=======================================================================
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                            -------------------------
                                    FORM 10-Q

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


                              FOR THE QUARTER ENDED
                                  June 30, 2005

                         Commission File No. 001-13112


                              DHB INDUSTRIES, INC.
             (Exact name of Registrant as specified in its charter)


            DELAWARE                                   11-3129361
 (State or other jurisdiction of            (I.R.S. Employer Identification No.)
         incorporation)

                 400 POST AVENUE, SUITE 303, WESTBURY, NY 11590
                    (Address of principal executive offices)


                  Registrant's telephone number: (516) 997-1155


FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR,IF CHANGED SINCE LAST REPORT:
                                 Not applicable


Indicate by check mark whether the registrant (1) filed all reports  required to
be filed by Section 13 or 15(d) of the  Exchange  Act  during the  preceding  12
months (or for such shorter period that the registrant was required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days.

                                Yes [ X ] No [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act.)

                                Yes [ X ] No [ ]

As of August 5, 2005,  there were 45,377,575  shares of Common Stock,  $.001 par
value, outstanding.
     ======================================================================





                                      INDEX

PART I.  FINANCIAL INFORMATION                                              PAGE

Item 1.  Financial Statements

      Condensed Consolidated Balance Sheets as of June 30, 2005
               (Unaudited) and December 31, 2004                              3

      Unaudited Condensed Consolidated Statements of Operations
               for the Three Months and Six Months Ended June 30,
               2005 and 2004                                                  4

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

      Notes to Unaudited Condensed Consolidated Financial Statements       6-13

Item 2. Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                  13-19

Item 3.  Quantitative and Qualitative Disclosures about Market Risk          19

Item 4. Controls and Procedures                                           20-21

PART II. OTHER INFORMATION

Item 1. Legal Proceedings                                                    21

Item 2. Changes in Securities and Use of Proceeds                            21

Item 3. Defaults Upon Senior Securities                                      22

Item 4. Submission of Matters to a Vote of Security Holders                  22

Item 5. Other Information                                                    22

Item 6. Exhibits                                                             22

Signatures                                                                   23


                                       2





ITEM 1. FINANCIAL STATEMENTS




                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                 (In thousands, except share and per share data)
                                                                                           June 30,
                                                                                               2005     December 31,
                                                                                               ----
             ASSETS                                                                      (UNAUDITED)          2004
                                                                                         -----------          ----
                                                                                                    
             Current assets
             Cash and cash equivalents                                                          $62           $447
             Accounts receivable, less allowance for doubtful accounts of
                 $762 and $702, respectively                                                 37,640         47,560
             Accounts receivable - related party                                                             6,583
             Inventories                                                                    101,353         85,973
             Deferred income tax assets                                                         615            483
             Prepaid expenses and other current assets                                        1,771          1,220
                                                                                            -------        -------
             Total current assets                                                           141,441        142,266
                                                                                            -------        -------

             Property and equipment, net                                                      2,477          2,632
                                                                                            -------        -------

             Other assets
             Deferred income tax assets                                                         580            593
             Deposits and other assets                                                        1,122            366
                                                                                            -------        -------
             Total other assets                                                               1,702            959
                                                                                            -------        -------
             Total assets                                                                  $145,620       $145,857
                                                                                           ========       ========

             LIABILITIES AND STOCKHOLDERS' EQUITY
             Current liabilities
             Current maturities of term loan payable                                         $8,000         $4,000
             Accounts payable                                                                10,891          8,014
             Accrued expenses and other current liabilities                                   7,160          8,350
             Income taxes payable                                                             5,373         14,816
                                                                                            -------        -------
             Total current liabilities                                                       31,424         35,180
                                                                                            -------        -------

             Long-term liabilities
             Notes payable-bank                                                              10,708         25,634
             Term loan payable                                                                9,000          6,500
             Other liabilities                                                                1,134          1,086
                                                                                            -------        -------

             Total liabilities                                                               52,266         68,400
                                                                                            -------        -------

             Commitments and contingencies

             Minority interest in consolidated subsidiary                                       555            431

             Stockholders' equity
             Convertible   preferred  stock,   $0.001  par  value,   5,000,000  shares            1              1
               authorized,  500,000  shares  of Series  A, 12%  convertible  preferred
               stock issued and outstanding; liquidation preference $3,000
             Common stock, $0.001 par value, 100,000,000 shares                                  45             45
               authorized, 45,337,575 and 45,282,536 issued and outstanding
             Additional paid in capital                                                      36,096         35,540
             Retained earnings                                                               56,657         41,440
                                                                                            -------        -------
             Total stockholders' equity                                                      92,799         77,026
                                                                                            -------        -------
             Total liabilities and stockholders' equity                                    $145,620       $145,857
                                                                                           ========       ========


