
decreased  product demand.  Within the Plastics and Rubber  Components  Segment,
approximately  $1.6 million of the  increase  was related to  increased  product
demand  and  approximately   $0.2  million  was  related  to  price  adjustments
associated  with raw material pass through.  Within the Domestic Ball and Roller
Segment,  approximately $1.2 million was related to price adjustments associated
with raw material pass through,  approximately $1.1 was related to favorable mix
principally  due to higher  demand for  rollers,  offset by  approximately  $0.3
million related to decreased demand for balls.

Cost of  Products  Sold  (exclusive  of  depreciation).  Cost of  products  sold
increased by  approximately  $0.9 million,  or 1.6%,  from $57.3 million for the
third  quarter  of 2004 to $58.2  million  for the  third  quarter  of 2005.  By
segment,  cost of products sold increased  $0.7 million,  decreased $1.4 million
and increased $1.6 million for the Plastics and Rubber Components  Segment,  the
NN Europe Segment and the Domestic Ball and Roller Segment, respectively. Within
the  Plastics  and Rubber  Components  Segment,  approximately  $1.2 million was
related to  increased  volume and  approximately  $0.4  million  was  related to
increased  material  costs offset by $0.9 million of decreased  cost  associated
with  manufacturing  efficiencies.  Within the NN Europe Segment,  approximately
$2.1 million was related to decreased volume and approximately $0.8 to increased
material  costs  offset by  manufacturing  efficiencies  of  approximately  $0.1
million. Within the Domestic Ball and Roller Segment, approximately $1.0 million
was related to increased  material cost,  approximately $0.7 million was related
to  higher   spending  on  labor,   maintenance   cost,   production   supplies,
transportation  fuel  surcharges,   offset  by  approximately  $0.1  million  in
decreased  volume. As a percentage of net sales, cost of products sold decreased
from 78.5% during the third quarter of 2004 to 77.6% during the third 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 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 increased by approximately $0.1 million,  or 0.8%, from
$7.1 million  during the third quarter of 2004 to $7.2 million  during the third
quarter of 2005.  By  segment,  selling,  general  and  administrative  expenses
decreased  approximately $0.4 million,  decreased by approximately $0.2 million,
and increased approximately $0.7 million for the NN Europe Segment, Plastics and
Rubber   Components   Segment,   and  the  Domestic  Ball  and  Roller  Segment,
respectively. Within the NN Europe Segment, the decrease was principally related
to lower consulting costs of approximately $0.1 million and lower administrative

                                       15


costs of approximately $0.3 million. Within the Domestic Ball and Roller Segment
the  increase was  principally  related to the impact of recording a reserve for
the Delphi Corporation  outstanding accounts receivable balance of approximately
$0.2 million, higher salary cost of approximately $0.3 million, and higher China
start-up  cost of  approximately  $0.2  million.  Within the Plastics and Rubber
Components  Segment,  the decrease was  principally  related to a  non-recurring
severance  cost paid in the third quarter of 2004. As a percentage of net sales,
selling,  general and  administrative  expenses  decreased  from 9.8% during the
third quarter of 2004 to 9.6% during the third quarter of 2005.

Depreciation and Amortization.  Depreciation and amortization expenses were flat
compared to the third quarter of 2004 from $4.0 million for the third quarter of
2004 to $4.0  million  for the third  quarter of 2005.  As a  percentage  of net
sales,  depreciation  and  amortization  expense  decreased from 5.5% during the
third quarter of 2004 to 5.3% during the third quarter of 2005.

Interest Expense, Net. Interest expense decreased by approximately $0.1 million,
or 12.2%,  from $1.1 million in the third quarter of 2004 to $1.0 million in the
third  quarter of 2005.  The  reduction  was due to debt  reduction in the third
quarter. See "Liquidity and Capital Resources".

Net Income. Net income increased by approximately  $0.4 million,  or 18.8%, from
$2.2 million in the third  quarter of 2004 to $2.6 million in the third  quarter
of 2005. As a percentage of net sales, net income increased from 3.0% during the
third quarter of 2004 to 3.4% during the third quarter of 2005.

Nine Months Ended September 30, 2005 Compared to the Nine Months Ended September
30, 2004

Net Sales.  Net sales increased by  approximately  $19.7 million,  or 8.7%, from
$225.8 million for the first nine months of 2004 to $245.5 million for the first
nine months of 2005. By segment,  sales increased $8.5 million, $5.7 million and
$5.5  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  $5.4 million of the increase was related to the
impact of currency  exchange rates,  approximately  $2.5 million of the increase
was related to price adjustments  associated with raw material pass through, and
approximately  $0.6 million  related to  increased  product  demand.  Within the
Plastic  and  Rubber  Components  Segment,  approximately  $4.7  million  of the
increase was related to increased product demand and approximately  $1.0 million
was related to price  adjustments  associated  with raw material  pass  through.
Within the Domestic Ball and Roller Segment,  approximately  $3.3 million of the
increase was related to price  adjustments  associated  with raw  material  pass
through  and  approximately  $2.2  million  was volume due to higher  demand for
rollers.

