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

                                    Form 10-Q



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

                  For the quarterly period ended June 30, 2005



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



                          Commission File No. 001-14217

                              ENGlobal Corporation
                              --------------------
             (Exact name of registrant as specified in its charter)

                                     Nevada
                                     ------
                         (State or other jurisdiction of
                         incorporation or organization)

                                   88-0322261
                                   ----------
                       (I.R.S Employer Identification No.)



    654 North Sam Houston Parkway East, Suite 400, Houston,  TX 77060-5914
    ----------------------------------------------------------------------
            (Address of principal executive offices)            (Zip code)

                                 (281) 878-1000
                                 --------------
              (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 shortened 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     No X
                                  ---    ---




Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the close of business of August 2, 2005.

       $0.001 Par Value Common Stock                   23,627,134 shares



                          QUARTERLY REPORT ON FORM 10-Q
                       FOR THE PERIOD ENDED JUNE 30, 2005

                                TABLE OF CONTENTS


                                                                           Page
                                                                          Number
                                                                          ------

Part I.           Financial Information

       Item 1.    Financial Statements

                  Condensed Consolidated Statements of Income for the
                      Three Months Ended and Six Months Ended June 30,
                      2005 and June 30, 2004                                  3

                  Condensed Consolidated Balance Sheets at June 30,
                      2005 and December 31, 2004                              4

                  Condensed Consolidated Statements of Cash Flows for
                      the Six Months Ended June 30, 2005 and June 30,
                      2004                                                    5

                  Notes to Condensed Consolidated Financial Statements     6-13

       Item 2.    Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                 14-26

       Item 3.    Quantitative and Qualitative Disclosures about
                      Market Risk                                            26

       Item 4.    Controls and Procedures                                    27

Part II.          Other Information

       Item 1.    Legal Proceedings                                          28

       Item 2.    Unregistered Sales of Equity Securities and Use of
                      Proceeds                                               28

       Item 3.    Defaults Upon Senior Securities                            28

       Item 4.    Submission of Matters to a Vote of Security Holders        28

       Item 5.    Other Information                                          28

       Item 6.    Exhibits                                                   29

                  Signature                                                  30



                                        2




                                      PART I. - FINANCIAL INFORMATION
                                      -------------------------------

ITEM 1. FINANCIAL STATEMENTS

                                           ENGlobal Corporation
                                Condensed Consolidated Statements of Income
                                                (Unaudited)


                                                  For the Three Months Ended            For the Six Months
                                                           June 30,                       Ended June 30,
                                                ------------------------------    -------------------------------
                                                     2005             2004             2005             2004
                                                -------------    -------------    -------------    -------------
                                                                                       
Operating Revenue                               $  59,419,270    $  34,282,731    $ 104,048,532    $  65,275,265
                                                -------------    -------------    -------------    -------------

Operating Expenses:
      Direct cost                                  51,969,694       30,143,815       90,752,023       56,975,632
      Selling, general and administrative           4,387,419        3,093,814        8,176,156        6,142,909
      Depreciation and amortization                   446,814          277,157          875,685          536,829
                                                -------------    -------------    -------------    -------------
           Total operating expenses                56,803,927       33,514,786       99,803,864       63,655,370
                                                -------------    -------------    -------------    -------------

           Operating income                         2,615,343          767,945        4,244,668        1,619,895

Other Income (Expense):
      Other income                                     44,301           (4,718)          73,245           28,068
      Interest income (expense), net                 (246,728)        (124,890)        (443,551)        (296,100)
                                                -------------    -------------    -------------    -------------
           Total other income (expense)              (202,427)        (129,608)        (370,306)        (268,032)
                                                -------------    -------------    -------------    -------------

Income before Provision for Income Taxes            2,412,916          638,337        3,874,362        1,351,863

Provision for Income Taxes                            892,779          217,034        1,433,514          459,633
                                                -------------    -------------    -------------    -------------

           Net Income                           $   1,520,137    $     421,303    $   2,440,848    $     892,230
                                                =============    =============    =============    =============

Net Income Per Common Share:
      Basic                                              0.06             0.02             0.10             0.04
      Diluted                                            0.06             0.02             0.10             0.04

Weighted Average Shares Used in Computing Net
      Income Per Share:
      Basic                                        23,492,842       24,035,936       23,508,496       24,035,117
      Diluted                                      24,156,525       24,347,589       24,155,176       24,346,990





              See accompanying notes to interim condensed consolidated financial statements.

                                                   3


                                             ENGlobal Corporation
                                     Condensed Consolidated Balance Sheets

                                                                                      June 30,      December 31,
                                                                                        2005            2004
                                                                                    ------------    ------------
                                                                                    (unaudited)
                                     ASSETS
                                     ------

Current Assets:
     Cash                                                                           $     12,957    $      8,006
     Accounts receivable - trade, less allowance for doubtful accounts of
        approximately $507,000 and $476,000, respectively                             32,399,207      30,839,597
     Costs and estimated earnings in excess of billings on uncompleted contracts       3,293,293       1,113,330
     Prepaid and other                                                                 1,029,145       1,984,274
     Inventories                                                                         183,475         172,715
     Assets held for sale                                                                   --           678,106
     Deferred tax asset                                                                  757,247         640,380
     Income taxes receivable                                                                --           118,000
                                                                                    ------------    ------------

         Total Current Assets                                                         37,675,324      35,554,408

Property and Equipment, net                                                            5,661,664       5,262,370
Goodwill                                                                              15,386,425      15,284,220
Other Assets                                                                             970,001       1,159,750
                                                                                    ------------    ------------

         Total Assets                                                               $ 59,693,414    $ 57,260,748
                                                                                    ============    ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------

Current Liabilities:
     Accounts payable - trade                                                       $ 10,429,750    $ 10,512,123
     Accrued salaries and benefits                                                     9,497,872       6,059,221
     Note payable                                                                        121,412         839,606
     Current portion - long-term debt                                                    549,220         622,410
     Capital lease payable                                                                 1,115           4,371
     Billings and estimated earnings in excess of costs on uncompleted contracts       1,747,696       2,313,954
     Income taxes payable                                                              1,125,950            --
     Other liabilities                                                                   663,071         699,601
                                                                                    ------------    ------------

         Total Current Liabilities                                                    24,136,086      21,051,286

Long-Term Debt, net of current portion                                                12,854,759      15,585,152
Deferred Tax Liability                                                                    99,810         573,380
                                                                                    ------------    ------------

         Total Liabilities                                                            37,090,655      37,209,818

Contingencies (Note 11)

Stockholders' Equity:
     Series A redeemable convertible preferred stock, $0.001 par value; 2,265,167
        shares authorized; 0 shares issued and outstanding                                  --              --
     Common stock, $0.001 par value; 75,000,000 shares authorized; 23,548,822 and
        23,466,839 outstanding and 24,201,199 and 24,119,216 issued at June 30,
        2005 and December 31, 2004                                                        24,201          24,119
     Additional paid-in capital                                                       12,309,115      12,198,215
     Retained earnings                                                                10,861,674       8,420,827
     Treasury stock, 652,377 shares at cost                                             (592,231)       (592,231)
                                                                                    ------------    ------------

         Total Stockholders' Equity                                                   22,602,759      20,050,930
                                                                                    ------------    ------------
         Total Liabilities and Stockholders' Equity                                 $ 59,693,414    $ 57,260,748
                                                                                    ============    ============


                See accompanying notes to interim condensed consolidated financial statements.

                                                   4


                                  ENGlobal Corporation
                     Condensed Consolidated Statements of Cash Flows
                                       (Unaudited)


                                                                   For the Six Months
                                                                     Ended June 30,
                                                               --------------------------
                                                                   2005           2004
                                                               -----------    -----------
Cash Flows from Operating Activities:
     Net income                                                $ 2,440,848    $   892,230
     Adjustments for non-cash items                                153,455        537,202
     Changes in working capital                                  1,270,360     (1,367,083)
                                                               -----------    -----------

         Net cash provided by operating activities               3,864,663         62,349
                                                               -----------    -----------

Cash Flows from Investing Activities:
     Property and equipment acquired                            (1,177,076)      (593,597)
     Proceeds from sale of equipment                                15,000          2,250
     Proceeds from sale of assets held for sale                    823,350           --
     Additional consideration for acquisitions                     (59,403)          --
                                                               -----------    -----------

         Net cash used in investing activities                    (398,129)      (591,347)
                                                               -----------    -----------

Cash Flows from Financing Activities:
     Net borrowings (payments) on line of credit                (2,589,561)     1,624,408
     Proceeds from issuance of common stock                        110,982         12,500
     Short-term note repayments                                   (717,248)      (542,740)
     Capital lease repayments                                       (3,256)        (5,087)
     Long-term debt repayments                                    (262,500)      (589,423)
                                                               -----------    -----------

         Net cash provided by (used in) financing activities    (3,461,583)       499,658
                                                               -----------    -----------

         Net change in cash                                          4,951        (29,340)

Cash, at beginning of period                                         8,006         39,439
                                                               -----------    -----------

Cash, at end of period                                         $    12,957    $    10,099
                                                               ===========    ===========

Supplemental Disclosures:

     Interest paid                                             $   369,700    $   255,912

     Income taxes paid                                         $   904,292    $   455,000


     See accompanying notes to interim condensed consolidated financial statements.

                                            5



                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


NOTE 1 - BASIS OF PRESENTATION

     The condensed consolidated financial statements of ENGlobal Corporation
     (which may be referred to as "ENGlobal", the "Company", "we", "us", or
     "our") included herein, are unaudited for the three-month and six-month
     periods ended June 30, 2005 and 2004. These financial statements reflect
     all adjustments (consisting of normal recurring adjustments), which are, in
     the opinion of management, necessary to fairly present the results for the
     periods presented. Certain information and note disclosures, normally
     included in financial statements prepared in accordance with accounting
     principles generally accepted in the United States of America, have been
     condensed or omitted pursuant to rules and regulations of the Securities
     and Exchange Commission. It is suggested that these condensed financial
     statements be read in conjunction with the Company's audited financial
     statements for the years ended December 31, 2004 and 2003, which are
     included in the Company's annual reports on Form 10-K. The Company believes
     that the disclosures made herein are adequate to make the information
     presented not misleading.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Revenue Recognition
     -------------------
     The Company's revenues are composed of engineering service revenues and
     product sales. The Company recognizes service revenues as soon as the
     services are performed. The majority of the Company's engineering services
     have historically been provided through cost-plus contracts whereas a
     majority of the Company's product sales are earned on fixed fee contracts.