           (See Notes to Condensed Consolidated Financial Statements)

                                       3






                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                 (In thousands, except share and per share data)

                                                                 For the Three Months Ended      For the Six Months Ended
                                                                       June 30,                       June 30,
                                                                    2005            2004          2005            2004
                                                                    ------          ------        ------          ----
                                                                                                    
Net sales                                                          $88,196         $86,066      $173,661        $160,469

Cost of goods sold (includes related party purchases
   of $2,535, $4,917, $11,874, and $8,219,
   respectively)                                                    64,166          62,186       126,244         115,824
                                                                    ------          ------       -------         -------

Gross profit                                                        24,030          23,880        47,417          44,645

Selling, general and administrative expenses                        11,388          10,890        22,204          20,762
                                                                    ------          ------       -------         -------

Income before other income (expense)                                12,642          12,990        25,213          23,883
                                                                    ------          ------       -------         -------

Other income (expense)
Interest expense                                                     (645)           (359)       (1,189)           (658)
Other income                                                            10               4            27              14
                                                                    ------          ------       -------         -------
Total other income (expense)                                         (635)           (355)       (1,162)           (644)
                                                                    ------          ------       -------         -------

Income before income taxes and minority interest                    12,007          12,635        24,051          23,239

Income taxes                                                         4,259           4,936         8,530           9,122
                                                                    ------          ------       -------         -------

Income before minority interest of subsidiary                        7,748           7,699        15,521          14,117

Minority interest of subsidiary                                       (60)            (39)         (124)            (98)
                                                                    ------          ------       -------         -------

Net income                                                           7,688           7,660        15,397          14,019

Dividend - convertible preferred stock                                (90)            (90)         (180)           (180)
                                                                    ------          ------       -------         -------

Income available to common stockholders                             $7,598          $7,570       $15,217         $13,839
                                                                    ======          ======       =======         =======

Earnings per common share:

Basic                                                                $0.17           $0.19         $0.34           $0.34
                                                                     =====           =====         =====           =====
Diluted                                                              $0.17           $0.17         $0.33           $0.31
                                                                     =====           =====         =====           =====

Weighted average shares outstanding:
Basic shares                                                    45,300,796      40,808,345    45,297,388      40,776,064
Effect of convertible preferred stock                              500,000         500,000       500,000         500,000
Warrants                                                           220,705       4,430,932       269,315       4,164,590
                                                                   -------       ---------       -------       ---------
Diluted shares                                                  46,021,501      45,739,277    46,066,703      45,440,654
                                                                ==========      ==========    ==========      ==========


           (See Notes to Condensed Consolidated Financial Statements)

                                       4






                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                 (In thousands, except share and per share data)

                                                                      For the Six Months Ended
                                                                                June 30,
                                                                         2005            2004
                                                                         ----            ----

                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                            $15,397         $14,019
Adjustments to reconcile net income to net cash and cash
    equivalents provided by (used in) operating activities:
Depreciation and amortization                                             412             427
Amortization of deferred financing costs                                   12              74
Provision for doubtful accounts                                            60              84
Minority interest of subsidiary                                           124              98
Stock issued for services                                                 369              --
Deferred income tax (benefit) expense                                   (119)            (34)
Changes in operating assets and liabilities
Accounts receivable                                                    16,443        (25,164)
Inventories                                                          (15,380)        (19,589)
Prepaid expenses and other current assets                               (551)           (108)
Deposits and other assets                                               (768)            (28)
Accounts payable                                                        2,877           3,207
Income taxes payable                                                  (9,443)           4,183
Accrued expenses and other current liabilities                        (1,190)           3,196
Other liabilities                                                          48             210
                                                                     --------        --------
Net cash provided by (used in) operating activities                     8,291        (19,425)
                                                                     --------        --------

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment                                     (257)         (1,633)
                                                                     --------        --------
Net cash used in investing activities                                   (257)         (1,633)
                                                                     --------        --------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends paid on preferred stock                                       (180)           (180)
Payments on notes payable - bank                                    (157,364)       (117,370)
Proceeds of notes payable - bank                                     142,438         125,692
Proceeds of term loan                                                  8,500          12,500
Issuance costs of long-term debt                                          --             (83)
Payments on long-term debt                                            (2,000)             --
Proceeds upon the exercise of warrants                                   187             160
                                                                     --------        --------