Cost of  Products  Sold  (exclusive  of  depreciation).  Cost of  products  sold
increased by approximately  $15.3 million,  or 8.6%, from $176.6 million for the
first nine  months of 2004 to $191.8  million for the first nine months of 2005.
By segment,  cost of products sold increased $6.1 million, $5.2 million and $4.0
million for the NN Europe Segment,  the Plastics and Rubber  Components  Segment
and the Domestic  Ball and Roller  Segment,  respectively.  Within the NN Europe
Segment, approximately $4.4 million of the increase was related to the impact of
currency  exchange  rates,  approximately  $4.4 million was related to increased
material  costs,  and  approximately  $0.7 million was due to increased  volume.
These  increases  were  offset by  approximately  $3.4  million of  productivity
improvements  mainly in labor  savings  and in lower  production  cost of cages.
Within the Plastics and Rubber Components  Segment,  approximately  $3.7 million
was related to increased  volume and  approximately  $2.5 million was related to
increases in raw material costs.  Offsetting  these increases were  productivity
improvements  of $1.0  million.  Within the  Domestic  Ball and Roller  Segment,
approximately  $1.9 million of the  increase  was related to increased  material
cost,  approximately  $0.6 million related to increased volume and approximately
$1.5 million of the increase was related to transportation fuel surcharges,  and
higher  spending in  maintenance,  labor cost,  and  production  supplies.  As a
percentage of net sales, cost of products sold decreased from 78.2% during first
nine months of 2004 to 78.1% during the first nine months of 2005.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses decreased by approximately $0.3 million,  or 1.6%, from
$22.3 million  during the first nine months of 2004 to $22.0 million  during the
first nine months of 2005.  By  segment,  selling,  general  and  administrative
expenses  decreased  $0.6 million,  increased  $0.6 million and  decreased  $0.3
million  for the NN Europe  Segment,  Domestic  Ball and Roller  Segment and the
Plastic  and  Rubber  Components  Segment,  respectively.  Within  the NN Europe

                                       16


Segment,  the decrease was related  principally  to lower  consulting and salary
costs of  approximately  $1.0 million,  offset by the negative impact of foreign
currency exchange rates of approximately $0.4 million. Increased expenses at the
Ball and Roller  Segment were due primarily to the start-up  costs in China $0.4
million  and the  impact of  recording  a  reserve  for the  Delphi  Corporation
outstanding accounts receivable balance of $0.2 million. Within the Plastics and
Rubber  Components   Segment,   the  decrease  was  principally   related  to  a
nonrecurring severance cost paid in 2004. As a percentage of net sales, selling,
general and  administrative  expenses  decreased from 9.9% during the first nine
months of 2004 to 8.9% during the first nine months of 2005.

Depreciation and Amortization.  Depreciation and amortization expenses increased
by  approximately  $0.4  million or 3.2% from $11.9  million  for the first nine
months of 2004 to $12.3 million for the first nine months of 2005.  The increase
of  approximately  $0.4 million was  attributable to the NN Europe Segment.  The
impact of foreign  currency  exchange  rates  accounted  for $0.3 million of the
increase and the remainder was a result of capital  investments in machinery and
equipment.  As a percentage of net sales,  depreciation and amortization expense
decreased from 5.3% for the first nine months of 2004 to 5.0% for the first nine
months of 2005.

Interest Expense,  Net. Interest expense increased by approximately $0.1 million
from $2.9  million in the first nine months of 2004 to $3.0 million in the first
nine months of 2005. The increase was  principally  related to increased  market
interest rates. See "Liquidity and Capital Resources".

Net Income. Net income increased by approximately  $2.5 million,  or 34.5%, from
$7.4  million in the first nine months of 2004 to $9.9 million in the first nine
months of 2005. As a percentage  of net sales,  net income  increased  from 3.3%
during the first  nine  months of 2004 to 4.0%  during the first nine  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 (3.86% at September  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 (3.86% at September 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 (2.12% at  September  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 September 30,
2005.

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 September 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

                                       17


$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 September 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  September  30, 2005 were $27.8  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  (consignment)  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 September 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 offset by accounts payable,  was $41.2 million at September 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 1.63:1 at
September 30, 2005. Cash flow from  operations  totaled $10.3 million during the
first nine months of 2005,  compared  with $21.9  million  during the first nine
months of 2004.  The primary reason for the reduction in operating cash flow was
a decrease  in  accounts  payable of $7.2  million  versus an  increase  of $4.9
million in 2004.