     On occasion, the Company, serving as an agent for the client, procures
     materials and equipment on behalf of the client and the cost of such
     materials and equipment is reimbursed with no mark-up or profit. In
     accordance with Statement of Position (SOP) 81-1, revenues and costs for
     these types of purchases are not included in total revenues and costs. For
     financial reporting, this "pass-through" type of transaction is reported
     net. Pass-through transactions totaled $7.4 million and $10.8 million,
     respectively, for the three months and six months ending June 30, 2005.

     Profits and losses on fixed-fee contracts are recorded on the
     percentage-of-completion method of accounting, measured by the
     percentage-of-contract costs incurred to date relative to estimated total
     direct contract costs. Direct contract costs include professional
     compensation and related benefits, materials, subcontractor services and
     other direct costs of projects. Direct contract costs also include variable
     costs such as travel, repairs and maintenance and supplies directly related
     to producing revenues. Any freight charges and inspection costs are
     directly charged to the project to which the charges relate. On a project
     that requires the purchase of a large amount of permanent materials,
     including the costs of these materials in calculating the
     percentage-of-completion may overstate the actual progress on the project.
     For these types of projects, the cost-to-cost method does not appropriately
     reflect the progress of the projects; accordingly, we use alternative
     methods such as actual labor hours for measuring progress on the project
     and we recognize revenue accordingly.

     Under the percentage-of-completion method, revenue recognition is dependent
     upon the accuracy of a variety of estimates, including the progress of
     engineering and design efforts, material installation, labor productivity,
     cost estimates and others. These estimates are based on various
     professional judgments made with respect to the factors noted and are
     difficult to accurately determine until projects are significantly
     underway. Due to uncertainties inherent to the estimation process, it is
     possible that actual completion costs may vary materially from estimates.
     Anticipated losses on uncompleted contracts are charged to operations as
     soon as such losses can be estimated. Changes in job performance, job
     conditions, estimated profitability and final contract settlements may
     result in revisions to costs and income and are recognized in the period in
     which the revisions are determined.

     Selling, general and administrative costs include management and staff
     compensation, office costs such as rents and utilities, depreciation,
     amortization, travel and other expenses that are unrelated to specific
     client contracts, but directly relate to the support of each segment's
     operations.

     The cost recognized for labor includes all actual employee compensation
     plus a burden factor to cover estimated variable labor expenses for the
     year. These variable labor expenses consist of payroll taxes, self-insured
     medical expenses, workers compensation insurance, general liability

                                       6


                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


     insurance, and employee benefits for paid time off. The actual periodic
     cost for these expenses is adjusted at the end of each quarter to provide
     consistent cost recognition throughout the year.

     We have three major types of contracts:

     Cost-Plus, labor plus fixed mark-up
     -----------------------------------
     Under cost-plus, labor plus fixed mark-up contracts, we charge clients
     based on actual labor rates plus a fixed mark-up that includes estimated
     recoverable direct and indirect costs and a profit component, which is
     applied as a percentage of the recoverable labor, to arrive at a total
     dollar estimate in negotiating a cost-plus, labor plus fixed mark-up
     contract. We recognize revenues based on a multiple of the actual total
     number of labor hours completed on a project multiplied by the actual labor
     rates and multiplied by the negotiated fixed mark-up percentage, plus other
     non-labor costs at cost plus a fixed mark-up that we negotiate at the time
     of contract award. Aggregate revenues from cost-plus, labor plus fixed
     mark-up contracts may vary in scope and we generally must obtain a change
     order in order to receive additional revenues relating to any additional
     costs that exceed the original contract estimate (see "Change Orders").

     Cost-Plus, fixed labor rate
     ---------------------------
     Under cost-plus, fixed labor rate contracts, we charge clients based on
     fixed labor rates by work classification (Project Manager, Sr. Engineer,
     Designer, CADD Operator, etc.) where the fixed labor rate includes
     estimated recoverable direct and indirect costs plus a profit component. In
     negotiating cost-plus, fixed labor rate contracts the total dollar estimate
     is a multiple of the fixed labor rates times the recoverable work class
     labor man-hours estimated to complete the project. We recognize revenues
     based on a multiple of the fixed labor rates times the actual total number
     of labor hours completed on a project, plus other non-labor costs at cost
     plus a fixed rate negotiated at the time of contract award. Aggregate
     revenues from cost-plus, fixed labor rate contracts may vary in scope and
     we generally must obtain a change order in order to receive additional
     revenues relating to any additional costs that exceed the original contract
     estimate (see "Change Orders").

     Fixed Price
     -----------
     Under fixed price contracts, the Company only charges its clients an agreed
     amount negotiated in advance of a specific scope of work, be it related to
     engineering service revenue or product sales. We recognize revenues on
     fixed-price contracts using the percentage-of-completion method described
     above. Prior to completion, gross profit recognition on any fixed-price
     contract is dependent upon the accuracy of our estimates and will increase
     to the extent that current estimates of aggregate actual costs are below
     the amounts previously estimated. Conversely, if the Company's current
     estimated costs exceed prior estimates, gross profit will decrease and we
     may realize a loss on a project. In order to increase aggregate revenue on
     a contract, we generally must obtain a change order to receive payment for
     additional costs (see "Change Orders").

     Change Orders
     -------------
     Change orders are modifications of an original contract that effectively
     change the provisions of the contract without adding new provisions. Either
     we or our clients may initiate change orders. Change orders may include
     changes in specifications or design, manner of performance, equipment,
     materials, scope of work and/or the period of completion of the project.

     Change orders occur when changes are experienced after work on a contract
     has begun. Change orders are sometimes documented and the terms of change
     orders are agreed with the client before the work is performed. Other
     times, circumstances may require that work progress without the client's
     written agreement before the work is performed. Costs related to change
     orders are recognized when they are incurred. Change orders are included in
     the total estimated contract revenue when it is probable that the change
     orders will result in a bona fide addition to value that can be reliably
     estimated.

                                       7


                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


     Inspection and Acceptance (Cost-plus contracts)
     -----------------------------------------------
     Generally, clients inspect and accept work as executed based on designated
     milestones or billing cycles, although such acceptance does not waive the
     client's right to a claim under a warranty provision for work deficiencies
     that exceed industry standards. If we are required to remedy defective
     work, the client normally reimburses all costs except for the labor costs
     necessary to correct such defects.

     Inspection and Acceptance (Fixed Price contracts)
     -------------------------------------------------
     Generally, clients inspect and accept work based on designated milestones,
     although such acceptance does not waive the client's right to a claim under
     a warranty provision for work deficiencies. If we are required to remedy
     defective work, the client normally reimburses all costs except for the
     labor costs necessary to correct such defects.

     Contract termination provisions
     -------------------------------
     Generally, our clients may terminate at any time and for any reason any
     part of the Company's project work by giving proper notice, specifying the
     part of the work to be terminated and the effective date of the
     termination. If any part of the work on a project is terminated, the
     client, with respect to such work, is required to reimburse the Company for
     all costs incurred prior to the effective date of termination and for all
     additional amounts that are directly related to the work performed. The
     client is required to issue a Change Order with respect to any termination.

     Based on the criteria found in SOP 81-1, paragraphs .40 and .41, the
     Company has not historically entered into contracts that can be segmented.


NOTE 3 - DEBT AND LINE OF CREDIT

     Current note payable:

     The current note payable is a note at both June 30, 2005 and December 31,
     2004 to finance commercial insurance on a short-term basis, with a balance
     of $121,000 and $840,000 as of June 30, 2005 and December 31, 2004,
     respectively. The current note payable bears interest at 4.84% and is
     payable in monthly installments of principal and interest totaling $122,000
     through July 2005.

     Line of credit:

     At the end of the reporting period, the Company had a Credit Facility (the
     "Comerica Credit Facility") with Comerica Bank ("Comerica") that consisted
     of a line of credit maturing on July 27, 2007. The loan agreement positions
     Comerica as senior to all other debt. The line of credit is limited to $22
     million, subject to loan covenant restrictions. The Comerica Credit
     Facility is collateralized by substantially all the assets of the Company.
     The outstanding balance on the line of credit as of June 30, 2005 was $10.9
     million. The remaining borrowings available under the line of credit as of
     June 30, 2005 were $9.5 million after consideration of loan covenant
     restrictions and outstanding standby letters of credit aggregating to $1.6
     million.

     The Comerica Credit Facility contains covenants requiring the Company, as
     of the end of each calendar month, to maintain certain ratios, including
     the average total outstanding principal balance of the line of credit to
     EBITDA; the average total outstanding principal balance of the line of
     credit to total liabilities, plus net worth; and the average total
     outstanding principal balance of the line of credit to accounts/unbilled
     receivables. The Company is also required, as of the end of each quarter,
     to maintain minimum levels of net worth, plus the Company must comply with
     an annual limitation on capital expenditures. The Company was in compliance
     with all covenants under the Comerica Credit Facility as of June 30, 2005.

     Letters of credit:

     As of June 30, 2005, the Company had $1.6 million outstanding in standby
     letters of credit issued to a refining client to cover contractual
     obligations for progress payments made to equipment manufacturers for major
     project items. We expect obligations under standby letters of credit to
     increase to approximately $7.6 million during November 2005 and decrease
     each month following until obligations are released in May 2006.