Net cash provided by financing activities                             (8,419)         20,719
                                                                     --------        --------

Net increase (decrease) in cash and cash equivalents                    (385)           (339)

Cash and cash equivalents at beginning of the period                     447             441
                                                                     --------        --------

Cash and cash equivalents at end of the period                        $   62            $102
                                                                     ========        ========



           (See Notes to Condensed Consolidated Financial Statements)

                                       5




                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)

NOTE 1. BASIS OF PRESENTATION

The accompanying  unaudited condensed  consolidated  financial statements of DHB
Industries,  Inc. and subsidiaries  (collectively  "DHB" or the "Company") as of
June 30,  2005 and for the three  months and six months  ended June 30, 2005 and
2004 have been  prepared in  accordance  with  accounting  principles  generally
accepted in the United States of America ("US GAAP").  The  unaudited  financial
statements  include all  adjustments,  consisting  only of normal and  recurring
adjustments,  which,  in the opinion of  management,  were  necessary for a fair
presentation  of financial  condition,  results of operations and cash flows for
such periods presented. However, these results of operations are not necessarily
indicative of the results for any other interim period or for the full year.

Certain  information  and footnote  disclosures  normally  included in financial
statements  prepared in accordance  with US GAAP have been omitted in accordance
with published rules and  regulations of the Securities and Exchange  Commission
(the  "SEC").  These  consolidated   financial  statements  should  be  read  in
conjunction with the audited consolidated financial statements and notes thereto
included in the Company's  Form 10-K and  amendments  thereto for the year ended
December 31, 2004 filed with the SEC on March 17, 2005.

NOTE 2. STOCK BASED COMPENSATION

The Company  accounts for  stock-based  compensation  using the intrinsic  value
method  in  accordance  with  Accounting   Principles   Board  Opinion  No.  25,
"Accounting  for Stock Issued to Employees," and related  Interpretations  ("APB
No. 25"),  and has adopted the  disclosure  provisions of Statement of Financial
Accounting  Standards  No.  148,  "Accounting  for  Stock-Based  Compensation  -
Transition  and  Disclosure,  an amendment of FASB Statement No. 123" ("SFAS No.
148"). Under APB No. 25, compensation expense is only recognized when the market
value  of the  underlying  stock  at the date of grant  exceeds  the  amount  an
employee must pay to acquire the stock. Accordingly, no compensation expense has
been recognized in the Condensed Consolidated Financial Statements in connection
with employee stock warrant grants.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options and warrants which have no vesting restrictions and
are fully transferable.  In addition,  the Black-Scholes  option valuation model
requires the input of highly subjective assumptions including the expected stock
price   volatility.   Because  the  Company's   employee   stock  warrants  have
characteristics  significantly  different  from  those of  traded  warrants  and
because changes in the subjective  input  assumptions can materially  affect the
fair  value  estimate,  in  management's  opinion,  the  existing  models do not
necessarily  provide a reliable single measure of the fair value of its employee
stock warrants.

The weighted-average  warrant fair values and assumptions used to estimate these
values are as follows:

                                       6





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)

NOTE 2. STOCK BASED COMPENSATION - (Continued)

                                                    Warrants Issued During
                                                     2005             2004
                                                     ----             ----
      Risk-free interest rate                        3.60%            3.12%
      Expected volatility of common stock           79.03%           93.96%
      Dividend yield                                 0.00%            0.00%
      Expected option term                        4.44 years        4.3 years

The  Company's  net income and earnings per share would have been reduced to the
pro forma amounts shown below if compensation  cost had been determined based on
the fair  value at the grant  dates in  accordance  with  SFAS No.  123 and 148,
"Accounting for Stock-Based Compensation."




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

                                                                                                      
Net income                                                                    $7,688      $7,660      $15,397     $14,019

Deduct: compensation determined under fair value based method for
     all awards, net of related tax effect                                       454       1,392          461       1,608
                                                                              ------      ------      -------      ------

Net income pro forma                                                           7,234       6,268       14,936      12,411

Less dividend - preferred stock                                                   90          90          180         180
                                                                              ------      ------      -------      ------

Income available to common stockholders, pro forma                            $7,144      $6,178      $14,756     $12,231
                                                                              ------      ------      -------      ------


Basic earnings per common share

As reported                                                                    $0.17       $0.19        $0.34       $0.34
Pro forma                                                                      $0.16       $0.15        $0.33       $0.30

Diluted earnings per common share

As reported                                                                    $0.17       $0.17        $0.33       $0.31
Pro forma                                                                      $0.16       $0.14        $0.32       $0.27



Pro forma  compensation  expense may not be  indicative  of pro forma expense in
future years.  For purposes of estimating  the fair value of each warrant on the
date of grant, the Company utilized the Black-Scholes option-valuation model.