On October 8, 2005, Delphi  Corporation filed Chapter 11 bankruptcy for its U.S.
based companies.  We have reserved  substantially all of the receivable  balance
with Delphi at September 30, 2005. The balance totals $0.2 million.  We continue
to ship to Delphi under  normal  terms as we believe  they have  post-bankruptcy
financing  adequate to meet current  purchases  from  vendors.  We have filed to
reclaim  our  goods  shipped  10 days  prior to the  filing  and have  filed for
preferred vendor status.

During 2005, we announced plans to spend  approximately $17.0 million on capital
expenditures  of which $9.1 million is related  primarily to equipment,  process
upgrades, and replacements and approximately $7.9 million principally related to
geographic  expansion of our  manufacturing  base. We now believe that the total
capital expenditure for the year will be between $12.0 million and $15.0 million
based on  re-evaluation  of needs in 2005. Of these amounts  approximately  $8.4
million has been spent  through  September  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 September 2006.

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 Koruna.  Slovakia joined the European Union in
May 2004,  and the country is expected to adopt the Euro as its currency  within
several years.

                                       18


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
us 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,  we  experienced  an  increase  in the price of 52100  Steel and may
experience  difficulty  in obtaining an adequate  supply of 52100 Steel from our
existing suppliers.  In our U.S.  operations,  our typical pricing  arrangements
with steel  suppliers  are subject to adjustment  once every six months.  Our 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. We typically reserve the right to increase product prices
periodically  in the event of increases in its raw material  costs. In the past,
we have 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.

Critical Accounting Policies

Our  significant  accounting  policies,  including the assumptions and judgments
underlying them, are disclosed in our 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 our 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 our  accounts  receivable  are  due
primarily from the served markets:  bearing manufacturers,  automotive industry,
electronics,  industrial, agricultural and aerospace. In establishing allowances
for  doubtful  accounts,   we  perform  credit  evaluations  of  our  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 we 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.  Our  inventories  are not
generally  subject to  obsolescence  due to spoilage or  expiring  product  life
cycles. We operate generally as a make-to-order business; however, we also stock
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,  we  could  experience
additional inventory write-downs in the future.

Acquisitions and Acquired Intangibles.  For new acquisitions,  we use 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
analysis  and  comparisons  to similar  assets.  Annual tests are required to be
performed to assess  whether  recorded  goodwill is  impaired.  The annual tests

                                       19


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.  Our long-lived assets include property,  plant
and equipment.  The  recoverability of the long-lived assets is dependent on the
performance  of the  companies  which we have  acquired,  as well as  volatility
inherent in the external markets for these acquisitions.  In assessing potential
impairment  for  these  assets,  we  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 having to
record additional impairment charges not previously recognized.

Pension  and  Post-Retirement   Obligations.   We  use  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.  We use 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

We wish to caution  readers that this report  contains,  and our future filings,
press releases and oral  statements made by our 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.  Our actual  results
could differ materially from those expressed in such forward-looking  statements
due to important  factors  bearing on our  business,  many of which already have
been  discussed  in this filing and in the our prior  filings.  The  differences
could be caused by a number of factors or combination of factors including,  but
not limited to, the risk factors described below.

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

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

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

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

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

                                       20


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:

    -   adverse foreign currency fluctuations;

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

    -   the imposition of trade restrictions or prohibitions;

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

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

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

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

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

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

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

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

Acquiring  businesses  that  complement  or expand our  operations  has been and
continues to be an important  element of our business  strategy.  This  strategy
calls for growth through acquisitions  constituting  approximately two-thirds of
our future growth,  with the remainder resulting from internal growth and market
penetration. We bought our plastic bearing component business in 1999, formed NN
Europe with our two largest  bearing  customers,  SKF and  INA/FAG,  in 2000 and
acquired  our  bearing  seal  operations  in 2001.  During  2002,  we  purchased
INA/FAG's  minority  interest in NN Europe and on May 2, 2003 we acquired  SKF's

                                       21


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.

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:

    -   our operating and financial performance and prospects;

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

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

    -   loss of any member of our senior management team;

    -   speculation in the press or investment community;

                                       22


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

    -   sales of our common stock by stockholders;

    -   general market conditions; and

    -   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.



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 September
30, 2005, we had $19.9 million outstanding under the domestic credit facilities,
$40.0 million  aggregate  principal  amount of senior notes  outstanding  and NN
Europe had 6.6 million Euro ($7.9 million) outstanding under the Euro term loan.
See Note 9 of the Notes to Consolidated  Financial Statements.  At September 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

                                       23


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
replaced 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 September 30, 2005.

Item 4.  Controls and Procedures

As of September 30, 2005, we carried out an  evaluation,  under the  supervision
and with the  participation  of our  management,  including our Chief  Executive
Officer and Chief  Financial  Officer,  of the  effectiveness  of the design and
operation of our 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, our management, including the Chief Executive Officer and Chief
Financial  Officer,  concluded that our  disclosure  controls and procedures are
effective.