                                       8





                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements

                                                                                          June 30,   December 31,
                                                                                            2005        2004
                                                                                          --------------------
                                                                                             (in thousands)
                                                                                          --------------------
                                                                                                
Schedule of Long-Term Debt:

    Comerica Credit Facility - Line of credit, prime (6.25% at June 30, 2005),
       maturing in July 2007                                                              $ 10,940    $ 13,530
    Sterling Planet and EDGI - Notes payable, interest at 5%, principal payments in
       installments of $15,000 plus interest due quarterly, maturing in December 2008          218         255
    Significant PEI Shareholders - Note payable, discounted at 4.5% interest, principal
       payments in installments of $208,761 due annually, maturing in December 2006            391         385
    Cleveland Inspection Services, Inc., CIS Technical Services and F.D. Curtis - Notes
       payable, discounted at 5% interest, principal in installments of $100,000 due
       quarterly, maturing in October 2009                                                   1,605       1,762
    InfoTech Engineering, Inc. - Note payable, interest at 5%, principal payments in
       installments of $65,000 plus interest due annually, maturing in December 2007           195         195
    Miscellaneous                                                                               55          80
                                                                                          --------    --------

         Total long-term debt                                                               13,404      16,207
         Less: Current maturities                                                             (549)       (622)
                                                                                          --------    --------

         Long-term debt, net of current portion                                           $ 12,855    $ 15,585
                                                                                          ========    ========




NOTE 4 - RECENT ACCOUNTING PRONOUNCEMENTS

     In May 2005 the FASB issued Statement of Financial Accounting Standards
     (SFAS) No. 154, "Accounting Changes and Error Corrections, a replacement of
     APB Opinion No. 20 and FASB Statement No. 3." SFAS 154 requires
     retrospective application to prior periods' financial statements for
     changes in accounting principle, unless it is impracticable to determine
     either the period-specific effects or the cumulative effect of the change.
     SFAS 154 also requires that retrospective application of a change in
     accounting principle be limited to the direct effects of the change.
     Indirect effects of a change in accounting principle, such as a change in
     non-discretionary profit-sharing payments resulting from an accounting
     change, should be recognized in the period of the accounting change. SFAS
     154 also requires that a change in depreciation, amortization, or depletion
     method for long-lived, non-financial assets be accounted for as a change in
     accounting estimate affected by a change in accounting principle. SFAS 154
     is effective for accounting changes and corrections of errors made in
     fiscal years beginning after December 15, 2005. Early adoption is permitted
     for accounting changes and corrections of errors made in fiscal years
     beginning after the date this Statement is issued. The Company is required
     to adopt the provisions of SFAS 154, as applicable, for the year beginning
     January 1, 2006.

     In December 2004, the FASB issued Statement of Financial Accounting
     Standards No. 123, (revised 2004) "Share-Based Payment" ("SFAS 123R"). This
     statement is a revision of Statement of Financial Accounting Standards No.
     123, "Accounting for Stock-Based Compensation" as amended ("SFAS 123"), and
     requires entities 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. The cost will be recognized over the period during
     which an employee is required to provide services in exchange for the award
     (usually the vesting period). SFAS 123R covers various share-based
     compensation arrangement rights and employee share purchase plans. SFAS
     123R eliminates the ability to use the intrinsic value methods of
     accounting for share options, as provided in Accounting Principles Board
     Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"). SFAS
     123R was scheduled to be effective as of the beginning of the first interim
     period that begins after June 15, 2005, with early adoption encouraged.

                                       9


                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


     On April 14, 2005, the Securities and Exchange Commission issued a release
     announcing the adoption of a new rule delaying the required implementation
     of SFAS No. 123R. Under this rule, SFAS No. 123R is effective as of the
     beginning of the first annual reporting period that begins after June 15,
     2005. We are currently evaluating the provisions of SFAS No. 123R and will
     adopt it in the first quarter of 2006, as required.


NOTE 5 - GOODWILL

     In accordance with Statement of Financial Accounting Standards No. 142,
     "Goodwill and Other Intangible Assets", goodwill is no longer amortized
     over its estimated useful life, but rather will be subject to at least an
     annual assessment for impairment. Goodwill has been allocated to the
     Company's two reportable segments. The test for impairment is made on each
     of these reporting segments. No impairment of goodwill has been incurred to
     date. A change in assumptions in the estimation of the fair market value of
     the segments would unlikely give rise to an impairment of goodwill without
     deteriorating operating results in the segments.


NOTE 6 - FIXED FEE CONTRACTS

     Costs, estimated earnings and billings on uncompleted contracts consisted
     of the following at June 30, 2005 and December 31, 2004:



                                                                                       June 30,  December 31,
                                                                                         2005        2004
                                                                                       --------------------
                                                                                          (in thousands)
                                                                                       --------------------
                                                                                             
     Costs incurred on uncompleted contracts                                           $ 15,572    $  8,292
     Estimated earnings on uncompleted contracts                                          2,675       1,584
                                                                                       --------    --------
         Earned revenues                                                                 18,247       9,876
     Less billings to date                                                              (16,702)    (11,077)
                                                                                       --------    --------
         Net costs and estimated earnings in excess of billings
            on uncompleted contracts                                                   $  1,545    $ (1,201)
                                                                                       ========    ========

     Costs and estimated earnings in excess of billings on uncompleted contracts       $  3,293    $  1,113
     Less billings and estimated earnings in excess of cost on uncompleted contracts     (1,748)     (2,314)
                                                                                       --------    --------
         Net costs and estimated earnings in excess of billings
            on uncompleted contracts                                                   $  1,545    $ (1,201)
                                                                                       ========    ========


NOTE 7 - STOCK OPTION PLAN

     The Company accounts for its nonqualified incentive stock option plan under
     the recognition and measurement principles of Accounting Principles Board
     Opinion No. 25, "Accounting for Stock Issued to Employees" and related
     interpretations. Accordingly, no stock-based compensation cost is reflected
     in net income, as all options granted under the Company's plan had exercise
     prices equal to or greater than the market value of the Company's stock on
     the date of grant.

     The following table illustrates the effect on net income and earnings per
     share for the three months ended and six months ended June 30, 2005 and
     2004, respectively, as if the Company had applied the fair value
     recognition provisions of SFAS No. 123, "Accounting for Stock-Based
     Compensation."

                                       10


                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


                                                                         Three Months Ended     Six Months Ended
                                                                               June 30,             June 30,
                                                                         ------------------    ------------------
                                                                          2005        2004      2005        2004
                                                                         -------    -------    -------    -------
                                                                           (in thousands)        (in thousands)
     Pro forma impact of fair value method (SFAS 148):
          Net income attributable to common stockholders, as reported    $ 1,520    $   421    $ 2,440    $   892
          Less compensation expense determined under fair value
          method, net of tax                                                 (55)        (5)      (110)       (10)
                                                                         -------    -------    -------    -------
              Pro forma net income attributable to common stockholders   $ 1,465    $   416    $ 2,330    $   882
                                                                         =======    =======    =======    =======

     Earnings per share (basic):
          As reported                                                    $  0.06    $  0.02    $  0.10    $  0.04
          Pro forma                                                      $  0.06    $  0.02    $  0.10    $  0.04
     Earnings per share (diluted):
          As reported                                                    $  0.06    $  0.02    $  0.10    $  0.04
          Pro forma                                                      $  0.06    $  0.02    $  0.10    $  0.04
     Weighted average Black-Scholes fair value assumptions:
          Risk free interest rate                                            5%          5%        5%          5%
          Expected life                                                  3 years  3-10 years   3 years   3-10 years
          Expected volatility                                               51%         72%       51%         72%
          Expected dividend yield                                          0.0%        0.0%      0.0%        0.0%


NOTE 8 - EMPLOYEE STOCK PURCHASE PLAN

     On June 17, 2004, ENGlobal shareholders ratified the Company's adoption of
     the 2004 Employee Stock Purchase Plan ("Plan"). Beginning April 2004, the
     Company provided eligible employees with the opportunity and a convenient
     means to purchase shares of the Company's Common Stock as an incentive to
     exert maximum efforts for the success of the Company. ENGlobal intends that
     options to purchase stock granted under the Plan qualify as options granted
     under an "employee stock purchase plan" as defined in Section 423(b) of the
     Code. The Plan will be construed so as to be consistent with Section 423 of
     the Code, including Section 423(b)(5) which requires that all participants
     have the same rights and privileges with respect to options granted under
     the Plan. The cash deferred by participants into the plan has been used to
     meet the Company's cash requirements or has been applied to the reduction
     of the Company's long-term debt.


NOTE 9 - SEGMENT INFORMATION

     The Company operates in two business segments: (1) engineering, providing
     services primarily to major integrated oil and gas companies that, for the
     most part, are located in the United States; and (2) systems, providing
     design and implementation of control systems for specific applications
     primarily in the energy and process industries, and uninterruptible power
     systems and battery chargers to customers that, for the most part, are
     located in the United States.

     Revenue and operating income for each segment are set forth in the
     following table. The amount in the corporate segment includes those
     activities that are not allocated to the operating segments and include
     costs related to business development, executive function, finance,
     accounting, safety, investor relations/governance, human resources, project
     controls and information technology that are not specifically identifiable

                                       11


                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


     with the two segments. The inter-company elimination row includes the
     amount of administrative costs allocated to the segments. The Corporate
     function supports both business segments and therefore cannot be
     specifically assigned to either. Significant portions of Corporate costs
     are allocated to each segment based on each segment's revenues and
     eliminated in consolidation.

                                               Three Months Ended         Six Months Ended
                                                    June 30,                  June 30,
                                             ----------------------    ----------------------
                                               2005          2004         2005         2004
                                             ---------    ---------    ---------    ---------
                                                 (in thousands)            (in thousands)
     Revenue:
          Engineering                        $  54,028    $  30,404    $  94,327    $  58,004
          Systems                                5,391        3,879        9,722        7,271
                                             ---------    ---------    ---------    ---------
                    Total revenue            $  59,419    $  34,283    $ 104,049    $  65,275
                                             =========    =========    =========    =========

     Operating income (loss):
          Engineering                        $   4,742    $   2,742    $   8,217    $   5,327
          Systems                                  157         (335)         261         (548)
          Corporate                              1,252          397        1,924          716
          Intercompany eliminations             (3,536)      (2,036)      (6,157)      (3,875)
                                             ---------    ---------    ---------    ---------
                    Total operating income   $   2,615    $     768    $   4,245    $   1,620
                                             =========    =========    =========    =========


     Financial information about geographic areas
     --------------------------------------------

     Revenues from the Company's non-U.S. operations are currently not material.
     The Company does not own any long-lived assets located in any other country
     other than the United States.

     On June 24, 2005, we created a new, indirect subsidiary named ENGlobal
     Canada ULC, which will operate out of Calgary, Canada. ENGlobal Canada is a
     wholly-owned subsidiary of ENGlobal Technologies, Inc. ("ETI") and ETI is a
     wholly-owned subsidiary of ENGlobal Systems, Inc ("ESI"). ETI will be
     renamed ENGlobal Automation Group, Inc. ("EAG") and will subsequently
     become a subsidiary of ENGlobal Engineering, Inc. ("EEI").