                                       7




                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)

NOTE 3. STOCK WARRANTS

Warrants

On May 24, 2005 the Board of Directors  awarded  three key  employees a total of
750,000  warrants  exercisable at $7.66 per share,  vesting 210,000 warrants per
annum commencing May 24, 2006, which expire May 24, 2009. In addition on June 2,
2005,  the Board of Directors  issued a key executive  600,000  warrants with an
exercise price of $7.69 expiring June 2, 2010, and vesting  100,000  warrants on
September 2, 2005 and 100,000 warrants on every anniversary date commencing June
2, 2006.  During the six months  ended  June 30,  2004,  the six  members of the
Company's  Board of Directors were issued 50,000  warrants each,  exercisable at
$5.88 per share for five years.  During the six month period ended June 30, 2005
and 2004  employees  exercised  warrants to purchase  30,000 and 80,000  shares,
respectively of the Company's  unregistered  common stock at an average price of
$6.26 and $2.00 per share, respectively.

Subsequent to June 30, 2005,  options to purchase  5,250,000  common shares were
issued to the CEO and  Chairman,  pursuant  to the terms of his 2000  employment
agreement,  with  an  exercise  price  of  $1.00  per  share  vesting  1,500,000
immediately and 750,000 on each anniversary. The intrinsic value of the warrants
that vested immediately was approximately  $11,295,000 which will be included as
a non-cash  compensation  expense  during the third quarter ended  September 30,
2005.

In addition, on July 29, 2005, the shareholders of the Company approved its 2005
Omnibus  Stock  Option Plan ("the 2005  Plan").  Pursuant to the 2005 Plan,  our
officers,   directors,   employees  and/or   consultants  and/or  those  of  our
subsidiaries  would be able to receive  incentive  stock options,  non-qualified
stock options,  restricted  stock awards,  deferred  stock awards,  bonus stock,
stock appreciation rights (SARs) dividend equivalents,  and/or other stock-based
awards with  respect to up to an  aggregate  of  2,500,000  shares of the Common
Stock.  In each fiscal year during any part of which the 2005 Plan is in effect,
no participant  may be granted:  (i) options or stock  appreciation  rights with
respect  to more than  1,000,000  shares or (ii)  restricted  stock  performance
awards  and/or  other  stock-based  awards with  respect to more than  1,000,000
shares.  In addition,  the maximum  dollar value payable to any one  participant
with respect to any performance period with respect to any performance awards is
$1,000,000 multiplied by the number of full years in the performance period

During the three and six months  ended June 30, 2005 and 2004,  all  outstanding
warrants were included in the computation of diluted earnings per share.

During  the  six  months  ended  June  30,  2005,   the  Company  issued  25,040
unregistered shares of its common stock in settlement of a lawsuit with a former
consultant. The value of this non-cash settlement was approximately $369,000 and
is included in selling,  general and administrative  expenses during the quarter
ended March 31, 2005. No  unregistered  shares were issued during the six months
ended June 30, 2004 other than the stock warrant issuances described above.

                                       8





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)

NOTE 4.   SUPPLEMENTAL CASH FLOW INFORMATION

                                                             For the Six Months
                                                                Ended June 30,
    Cash paid for:                                          2005           2004
                                                            ----           ----
    Interest                                              $1,189           $644
    Taxes                                                 18,053          5,883

    Non-cash financing and investing activities:
    Revolving credit loan refinanced to long-term debt   $12,500        $12,500


NOTE 5.  INVENTORIES

Inventories  are  stated  at the lower of cost or  market  using  the  first-in,
first-out (FIFO) method and are summarized as follows:

                                            June 30,       December 31,
                                               2005                2004
                                              ------               ----
    Raw materials and supplies               $33,987            $31,695
                                                   -
    Work in process                           22,776             18,815
    Finished goods                            44,590             35,463
                                              ------             ------
                                            $101,353            $85,973
                                            ========            =======