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




                                       24


Part II. Other Information

Item 1.  Legal Proceedings

All of our legal  proceedings  are of an  ordinary  and  routine  nature and are
incidental to our operations.  Management  believes that such proceedings should
not,  individually  or in the aggregate,  have a material  adverse effect on our
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

None

Item 5.  Other Information

None

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

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

       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

       We  furnished  a Form 8-K, in response to Items 2.02 and 9.01 on August
       10, 2005  announcing an amendment to the press  release  issued on July
       28, 2005

       We furnished a Form 8-K, in response to Items 2.02 and 9.01 on July 28,
       2005 announcing earnings for the second quarter of 2005




                                       25



                                   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:    November 8, 2005                             /s/ Roderick R. Baty
       --------------------               ------------------------------------
                                                    Roderick R. Baty,
                                                 Chairman, President and
                                                 Chief Executive Officer
                                                (Duly Authorized Officer)


Date:    November 8, 2005                             /s/ James H. Dorton
       --------------------           -----------------------------------------
                                                     James H. Dorton
                                      Vice President - Corporate Development and
                                               Chief Financial Officer
                                            (Principal Financial Officer)
                                               (Duly Authorized Officer)


Date:    November 8, 2005                            /s/ William C. Kelly, Jr.
       --------------------               -------------------------------------
                                                  William C. Kelly, Jr.,
                                                    Vice President and
                                               Chief Administrative Officer
                                                 (Duly Authorized Officer)


                                       26


                                                                   Exhibit 31.1
                                 CERTIFICATIONS

I, Roderick R. Baty, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of NN, Inc.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     (a)  Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     (b)  Designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     (c)  Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness  of the  controls and  procedures,  as of the end of the
          period covered by this report based on such evaluation; and

     (d)  Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     (a)  All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     (b)  Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

 Date:  November 8, 2005
       ------------------

                                 /s/ Roderick R. Baty
                                 ------------------------------------
                                 Roderick R. Baty
                                 Chairman, President and Chief Executive Officer



                                                                 Exhibit 31.2

                                 CERTIFICATIONS

I, James H. Dorton, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of NN, Inc.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     (a)  Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     (b)  Designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     (c)  Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness  of the  controls and  procedures,  as of the end of the
          period covered by this report based on such evaluation; and

     (d)  Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     (a)  All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     (b)  Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

Date:  November 8, 2005                            /s/ James H. Dorton
      ------------------                           --------------------------
                                                   James H. Dorton
                                                   Chief Financial Officer




                                                                 Exhibit 32.1


                CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT
                TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of NN, Inc. (the "Company") on Form 10-Q
for the interim  period ended  September 30, 2005, as filed with the  Securities
and Exchange Commission on the date hereof (the "Report"),  the undersigned,  in
the capacity and date indicated below,  hereby  certifies  pursuant to 18 U.S.C.
ss.1350,  as adopted pursuant to ss.906 of the Sarbanes-Oxley Act of 2002, that,
to my knowledge:  (1) The Report fully complies with the requirements of Section
13(a) or 15(d) of the Securities  Exchange Act of 1934, and (2) The  information
contained in the Report fairly presents, in all material respects, the financial
condition and results of operations of the Company.


Date:  November 8, 2005                         /s/ Roderick R. Baty
      ------------------                        -------------------------
                                                Roderick R. Baty
                                                Chairman, President and Chief
                                                Executive Officer


[A signed  original of this written  statement  required by Section 906 has been
provided to NN, Inc.  and will be retained  by NN,  Inc.  and  furnished  to the
Securities and Exchange Commission or its staff upon request.]






                                                                  Exhibit 32.2


                CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT
                TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of NN, Inc. (the "Company") on Form 10-Q
for the interim  period ended  September 30, 2005, as filed with the  Securities
and Exchange Commission on the date hereof (the "Report"),  the undersigned,  in
the capacity and date indicated below,  hereby  certifies  pursuant to 18 U.S.C.
ss.1350,  as adopted pursuant to ss.906 of the Sarbanes-Oxley Act of 2002, that,
to my knowledge:  (1) The Report fully complies with the requirements of Section
13(a) or 15(d) of the Securities  Exchange Act of 1934, and (2) The  information
contained in the Report fairly presents, in all material respects, the financial
condition and results of operations of the Company.


Date:  November 8, 2005                            /s/ James H. Dorton
     --------------------                          ---------------------------
                                                   James H. Dorton
                                                   Chief Financial Officer

[A signed  original of this written  statement  required by Section 906 has been
provided to NN, Inc.  and will be retained  by NN,  Inc.  and  furnished  to the
Securities and Exchange Commission or its staff upon request.]