NOTE 10 - INCOME TAXES PAYABLE

     Due to the results of a recent audit by the Internal Revenue Service of the
     Company's Form 1120 filing for the tax-year ended December 31, 2003, the
     Company recorded an additional income tax payable (for tax-years 2002, 2003
     and 2004) and a deferred tax asset equaling $590,000. The re-classification
     of the tax liability and deferred tax asset were the result of a
     re-calculation on the limitation of the net operating loss ("NOL")
     carry-forwards occurring prior to the merger in 2001 (see the Executive
     Overview in Item 2. - Management's Discussion and Analysis of Financial
     Condition and Results of Operation). The additional deferred tax asset will
     be available to offset income in tax-years 2005 through 2009. Interest was
     assessed in the amount of $56,200, although no penalties were assessed as a
     result of the audit. During August 2005, the Company expects to pay the
     United States Treasury Department approximately $622,000 for the additional
     tax liability and interest charges and close the audit.


NOTE 11 -CONTINGENCIES

     Litigation
     ----------
     From time to time, the Company and its subsidiaries become parties to
     various legal proceedings arising in the ordinary course of normal business
     activities. While we cannot predict the outcome of these proceedings, in
     our opinion, and based on reports of counsel, any liability arising from
     such matters, individually or in the aggregate, are not expected to have a
     material effect upon the consolidated financial position or operations of
     the Company.

                                       12


                              ENGlobal Corporation
              Notes to Condensed Consolidated Financial Statements


     In our Form 10-K for the year ended December 31, 2004, we reported that the
     Company and its subsidiaries had been successful in obtaining dismissals in
     all but one of the lawsuits that had been filed in Louisiana on behalf of
     former employees of Bernard and Burk, Inc. The Company has now received a
     release from the remaining petition.


NOTE 12 -SUBSEQUENT EVENTS

     During July 2005, ENGlobal Design Group, Inc. ("EDG") received notification
     from the Department of the Navy that unresolved liabilities under the
     predecessor contract with Engineering Design Group, Inc. ("EDGI") are
     interfering with the ability of the Dallas office of the Defense Contract
     Management Agency ("DCMA") to process the novation agreements required by
     FAR 42.12; and that in order to protect the DCMA's contractual interests,
     until the novation agreements are executed, EDG will not be solicited for
     any future proposals for work under such contracts. In January 2004,
     ENGlobal purchased selected assets of EDGI, including certain of EDGI's
     contract rights with the Department of the Navy. EDG revenues under these
     contracts totaled $1.9 million and $1.3 million respectively for the year
     ended December 31, 2004 and the six-month period ended June 30, 2005 and
     represented approximately 53.7% and 52.9% respectively of EDG's total
     revenues during such periods. EDG's current backlog under these contracts
     is $6.5 million. ENGlobal will be permitted to complete this backlog but
     will not be awarded new work until this matter is resolved. We do not
     expect the DCMA's action to have a material effect upon the consolidated
     financial position or operation of ENGlobal and are seeking resolution of
     this matter.
















                                       13


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

  Forward-Looking Statements
  --------------------------

     Certain information contained in this Form 10-Q, the Company's Annual
     Report to Stockholders, as well as other written and oral statements made
     or incorporated by reference from time to time by the Company and its
     representatives in other reports, filings with the Securities and Exchange
     Commission, press releases, conferences, or otherwise, may be deemed to be
     forward-looking statements with the meaning of Section 21E of the
     Securities Exchange Act of 1934. This information includes, with
     limitation, statements concerning the Company's future financial position,
     and results of operations; planned capital expenditures; business strategy
     and other plans for future operations; the future mix of revenues and
     business; customer retention; project reversals; commitments and contingent
     liabilities; and future demand and industry conditions. Although the
     Company believes that the expectations reflected in such forward-looking
     statements are reasonable, it can give no assurance that such expectations
     will prove to have been correct. When used in this report, the words
     "anticipate," "believe," "estimate," "expect," "may," and similar
     expressions, as they relate to the Company, its subsidiaries and
     management, identify forward-looking statements. Actual results could
     differ materially from the results described in the forward-looking
     statements due to the risks and uncertainties set forth in this Form 10-Q
     and the specific risk factors identified in the Company's Annual Report on
     Form 10-K for the year ended December 31, 2004.

     The following discussion is qualified in its entirety by, and should be
     read in conjunction with, the Company's Consolidated Financial Statements,
     including the notes thereto, included in this Form 10-Q and the Company's
     Annual Report on Form 10-K for the year ended December 31, 2004.

   Executive Overview
   ------------------

   Introduction:

     ENGlobal Corporation is a leading provider of engineering services and
     systems principally to the petroleum refining, petrochemical, pipeline,
     production and process industries throughout the United States and
     internationally. The services provided by our multi-disciplined staff span
     the lifecycle of a project and include feasibility studies, design,
     procurement and construction management. We also supply automation, control
     and uninterruptible electrical power systems to our clients worldwide.

     The Company was incorporated as Industrial Data Systems Corporation in the
     State of Nevada in June 1994. In December 2001, the Company merged with
     Petrocon Engineering, Inc. and, in June 2002, it changed its name from
     Industrial Data Systems Corporation to ENGlobal Corporation. Effective June
     16, 2002, the Company's trading symbol for its common stock, traded on the
     American Stock Exchange, changed from IDS to ENG. The Company streamlined
     its organizational structure and took steps to increase name recognition in
     2003. As part of its restructuring, the Company sold selected assets of its
     manufacturing segment and reorganized its subsidiaries into two segments.
     In addition, substantially all of the Company's wholly-owned subsidiaries
     and operating divisions adopted the ENGlobal name.

     Our business is managed under two reportable segments: engineering and
     systems. The engineering segment provides engineering consulting services
     primarily to major oil and gas companies through four subsidiary companies,
     including ENGlobal Engineering, Inc., RPM Engineering, Inc. d/b/a ENGlobal
     Engineering, Inc., ENGlobal Construction Resources, Inc., and ENGlobal
     Design Group, Inc. The engineering segment earns revenue primarily from
     fees for professional and technical services. As a service company, we are
     labor rather than capital intensive and our income is derived from our
     ability to generate revenues and collect cash under cost reimbursable
     contracts based on our employees' time in excess of any subcontract
     expense, the cost of pass-through materials and equipment, non-labor costs,
     and our selling, general and administrative (SG&A) expenses.

     Our systems segment designs, assembles, programs, installs, integrates and
     services control and instrumentation systems for specific applications in
     the energy and process-related industries. The systems segment currently

                                       14


     consists of one company, ENGlobal Systems, Inc. ("ESI"). The systems
     segment earns revenue primarily from fees on contracts for the design and
     assembly of control and instrumentation systems. Income from the systems
     segment is derived from our ability to generate revenues and collect cash
     on fixed price contracts in excess of our costs for labor, materials and
     equipment and transportation costs, plus our SG&A expenses.

   Results of Operations
   ---------------------

     The following table presents, for the periods indicated, the approximate
     percentage of total revenues and operating income or loss attributable to
     our reportable segments:

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

     Revenue:
          Engineering                90.9 %    88.6 %     90.7 %   88.9 %
          Systems                     9.1 %    11.4 %      9.3 %   11.1 %

     Operating income (loss):
          Engineering                 8.8 %    9.0 %      8.7 %     9.2 %
          Systems                     2.9 %   (8.6)%      2.7 %    (7.9)%

     Revenue is recorded primarily using the percentage-of-completion
     (cost-to-cost) method. Under this method, revenue on long-term contracts is
     recognized in the ratio that contract costs incurred bear to total
     estimated contract costs. Revenue and gross margin on contracts are subject
     to revision throughout the lives of the contracts and any required
     adjustments are made in the period in which the revisions become known.
     Losses on contracts are recorded in full as they are identified.

     For internal analytical purposes only, we review total revenue less 1)
     revenue received from non-labor material, equipment and subcontractor
     costs, and 2) revenue received from material assets or companies acquired
     during the current year, as well as revenue received from acquisitions of
     material assets or companies during the first 12 months following their
     respective dates of acquisition. In the course of providing our services,
     we routinely provide major engineering materials, equipment and subcontract
     services. Generally, these materials, equipment and subcontractor costs are
     passed through to our clients and, in accordance with industry practice and
     generally accepted accounting principles, are included in revenue. Because
     subcontractor services can change significantly from project to project,
     changes in non-labor revenue may not be indicative of our core business
     trends. Revenue recognized from acquired assets of companies during the
     first 12 months after closing is referred to as "Acquisition" revenue. We
     also review gross profit and SG&A expense from material asset or company
     acquisitions on the same basis as we review total revenue.

     Gross profit includes the gross margin resulting from the financial
     performance on contracts, less indirect variable labor and non-labor
     expenses not directly related to projects. The primary indirect labor
     expenses include compensation and benefit costs for indirect technical
     support staff, for employees on stand-by time and for time required for
     technical staff to prepare cost estimates and project schedules for
     proposals requested through business development representatives.

     Operating SG&A expense includes management and staff compensation, office
     costs, such as rents and utilities, depreciation, amortization, travel and
     other expenses generally unrelated to specific client contracts, but
     directly related to the support of a segment's operation.

     Corporate SG&A expense is comprised of costs related to business
     development, executive function, finance, accounting, safety, investor
     relations/governance, human resources, project controls, and information
     technology functions, as well as, depreciation and amortization and other
     costs generally unrelated to specific client projects.

                                       15


   Critical Accounting Policies:

     A summary of significant accounting policies is disclosed in Note 2 to the
     Consolidated Financial Statements included in our 2004 Annual Report on
     Form 10-K. Our critical accounting policies are further described under the
     caption "Critical Accounting Policies" in Management's Discussion and
     Analysis of Financial Condition and Results of Operation in our 2004 Annual
     Report on Form 10-K. There have been no changes in the nature of our
     critical accounting policies or the application of those policies since
     December 31, 2004. Additional disclosure regarding specific policies is as
     follows:

     Revenue Recognition:

     Because the majority of the Company's revenues are recognized under
     cost-plus contracts, significant estimates are generally not involved in
     determining revenue recognition. In addition, most of our contracts are
     with Fortune 500 companies. As a result, collection risk is generally not a
     relevant factor in the recognition of revenue.