NOTE 6.   LONG-TERM DEBT

On March 15, 2005,  the Company  amended its bank credit  agreement (the "Credit
Agreement"), which increased the total borrowing limits from $45,000 to $55,000.
Pursuant to the Credit Agreement,  the Company may borrow, on a revolving basis,
up to $37,000 on 85% of eligible  accounts  receivable (the "Credit  Facility"),
and  the  Company  borrowed  a term  loan in the  principal  amount  of  $18,000
(repaying the $12.5 million dollar term loan),  amortizing at the rate of $2,000
per quarter commencing July 2005. This agreement will expire on October 1, 2007.
Previously, on March 15, 2004, the Company had amended its bank credit agreement
to increase the total  borrowing  limits from $35,000 to $45,000 and the Company
borrowed a term loan in the principal amount of $12,500,  amortizing at the rate
of $1,000  per  quarter  commencing  July  2004.  Borrowings  under  the  Credit
Agreement  bear  interest,  at the  Company's  option,  at the bank's prime rate
(6.25% at June 30,  2005) or LIBOR plus 1.75% per annum on the Credit  Facility,
and at the bank's  prime rate or LIBOR plus 2.25% on the term loan.  At June 30,
2005, the Company had a LIBOR loan  outstanding on the credit facility at a rate
of 5.66%.  The borrowings  under the Credit  Agreement are  collateralized  by a
first security interest in substantially all of the assets of the Company.

                                       9




                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)

NOTE 7. SEGMENT INFORMATION

The Company operates in two principal segments:  ballistic-resistant  equipment,
and  protective  athletic and sports  products.  Net sales,  income before other
income  (expense),  depreciation and  amortization  expense,  interest  expense,
income taxes, and identifiable  assets for each of the Company's segments are as
follows:



                                                                       For The Three Months            For The Six Months
                                                                           Ended June 30,                 Ended June 30,
NET SALES                                                              2005             2004           2005          2004
- ---------                                                              ----             ----           ----          ----
                                                                                                     
Ballistic-resistant equipment                                       $85,746          $84,375       $169,052      $156,938
Protective athletic & sports products                                 2,450            1,691          4,609         3,531
                                                                    -------          -------       --------      --------
Consolidated net sales                                              $88,196          $86,066       $173,661      $160,469
                                                                    =======          =======       ========      ========

INCOME BEFORE OTHER INCOME (EXPENSE)
Ballistic-resistant equipment                                       $14,819          $15,874        $30,441       $29,239
Protective athletic & sports products                                   220              303            537           620
Corporate and other (1)                                             (2,397)          (3,187)        (5,765)       (5,976)
                                                                    -------          -------        -------       -------
Consolidated income before other income (expense)                   $12,642          $12,990        $25,213       $23,883
                                                                    =======          =======        =======       =======

DEPRECIATION AND AMORTIZATION EXPENSE
Ballistic-resistant equipment                                          $143             $141           $282          $281
Protective athletic & sports products                                     7               30             14            61
Corporate and other                                                      59               51            116            85
                                                                       ----             ----           ----          ----
Consolidated depreciation and amortization expense                     $209             $222           $412          $427
                                                                       ====             ====           ====          ====

INTEREST EXPENSE
Ballistic-resistant equipment                                         $ 644            $ 359        $ 1,187         $ 657
Protective athletic & sports products                                    --               --             --            --
Corporate and other (1)                                                   1               --              2             1
                                                                       ----             ----         ------          ----
Consolidated interest expense                                          $645             $359         $1,189          $658
                                                                       ====             ====         ======          ====

INCOME BEFORE INCOME TAXES AND MINORITY INTEREST
Ballistic-resistant equipment                                       $10,198           $7,770         21,090        17,888
Protective athletic & sports products                                   220              303            537           613
Corporate and other (1)                                               1,589            4,562          2,424         4,738
                                                                      -----            -----          -----         -----
Consolidated income before income tax expense
                                                                    $12,007          $12,635        $24,051       $23,239
                                                                    =======          =======        =======       =======

INCOME TAXES
Ballistic-resistant equipment                                         $ 626            $ 594        $ 1,296       $ 1,209
Protective athletic & sports products                                    --               --             --            --
Corporate and other (1)                                               3,633            4,342          7,234         7,913
                                                                      -----            -----          -----         -----
Consolidated income tax expense                                      $4,259           $4,936         $8,530        $9,122
                                                                     ======           ======         ======        ======



                                       10





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)

NOTE 7. SEGMENT INFORMATION - Continued

                                            June 30, 2005     December 31, 2004
                                            -------------     -----------------
IDENTIFIABLE ASSETS
Ballistic-resistant equipment                    $138,779              $138,370
Protective athletic & sports products               3,950                 5,018
                                                  -------              --------
                                                  142,729               143,388
Corporate and other (2)                             2,891                 2,469
                                                  -------              --------
Consolidated total assets                        $145,620              $145,857
                                                 ========              ========

(1)    Corporate and other expenses include corporate general and administrative
       expenses.
(2)    Corporate and other assets are principally deferred income tax assets and
       property and equipment.