     Goodwill:

     A change in assumptions in the estimation of the fair market value of the
     segments would unlikely give rise to an impairment of goodwill without
     deteriorating operating results in the segments.

     Change Orders:

     Change orders are modifications of an original contract that effectively
     change the provisions of the contract without adding new provisions. Either
     we or our clients may initiate change orders. Change orders may include
     changes in specifications or design, manner of performance, equipment,
     materials, scope of work, and/or the period of completion of the project.

     Change orders occur when changes are experienced once a contract is begun.
     Change orders are sometimes documented and the terms of change orders are
     agreed with the client before the work is performed. Other times,
     circumstances may require that work progress without the client's written
     agreement before the work is performed. Costs related to change orders are
     recognized when they are incurred. Change orders are included in the total
     estimated contract revenue when it is probable that the change orders will
     result in a bona fide addition to value that can be reliably estimated.

     We have a favorable history of negotiating and collecting for work
     performed under change orders and our bi-weekly billing cycle has proven to
     be timely enough to properly account for change orders.













                                       16




                       Consolidated Results of Operations
                                   (unaudited)

                                            Three Months Ended                           Six Months Ended
                                                 June 30,                                     June 30,
                                -----------------------------------------    --------------------------------------------
                                       2005                  2004                    2005                   2004
                                ------------------    -------------------    -------------------    ---------------------
                                            (in thousands)                                 (in thousands)

Revenue:
                                                                                            
   Engineering - labor          $  29,402    49.5%    $  18,380     53.6%    $  55,809     53.6%    $  37,243       57.1%
   Engineering - non-labor         20,809    35.0%       11,289     32.9%       31,770     30.5%       19,281       29.5%
   Systems                          5,391     9.1%        2,384      7.0%        9,722      9.3%        4,454        6.8%
   Acquisition                      3,817     6.4%        2,230      6.5%        6,748      6.5%        4,297        6.6%
                                ---------             ---------              ---------              ---------
       Total revenue            $  59,419   100.0%    $  34,283    100.0%    $ 104,049    100.0%    $  65,275      100.0%
                                =========             =========              =========              =========

Gross profit:
   Engineering - labor          $   4,899    16.7%    $   3,045     16.6%    $   9,647     17.3%    $   6,252       16.8%
   Engineering - non-labor          1,513     7.3%          542      4.8%        1,656      5.2%          906        4.7%
   Systems                            686    12.7%          135      5.7%        1,253     12.9%          378        8.5%
   Acquisition                        352     9.2%          417     18.7%          741     11.0%          764       17.8%
                                ---------             ---------              ---------              ---------
       Total gross profit           7,450    12.5%        4,139     12.1%       13,297     12.8%        8,300       12.7%
                                ---------             ---------              ---------              ---------

SG&A expense:
   Engineering                      1,745     3.5%          945      3.2%        3,262      3.7%        1,925        3.4%
   Systems                            529     9.8%          416     17.5%          992     10.2%          848       19.0%
   Corporate                        2,284     3.8%        1,541      4.5%        4,233      4.1%        3,023        4.6%
   Acquisition                        277     7.3%          469     21.0%          565      8.4%          884       20.6%
                                ---------             ---------              ---------              ---------
       Total SG&A expense           4,835     8.1%        3,371      9.8%        9,052      8.7%        6,680       10.2%
                                ---------             ---------              ---------              ---------

Operating income:
   Engineering                      4,667     9.3%        2,642      8.9%        8,041      9.2%        5,233        9.3%
   Systems                            157     2.9%         (281)   (11.8)%         261      2.7%         (470)     (10.6)%
   Corporate                       (2,284)   (3.8)%      (1,541)    (4.5)%      (4,233)    (4.1)%      (3,023)      (4.6)%
   Acquisition                         75     2.0%          (52)    (2.2)%         176      2.6%         (120)      (2.8)%
                                ---------             ---------              ---------              ---------
       Total operating income       2,615     4.4%          768      2.2%        4,245      4.1%        1,620        2.5%
                                ---------             ---------              ---------              ---------

Other income (expense), net          (202)   (0.3)%        (130)    (0.4)%        (370)    (0.4)%        (268)      (0.4)%
   Tax provision                     (893)   (1.5)%        (217)    (0.6)%      (1,434)    (1.4)%        (460)      (0.7)%
                                ---------             ---------              ---------              ---------

       Net income               $   1,520     2.6%    $     421      1.2%    $   2,441      2.3%    $     892        1.4%
                                =========             =========              =========              =========


Other financial comparisons:                               As of June 30,
- ----------------------------                            -------------------
                                                          2005        2004
                                                        -------     -------

     Working capital                                    $13,539     $ 9,387

     Total assets                                       $59,693     $40,456

     Long-term debt, net of current portion             $12,854     $ 9,070

     Stockholders' equity                               $22,603     $19,080


     In the results presented for the three and six months ended June 30, 2005,
     "Acquisition" totals include the combined results of operations related to
     assets acquired from Cleveland Inspection Services, Inc. ("Cleveland") and

                                       17


     AmTech Inspection, LLC ("AmTech"). In the results for the three and six
     months ended June 30, 2004, "Acquisition" totals are the combined results
     of operations related to assets acquired from Petro-Chem, Senftleber, and
     EDG. For analytical purposes only, results from acquired companies or
     acquired assets are shown separately for the first 12 months after closing.

   Revenue:

     Revenue increased $25.1 million, or approximately 73.3%, to $59.4 million
     for the three months ended June 30, 2005 from $34.3 million for the
     comparable prior year period. Revenue increased $38.8 million, or
     approximately 59.4%, to $104.0 million for the six months ended June 30,
     2005 from $65.2 million for the comparable prior year period. Excluding
     non-labor engineering revenue, the Company's adjusted revenue for the three
     months ended June 30, 2005 increased $15.6 million, or approximately 67.9%,
     over comparable revenue for the three months ended June 30, 2004 and the
     Company's adjusted revenue for the six months ended June 30, 2005 increased
     $26.3 million, or approximately 57.1%, over comparable revenue for the six
     months ended June 30, 2004. Acquisition revenue contributed $1.6 million,
     or 10.2%, of the increase in adjusted revenue and contributed $2.5 million,
     or 9.3%, of the increase in adjusted revenue for the three and six months
     ended June 30, 2005.

     The increases in engineering revenues reflect the economic impact of
     increased oil and crude prices. Specifically we have contracts with clients
     who are improving their clean fuel refining capabilities. Two new contracts
     in 2005, providing services for ultra low sulfur diesel fuel projects
     through our Tulsa office, have contributed $12.3 million of our revenue
     increase over the prior year. Improved economic conditions have allowed
     other customers the opportunity to take advantage of increasing refining
     capabilities and improving reliability. This has helped fuel our growth in
     revenues in the Beaumont area. Beaumont office contract revenues have
     increased for one group of our customers by approximately $13.1 million due
     to increased Engineering, Procurement and Construction (EPC) work. Revenues
     from our materials procurement services have provided $15.2 million and
     $20.0 million for the three months and six months ended June 30, 2005,
     respectively as compared to $10.1 million and $17.1 million for the
     comparable prior year periods. Procurement services provide low or no
     margins and are provided in addition to engineering and subcontractor
     services. Our systems segment has also seen increases in revenues as a
     result of market conditions, with customers spending on a variety of
     capital projects, such as meeting environmental requirements and increasing
     capacities.

   Gross Profit:

     Gross profit increased $3.3 million, or approximately 80.0%, to $7.4
     million for the three months ended June 30, 2005 from $4.1 million for the
     comparable prior year period. Acquisition gross profit contributed
     $352,000, or approximately 4.7%, of the total gross profit for the three
     months ended June 30, 2005. Gross profit increased $5.0 million, or
     approximately 60.2%, to $13.3 million for the six months ended June 30,
     2005 from $8.3 million for the comparable prior year period. Acquisition
     gross profit contributed $741,000, or approximately 5.6%, of the total
     gross profit for the six months ended June 30, 2005. As a percentage of
     revenue, gross profit increased to 12.5% for the three months ended June
     30, 2005 from 12.1% for the quarter ended June 30, 2004 and 12.8% for the
     six months ended June 30, 2005 from 12.7% for the quarter ended June 30,
     2004.

     Gross profit percentages in the engineering segment continue to be affected
     by low margins on the procurement services portion of EPC projects. Margins
     on the procurement services range from zero markup to a 6.5% markup.

   Selling, General, and Administrative:

     As a percentage of revenue, SG&A expense decreased to 8.1% for the three
     months ended June 30, 2005 from 9.8% for the three months ended June 30,
     2004 and 8.7% for the six months ended June 30, 2005 from 10.2% for the six
     months ended June 30, 2004. SG&A expense increased $1.4 million, or
     approximately 43.4%, to $4.8 million for the three months ended June 30,
     2005 from $3.4 million for the comparable prior year period and increased
     $2.4 million, or approximately 35.5%, to $9.1 million for the six months
     ended June 30, 2005 from $6.7 million for the comparable prior year period.
     Each reporting area except acquisitions incurred additional costs for the
     three and six months ended June 30, 2005 (Engineering - $800,000 and $1.3
     million, respectively; Systems - $113,000 and $144,000, respectively;
     Corporate - $743,000 and $1.2 million, respectively and Acquisition -
     $192,000 and $319,000, respectively) the costs as a percentage of their
     respective revenues decreased in each area except the engineering segment
     which experienced a fractional increase.

                                       18


     Corporate SG&A expense increased $743,000, or approximately 48.2%, to $2.3
     million for the three months ended June 30, 2005 from $1.5 million for the
     comparable prior year period. This increase is primarily due to accrued
     incentive plan compensation ($370,000 and $597,000) and an increase in
     salaries and burden ($373,000 and $903,000, respectively). As a percentage
     of total revenue, corporate SG&A expense decreased to 3.8% for the three
     months ended June 30, 2005 from 4.5% for the comparable prior year period
     and decreased to 4.1% for the six months ended June 30, 2005 from 4.6% for
     the comparable prior year period. Corporate SG&A expense increased $1.2
     million, or approximately 40.0%, to $4.2 million for the six months ended
     June 30, 2005 from $3.0 million for the comparable prior year period.

   Operating Income:

     Operating income increased $1.8 million, or approximately 240.5%, to $2.6
     million for the three months ended June 30, 2005 from $800,000 compared to
     the same period in 2004 and increased $2.6 million, or approximately
     162.0%, to $4.2 million for the six months ended June 30, 2005 from $1.6
     million compared to the same period in 2004. As a percentage of revenue,
     operating income increased to 4.4% for the three months ended June 30, 2005
     from 2.2% for the comparable prior year period and increased to 4.1% for
     the six months ended June 30, 2005 from 2.5% for the comparable prior year
     period.

   Other Income/Expense, net:

     Other expense increased 55.4% and 38.1%, respectively for the three and six
     month periods ended June 30, 2005 from the comparable prior year periods.
     The increases are due to increased interest expense on our credit facility
     as interest rates have increased from 4.25% at June 30, 2004 to 6.25% at
     June 30, 2005. Long term debt increased in the fourth quarter of 2004 with
     the acquisition of certain assets of Cleveland Inspection Services. The
     interest associated with the acquisition notes contributed to the increase
     in interest expense as compared to the same periods in the prior year. We
     also had a one-time interest expense recognized in the second quarter of
     2005 of approximately $56,000 resulting from interest charges on the IRS
     audit assessment on the 2002 and 2003 tax year.

   Tax Provision:

     Income tax expense increased $676,000, or approximately 311.5%, to $893,000
     for the three months ended June 30, 2005 from $217,000 for the comparable
     prior year period and increased $1.0 million, or approximately 211.7%, to
     $1.4 million for the six months ended June 30, 2005 from $400,000 for the
     comparable prior year period. The estimated effective tax rate was 37% for
     the three-month and six-month periods ended June 30, 2005 compared to 34%
     for the comparable prior year periods.

   Net Income:

     Net income for the three months ended June 30, 2005 increased $1.1 million,
     or approximately 261.0%, to $1.5 million from $400,000 for the comparable
     prior year period. For the six months ended June 30, 2005, net income
     increased $1.5 million, or approximately 173.7%, to $2.4 million from
     $900,000 for the comparable prior year period. As a percentage of revenue,
     net income increased to 2.6% for the three-month period ended June 30, 2005
     from 1.2% for the three-month period ended June 30, 2004 and increased to
     2.3% for the six-month period ended June 30, 2005 from 1.4% for the period
     ended June 30, 2004.





                                       19




   Segment Results
   ---------------

                                                 Engineering
                                          -------------------------


                                                 Three Months Ended                        Six Months Ended
                                                      June 30,                                 June 30,
                                        -------------------------------------   ----------------------------------------
                                              2005                 2004               2005                   2004
                                        -----------------   -----------------   ----------------    --------------------
                                                   (in thousands)                            (in thousands)
                                                                                           
     Revenue:
        Engineering - labor             $ 29,402    54.4%   $ 18,380    60.5%   $ 55,809    59.2%   $ 37,243       64.2%
        Engineering - non-labor           20,809    38.5%     11,289    37.1%     31,770    33.7%     19,281       33.2%
        Acquisition                        3,817     7.1%        735     2.4%      6,748     7.2%      1,480        2.6%
                                        --------            --------            --------            --------
            Total revenue               $ 54,028   100.0%   $ 30,404   100.0%   $ 94,327   100.0%   $ 58,004      100.0%
                                        ========            ========            ========            ========

     Gross profit:
        Engineering - labor             $  4,899    16.7%   $  3,045    16.6%   $  9,647    17.3%   $  6,252       16.8%
        Engineering - non-labor            1,513     7.3%        542     4.8%      1,656     5.2%        906        4.7%
        Acquisition                          352     9.2%         78    10.6%        741    11.0%        149       10.1%
                                        --------            --------            --------            --------
            Total gross profit             6,764    12.5%      3,665    12.4%     12,044    12.8%      7,307       12.8%
                                        --------            --------            --------            --------

     Operating SG&A expense:
         Engineering                       1,745     3.5%        945     3.2%      3,262     3.7%      1,925        3.4%
         Acquisition                         277     7.3%         76    10.3%        565     8.4%        167       11.3%
                                        --------            --------            --------            --------
            Total SG&A expense             2,022     3.7%      1,021     3.4%      3,827     4.1%      2,092        3.6%
                                        --------            --------            --------            --------

     Operating income:
         Engineering                       4,667     9.3%      2,642     8.9%      8,041     9.2%      5,233        9.3%
         Acquisition                          75     2.0%          2     0.0%        176     2.6%        (18)      (0.1)%
                                        --------            --------            --------            --------
            Total operating income      $  4,742     8.8%   $  2,644     9.0%   $  8,217     8.7%   $  5,215        9.2%
                                        --------            --------            --------            --------


   Overview:

     Our engineering segment continues to benefit from a large project load
     generated primarily by its downstream clients and to a lesser extent by its
     midstream clients. The industry's refining segment is very active and
     supplied a large percentage of the Company's backlog. ENGlobal has also
     benefited from the renewed interest of its chemical/petrochemical clients
     in maintenance and retrofit projects as product margins in this marketplace
     have improved. The Company's Beaumont engineering office continued its
     performance as the largest profit contributing operation during the first
     half of 2005, with a small increase in its profits compared to those in the
     first half of 2004. In addition, the Company's Tulsa office realized
     substantial growth and increased profitability over the last year.

     New contracts in our Tulsa office also bring revenue diversification
     through two new refining clients. This helps to minimize the threat posed
     by having a major customer that comprises a significant percentage of our
     backlog, the loss of which could have a material adverse effect on our
     business.

     The Company's field services staffing operation, which includes ENGlobal
     Construction Resources, Inc., approximately doubled its profit contribution
     during the first half of 2005 compared to the same period in 2004. The
     increase resulted in part from the acquisitions of Cleveland and AmTech in
     2004 as well as improved demand for outsourced technical personnel.

     Acquisition totals for the three and six months ended June 30, 2005 are
     from results of operations related to assets acquired from Cleveland and
     AmTech. In the results for the three and six month periods ended June 30,
     2004, acquisition totals are from results of operations related to assets
     acquired from Petro-Chem.

                                       20


   Revenue:

     Revenue increased $23.6 million, or approximately 77.7%, to $54.0 million
     for the three months ended June 30, 2005 from $30.4 million for the
     comparable prior year period. Revenues increased $36.3 million, or
     approximately 62.6%, to $94.3 million for the six months ended June 30,
     2005 from $58.0 million for the comparable prior year period. Excluding
     non-labor revenue, revenue for the three months ended June 30, 2005
     increased $14.1 million, or approximately 73.8%, over comparable revenue
     for the three months ended June 30, 2004 and revenue for the six months
     ended June 30, 2005 increased $23.8 million, or approximately 61.5%, over
     comparable revenue for the six months ended June 30, 2004. Of this
     increase, acquisition revenue accounted for $3.1 million and revenue from
     internal growth accounted for $11.0 million for the three-month period
     ended June 30, 2005, acquisition revenue accounted for $5.3 million and
     revenue from internal growth accounted for $18.5 million for the six-month
     period ended June 30, 2005. Revenue from internal growth, not related to
     acquisitions or non-labor items, for the three months ended June 30, 2005
     represented a 60.0% increase over such revenue for the comparable period
     ended June 30, 2004. For the six months ended June 30, 2005, it represented
     a 49.9% increase over such revenue for the comparable period ended June 30,
     2004.

     Non-labor revenue represented approximately 38.5% of the total engineering
     revenue for the quarter ended June 30, 2005 and increased $9.5 million to
     $20.8 million from $11.3 million for the comparable period ended June 30,
     2004. This represented approximately 40.3% of our revenue increase.
     Non-labor revenue represented approximately 33.7% of the total engineering
     revenue for the six months ended June 30, 2005 and increased $12.5 million
     to $31.8 million from $19.3 million for the comparable period ended June
     30, 2004. This represented approximately 34.4% of the revenue increase.

   Gross Profit:

     Gross profit increased $3.1 million, or approximately 84.5%, to $6.8
     million for the three months ended June 30, 2005 from $3.7 million for the
     comparable period in 2004. Gross profit increased $4.7 million, or
     approximately 64.8%, to $12.0 million for the six months ended June 30,
     2005 from $7.3 million for the comparable period in 2004. Excluding gross
     profit from non-labor revenue, gross profit increased $2.1 million, or
     68.1%, for the three months ended June 30, 2005 when compared to the three
     months ended June 30, 2004, with gross profit from internal growth
     accounting for $1.8 million of the increase. Excluding gross profit from
     non-labor revenue, gross profit increased $4.0 million, or 62.2%, for the
     six months ended June 30, 2005 when compared to the six months ended June
     30, 2004, with gross profit from internal growth accounting for $3.4
     million of the increase. Gross profit from internal growth for the three
     months ended June 30, 2005 represented a 60.9% increase over gross profit
     from internal growth for the comparable period ended June 30, 2004. For the
     six months ended June 30, 2005, gross profit from internal growth
     represented a 54.3% increase over gross profit from internal growth for the
     comparable period ended June 30, 2004. We have had an additional influx of
     work from both existing contracts and new contracts as compared to the
     levels of work for the three months ended June 30, 2005.

     As a percentage of revenue, excluding non-labor and acquisition, gross
     profit on contract activities increased to 16.7% from 16.6% for the
     three-month period ended June 30, 2005 as compared to the prior year
     period, and increased to 17.3% from 16.8% for the six-month period ended
     June 30, 2005 as compared to the prior year period. Gross profit includes
     non-project variable labor expenses for internal growth initiatives related
     to low sulfur diesel, polymers, advanced automation and integrated
     controls, plus the additional cost of technical staff to produce cost
     estimates and project schedules to cover increased proposal activity. These
     costs increased to approximately $914,000 for the three-month period ended
     June 30, 2005 from approximately $429,000 for the comparable period ended
     June 30, 2004, and to $1.9 million for the six-month period ended June 30,
     2005 from approximately $860,000 for the comparable period ended June 30,
     2004

   Selling, General, and Administrative:

     As a percentage of revenue, excluding non-labor revenue, SG&A expense
     increased to 6.1% for the three-month period ended June 30, 2005 from 5.3%
     for the comparable prior year period and increased to 6.1% for the
     six-month period ended June 30, 2005 from 5.4% for the six-month period
     ended June 30, 2004. SG&A expense increased $1.0 million overall, or 100%,
     to $2.0 million for the three months ended June 30, 2005 from $1.0 million
     for the comparable prior year period. This increase was primarily related
     to expansion of our office space (rents - $262,000); equipment

                                       21


     (depreciation - $139,000) and administrative support staff (salaries -
     $402,000), plus $197,000 in other support activities. As a percentage of
     revenue, excluding non-labor revenue, SG&A expense increased $1.7 million
     overall, or approximately 82.9%, to $3.8 million for the six months ended
     June 30, 2005 from $2.1 million for the comparable prior year period
     primarily related to expansion of our office space (rents - $396,000);
     equipment (depreciation - $337,000 and administrative support staff
     (salaries - $713,000), plus $254,000 in other support activities.

   Operating Income:

     Operating income increased $2.0 million, or approximately 79.3%, to $4.7
     million for the three months ended June 30, 2005 and increased $3.0
     million, or approximately 57.6%, to $8.2 million for the six months ended
     June 30, 2005. As a percentage of revenue, operating income decreased to
     8.8% for the three months ended June 30, 2005 from 9.0% for the comparable
     prior year period and decreased to 8.7% for the six months ended June 30,
     2005 from 9.2% for the comparable prior year period.
















                                       22




                                                     Systems
                                             -----------------------


                                             Three Months Ended                       Six Months Ended
                                                   June 30,                               June 30,
                                     ------------------------------------    --------------------------------------
                                           2005               2004                  2005                2004
                                     ----------------   -----------------    -----------------    -----------------
                                               (in thousands)                            (in thousands)
                                                                                      
     Revenue:
        Systems                        5,391   100.0%     2,384     61.5%      9,722    100.0%      4,454     61.3%
        Acquisition                     --        --%     1,495     38.5%       --         --%      2,817     38.7%
                                     -------            -------              -------              -------
            Total revenue            $ 5,391   100.0%   $ 3,879    100.0%    $ 9,722    100.0%    $ 7,271    100.0%
                                     =======            =======              =======              =======

     Gross profit:
        Systems                          686    12.7%       135      5.7%      1,253     12.9%        378      8.4%
        Acquisition                     --        --%       339     22.7%       --         --%        615     21.8%
                                     -------            -------              -------              -------
            Total gross profit           686    12.7%       474     12.2%      1,253     12.9%        993     13.7%
                                     -------            -------              -------              -------

     Operating SG&A expense:
        Systems                          529     9.8%       416     17.5%        992     10.2%        848     19.1%
        Acquisition                     --        --%       393     26.3%       --         --%        717     25.5%
                                     -------            -------              -------              -------
            Total SG&A expense           529     9.8%       809     20.8%        992     10.2%      1,565     21.5%
                                     -------            -------              -------              -------

     Operating income:
        Systems                          157     2.9%      (281)   (11.8)%       261      2.7%       (470)   (10.6)%
        Acquisition                     --        --%       (54)    (3.6)%      --         --%       (102)    (3.6)%
                                     -------            -------              -------              -------
            Total operating income   $   157     2.9%   $  (335)    (8.6)%   $   261      2.7%    $  (572)    (7.9)%
                                     -------            -------              -------              -------


   Overview:

     Our systems segment's financial results during the three and six months
     ended June 30, 2005 offset the overall loss that had been incurred during
     the three and six months of the prior year. The primary reason for the
     improvement was the large influx of new work during the period, plus our
     lower operating costs as a result of a reorganization of the systems
     segment. Higher oil and crude prices have generated clients' ability to
     increase capacity and spend on capital projects. New environmental
     requirements regarding emissions that clients are required to meet by 2007
     have also increased ESI's workload.

     Acquisition totals for the three and six months ended June 30, 2004 are
     from results of operations related to the purchase of EDG and Senftleber.
     There was no acquisition activity for the three and six months ended June
     30, 2005.

   Revenue:

     Revenue increased $1.5 million, or approximately 39.0%, to $5.4 million for
     the three months ended June 30, 2005 compared to the prior year period and
     increased $2.4 million, or approximately 33.7%, to $9.7 million for the six
     months ended June 30, 2005 from $7.3 million for the comparable prior year
     period.

   Gross Profit:

     Gross profit increased $212,000, or approximately 44.7%, to $686,000 for
     the three months ended June 30, 2005 from $474,000 for the comparable prior
     year period and increased $260,000, or approximately 26.2%, to $1.3 million
     for the six months ended June 30, 2005 compared to the prior year period.
     As a percentage of revenue, gross profit increased to 12.7% for the three
     months ended June 30, 2005 from 12.2% for the comparable prior year period
     and decreased to 12.9% for the six months ended June 30, 2005 from 13.7%
     for the comparable prior year period.

                                       23


     Selling, General, and Administrative:

     SG&A expense decreased $280,000, or approximately 34.6%, to $529,000 for
     the three months ended June 30, 2005 from $809,000 for the comparable prior
     year period and decreased $573,000, or approximately 36.6%, to $1.0 million
     for the six months ended June 30, 2005 from $1.6 million for the comparable
     prior year period. As a percentage of revenue, SG&A expense decreased to
     9.8% for the three months ended June 30, 2005 from 20.8% for the comparable
     prior year period and decreased to 10.2% for the six months ended June 30,
     2005 from 21.5% for the comparable prior year period.

     In January 2004, ENGlobal Constant Power, Inc. relocated offices and shop
     facilities to the same facility used by ENGlobal Systems to improve shop
     personnel utilization, reduce duplicate overhead functions and reduce
     facilities expenses.

     Operating Income:

     Operating income increased $492,000, or approximately 146.9%, to $157,000
     for the three months ended June 30, 2005 from an operating loss of $335,000
     for the comparable prior year period and increased $833,000, or
     approximately 145.6%, to $261,000 for the six months ended June 30, 2005
     from an operating loss of $572,000 for the comparable prior year period.


Liquidity and Capital Resources
- -------------------------------

     Historically, cash requirements have been satisfied through operations and
     borrowings under a revolving line of credit, which is currently in effect
     with Comerica Bank (the "Comerica Credit Facility"or the "Credit
     Facility"). As of June 30, 2005, we had working capital of $13.5 million.
     Long-term debt, on June 30, 2005 was $13.4 million, including $10.9 million
     outstanding under the Comerica Credit Facility.

     The Comerica Credit Facility is senior to all other debt, and the line of
     credit is limited to $22.0 million, subject to borrowing base restrictions.
     The Comerica Credit Facility is collateralized by substantially all the
     assets of the Company. The Comerica Credit Facility contains covenants
     requiring the Company, as of the end of each calendar month, to maintain
     certain ratios, including the average total outstanding principal balance
     of the line of credit to EBITDA; the average total outstanding principal
     balance of the line of credit to total liabilities, plus net worth; and the
     average total outstanding principal balance of the line of credit to
     accounts/unbilled receivables. The Company is also required, as of the end
     of each quarter, to maintain minimum levels of net worth, and must comply
     with an annual limitation on capital expenditures. The Company is currently
     in compliance with all loan covenants, although no assurances can be given
     regarding such compliance in the future. We are not currently subject to
     any guarantees, repurchase obligations or other commitments. We have no
     off-balance sheet arrangements, other than standby letters of credit.

     The Company has been awarded a significant project with a central states
     refining company and entered into an Agreement for Engineering and
     Procurement Services to provide detailed engineering and procurement
     services on a cost reimbursable basis. We estimate that the agreement will
     result in a significant amount of revenue attributable to the procurement
     of materials and equipment. Per the terms of the agreement, any progress
     payments made by the client for project items must be secured by one or
     more irrevocable stand-by letters of credit issued on the account of
     ENGlobal. The project began in January 2005 and is scheduled to be
     completed in the third quarter of 2006. As of June 30, 2005, letters of
     credit totaling $1.6 million were outstanding attributable to the
     Coffeyville project.

     As of June 30, 2005, we had the following long-term debt:

     o    $218,000 in two notes of $105,000 and $112,500, respectively, to
          Sterling Planet and EDGI, each bearing interest at 5% per annum and
          maturing in 2008. Principal amounts of $15,000 are payable quarterly
          with accrued interest. The Sterling Planet and EDGI notes were issued
          as part of the purchase of certain assets of EDGI.
     o    $25,000 in a non-interest bearing note to AmTech, maturing in 2006.
          Principal amounts of $25,000 are payable annually. The note was issued
          as part of the purchase price of certain assets of AmTech.

                                       24


     o    $391,102 payable to Significant PEI Shareholders, payable in two
          remaining equal installments before December 31 of 2005 and 2006. The
          notes were issued in connection with the termination of the escrow
          agreements of 2001 and repurchase of ENGlobal stock into treasury.
     o    $1,605,442 in notes of $1,324,490, $40,136 and $240,816, to Cleveland
          Inspection Services, Inc., CIS Technical Services and F.D. Curtis,
          respectively, each discounted at 5% and maturing in 2009. Principal
          amounts of $100,000 in the aggregate are payable quarterly. The
          Cleveland notes were issued as part of the purchase of certain assets
          of Cleveland Inspection Services, Inc.
     o    $225,000 in two notes of $195,000 and $30,000, respectively, to
          InfoTech Engineering, Inc., each bearing interest at 5% per annum and
          maturing in 2007. Principal amounts of $65,000 in the aggregate are
          payable annually with accrued interest. The InfoTech notes were issued
          as part of the purchase of certain assets of InfoTech Engineering,
          Inc.

     As of June 30, 2005, management believes the Company's cash position is
     sufficient to meet its working capital requirements. However, the Company
     is exploring options to increase its available cash for acquisitions,
     internal expansion and working capital in case a future decrease in demand
     for the Company's services or products was to reduce the availability of
     funds through operations.

     The following table summarizes our contractual obligations as of June 30,
     2005:



                                                            Payments Due by Period
                                          ---------------------------------------------------------
                                           2005      2006       2007      2008   2009 and    Total
                                                                                 thereafter
                                          -------   -------   -------   -------   -------   -------
                                                               (in thousands)
                                          ---------------------------------------------------------
                                                                          
     Long-term debt (1)                   $ 1,092   $ 1,426   $12,165       542   $   479   $15,704
     Capital leases                             1      --        --        --        --           1
     Operating leases(2)                    3,060     6,076     6,066     5,233     5,141    25,576
                                          -------   -------   -------   -------   -------   -------
     Total contractual cash obligations   $ 4,153   $ 7,502   $18,231     5,775   $ 5,620   $41,281
                                          =======   =======   =======   =======   =======   =======

     (1)Long-term debt includes future interest payments assuming the existing
     long-term debt and revolving credit facility remain outstanding with the
     interest rate in effect at December 31, 2004. The Company's interest rate
     on its revolving credit facility fluctuates with the prime rate.

     (2)These operating leases are predominantly real estate leases.


Cash Flow
- ---------

     The Company believes that it has available the necessary cash required for
     operations for the next 12 months. Cash and the availability of cash could
     be materially restricted if circumstances prevent the timely internal
     processing of invoices, if amounts billed are not collected, if the project
     mix shifts from cost reimbursable to fixed costs contracts during
     significant periods of growth, if the Company was to lose one or more of
     its major customers, or if the Company is not able to meet the covenants of
     the Comerica Credit Facility. If any such events occur, the Company would
     be forced to consider alternative financing options.

Operating activities:

     Net cash provided by operating activities was $3.9 million for the
     six-month period ended June 30, 2005, compared to $62,000 in the same
     period in 2004. Changes in working capital, due to the timing of
     collections of trade receivables, payments for trade payables, and
     accruals, contributed to the strong cash flows from operations in the first
     half of 2005. During the period, the line of credit decreased from $13.5
     million as of December 31, 2004 to $10.9 million as of June 30, 2005. Net
     income was the primary driver of the Company's positive cash flows from
     operations in the first half of 2005. Though a decline in revenues would be
     likely to adversely impact our cash flow from operations, we believe that
     future cash flows, our ability to manage the timing of acquisitions, and
     our borrowing capacity under our line of credit will allow us to meet cash
     requirements in 2005 and beyond. Future uses of cash in operations will
     continue to be primarily for labor and material costs required in
     connection with contract performance.

                                       25


Investing activities:

     Net cash used in investing activities was $398,000 for the six-month period
     ended June 30, 2005, compared with net cash used of $591,000 in the same
     period in 2004. In the first half of 2005, the Company completed the sale
     of the Thermaire building, receiving $823,000 in cash from the sale. The
     Company also used cash for capital expenditures in the first six months of
     2005 and 2004 primarily for computers and software. Future investing
     activities are anticipated to remain consistent with prior years and
     include capital additions for leasehold improvements, technical
     applications software, and equipment, such as upgrades to computers. Annual
     capital expenditures are limited to $1.3 million under the line of credit
     agreement. The Company does not expect to exceed $1.3 million in capital
     expenditures over the next twelve months.

Financing activities:

     Net cash used in financing activities was $3.5 million for the six-month
     period ended June 30, 2005, compared with $500,000 provided in the same
     period in 2004. In the first half of 2005, the Company reduced the
     outstanding line of credit by $2.6 million using cash generated from
     working capital as compared to a net $1.6 million increase in the
     outstanding line of credit in the same period in 2004. Future cash flows
     from financing activities are anticipated to be borrowings, payments on the
     line of credit and payments on long-term debt instruments. Line of credit
     fluctuations are a function of timing related to operations obligations and
     payments received on accounts receivable. Payments on long-term debt,
     including interest for the coming year, are estimated to be $1,092,000.

Asset Management
- ----------------

     The Company's cash flow from operations has been affected primarily by the
     timing of its collection of trade accounts receivable. The Company
     typically sells its products and services on short-term credit terms and
     seeks to minimize its credit risk by performing credit checks and
     conducting its own collection efforts. The Company had net trade accounts
     receivable of $32.4 million and $30.8 million at June 30, 2005 and December
     31, 2004, respectively. The number of days sales outstanding in trade
     accounts receivables was 55 days and 62 days at June 30, 2005 and December
     31, 2004, respectively.

Income Taxes Payable
- --------------------

     Due to the results of a recent audit by the Internal Revenue Service of the
     Company's Form 1120 filing for the tax-year ended December 31, 2003, the
     Company recorded an additional income tax payable (for tax-years 2002, 2003
     and 2004) and a deferred tax asset equaling $590,000. The re-classification
     of the tax liability and deferred tax asset were the result of a
     re-calculation on the limitation of the net operating loss ("NOL")
     carry-forwards occurring prior to the merger in 2001. The additional
     deferred tax asset will be available to offset income in tax-years 2005
     through 2009. Interest was assessed in the amount of $56,200, although no
     penalties were assessed as a result of the audit. During August 2005, the
     Company expects to pay the United States Treasury Department approximately
     $622,000 for the additional tax liability and interest charges and close
     the audit.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our financial instruments include cash and cash equivalents, accounts
     receivable, accounts payable, notes and capital leases payable, and debt
     obligations. The book value of cash and cash equivalents, accounts
     receivable, accounts payable and short-term notes payable are considered to
     be representative of fair value because of the short maturity of these
     instruments.

     We do not utilize financial instruments for trading purposes and we do not
     hold any derivative financial instruments that could expose us to
     significant market risk. Our exposure to market risk for changes in
     interest rates relates primarily to our obligations under the Comerica
     Credit Facility. As of June 30, 2005, $10.9 million had been borrowed under
     the Credit Facility, accruing interest at 6.25% per year, excluding
     amortization of prepaid financing costs. A 10% increase in the short-term
     borrowing rates on the Credit Facility outstanding as of June 30, 2005
     would be 62.5 basis points. Such an increase in interest rates would
     increase our annual interest expense by approximately $68,000, assuming the
     amount of debt outstanding remains constant.

                                       26


     The Company has no market risk exposure in the areas of interest rate risk
     from investments because the Company did not have an investment portfolio
     as of June 30, 2005. Currently, the Company does not engage in foreign
     currency hedging activities nor is the Company exposed to currency exchange
     rate fluctuation. All foreign receivables are denominated in U.S. dollars.
     Accordingly, there are no foreign exchange gains or losses.

ITEM 4. CONTROLS AND PROCEDURES

     As of June 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," as such term is
     defined under Exchange Act Rules 13a-15(e) and 15d-15(e).

     Based on this evaluation, our Chief Executive Officer and Chief Financial
     Officer concluded that, as of June 30, 2005, such disclosure controls and
     procedures were effective to ensure that information required to be
     disclosed by us in the reports we file or submit under the Exchange Act is
     recorded, processed, summarized and reported within the time periods
     specified in the rules and forms of the Securities and Exchange Commission,
     and accumulated and communicated to our management, including our Chief
     Executive Officer and Chief Financial Officer, as appropriate to allow
     timely decisions regarding required disclosure.

     In designing and evaluating the disclosure controls and procedures, our
     management recognized that any controls and procedures, no matter how well
     designed and operated, can provide only reasonable assurance of achieving
     the desired control objectives and, in reaching a reasonable level of
     assurance, our management necessarily was required to apply its judgment in
     evaluating the cost-benefit relationship of possible controls and
     procedures.

     There were no changes in our internal controls over financial reporting
     during the quarter ended June 30, 2005 that materially affected, or are
     reasonably likely to materially affect, our internal controls over
     financial reporting.








                                       27


                          PART II. - OTHER INFORMATION
                          ----------------------------

ITEM 1. LEGAL PROCEEDINGS

     From time to time, the Company and its subsidiaries become parties to
     various legal proceedings arising in the ordinary course of normal business
     activities. While we cannot predict the outcome of these proceedings, in
     our opinion and based on reports of counsel any liability arising from such
     matters, individually or in the aggregate, are not expected to have a
     material effect upon the consolidated financial position or operations of
     the Company.

     In our Form 10-K for the year ended December 31, 2004, we reported that the
     Company and its subsidiaries had been successful in getting dismissals in
     all but one of the lawsuits that had been filed in Louisiana on behalf of
     former employees of Bernard and Burk, Inc. The Company has now received a
     release from the remaining petition.


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

     None.


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

     None.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On June 16, 2005, the Company held its Annual Meeting of Stockholders. The
     Company's stockholders elected the following five persons as directors,
     each to serve until the next Annual Meeting of Stockholders or until his
     successor is elected or appointed: Michael L. Burrow, P.E., William A.
     Coskey, P.E., David W. Gent, P.E., Randall B. Hale, and David C. Roussel.
     The Company's stockholders also voted to approve an amendment to the
     Company's 1998 Incentive Plan to increase the number of shares reserved for
     issuance under the Plan from 2,200,000 to 2,650,000.

     The number of shares voted and withheld with respect to each director were
     as follows:

     Election of Directors                  For                Withheld
     ---------------------                  ---                --------

     Michael L. Burrow, P.E.                21,396,111         190,609
     William A. Coskey, P.E.                21,376,495         210,225
     David W. Gent, P.E.                    21,396,970         189,750
     Randall B. Hale                        21,375,954         210,766
     David C. Roussel                       21,377,361         209,359

     The number of shares voted with respect to the approval of an amendment to
     the Company's 1998 Incentive Plan to increase the number of shares reserved
     for issuance under the Plan from 2,200,000 to 2,650,000 was as follows:

     For                   Against             Abstain
     ---                   -------             -------

     14,692,798            824,077              33,091


ITEM 5. OTHER INFORMATION

     None.


                                       28


ITEM 6. EXHIBITS

     31.1      Certifications Pursuant to Rule 13a - 14(a) of the Exchange Act
               for 2002 for the Second Quarter 2005

     31.2      Certifications Pursuant to Rule 13a - 14(a) of the Exchange Act
               for 2002 for the Second Quarter 2005

     32        Certification Pursuant to Rule 13a - 14(b) of the Exchange Act
               and 18U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
               the Sarbanes-Oxley Act of 2002 for the Second Quarter 2005









                                       29




SIGNATURE

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.


ENGlobal CORPORATION

Dated:   August 11, 2005

                                        By: /s/ Robert W. Raiford
                                        -------------------------
                                        Robert W. Raiford
                                        Chief Financial Officer and Treasurer








                                       30