NOTE 8.  CONTINGENCIES

On January 3, 2005, a class action  lawsuit was filed  against us in the Circuit
Court of the Seventeenth Judicial Circuit in Broward County, Florida by a police
organization and individual  police officers,  alleging  concerns  regarding the
effectiveness and durability of body armor with high  concentrations of Zylon in
the Company's  bullet-resistant  soft body armor  (vests).  In February 2005, we
reached a preliminary settlement with respect to the class action lawsuit filed,
subject to final court approval.  The Company does not expect this settlement to
have a  material  adverse  effect  on its  financial  position  and has set up a
reserve in accrued expenses for the approximate cost of the settlement.

The Company is currently the subject of an  investigation  by the Securities and
Exchange  Commission,  with respect to certain  related party  transactions  and
executive compensation matters regarding the Company and affiliates of Mr. David
H. Brooks,  the Company's Chief Executive Officer and Chairman.  The Company and
Mr. Brooks are cooperating  with the Securities and Exchange  Commission in this
investigation.  In  addition,  the Audit  Committee  periodically  monitors  the
status,  terms and  performance  of  related  party  transactions  to assess the
benefits to the Company and the related party's  compliance with its contractual
obligations.

The Company is involved in other  litigation,  none of which it  considers to be
material or believes would,  if adversely  determined,  have a material  adverse
effect on its financial condition or operations.


NOTE 9. USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America,  requires management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during each reporting period. Actual results could differ from those estimates.

                                       11



                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 10. RECENTLY ISSUED ACCOUNTING STANDARDS


In  December  2003,  the  Financial   Accounting  Standards  Board  issued  FASB
Interpretation  Number 46-R ("FIN  46-R")  "Consolidation  of Variable  Interest
Entities." FIN 46-R,  which modifies  certain  provisions and effective dates of
FIN 46, sets forth criteria to be used in determining whether an investment in a
variable  interest entity should be consolidated.  These provisions are based on
the general premise that if a company controls another entity through  interests
other than voting  interests,  that company  should  consolidate  the controlled
entity.  The Company  believes  that  currently,  it does not have any  material
arrangements that meet the definition of a variable interest entity, which would
require consolidation.

In November 2004, the FASB issued SFAS No. 151,  "Inventory Costs - An Amendment
of ARB No. 43, Chapter 4" (SFAS No. 151). SFAS No. 151 requires all companies to
recognize a current-period charge for abnormal amounts of idle facility expense,
freight,  handling costs and wasted materials. This statement also requires that
the allocation of fixed production  overhead to the costs of conversion be based
on the  normal  capacity  of the  production  facilities.  SFAS No.  151 will be
effective for fiscal years  beginning  after June 15, 2005. The Company does not
expect  the  adoption  of  this  statement  to  have a  material  effect  on its
consolidated financial statements.

In December 2004, the FASB issued SFAS  No.123(R),  "Share-Based  Payment" (SFAS
No. 123(R). This statement replaces SFAS No. 123 and supersedes APB 25. SFAS 123
(R) requires all stock-based  compensation to be recognized as an expense in the
financial  statements and that such  compensation  be measured  according to the
grant-date  fair  value of stock  options.  SFAS 123 (R) will be  effective  for
annual  periods  beginning  after June 15,  2005.  While the  Company  currently
provides the pro forma disclosures required by SFAS No. 148 on a quarterly basis
(see "Note 1 Stock Based  Compensation"),  and it is  currently  evaluating  the
impact this statement will have on its consolidated  financial  statements,  the
impact to the  financial  statements  could be  material  in light of the recent
wards of stock  warrants and options to  employees  and the  applicable  vesting
schedules. (See Note 2)

In December 2004, the FASB issued SFAS No. 153, "Exchanges on Nonmonetary Assets
- - An Amendment of APB Opinion No. 29,  Accounting for Nonmonetary  Transactions"
(SFAS  153) SFAS  eliminates  the  exception  from fair  value  measurement  for
nonmonetary  exchanges of similar  productive  assets in paragraph  21(b) of APB
Opinion No. 29, "Accounting for Nonmonetary  Transactions," and replaces it with
an exception  for  exchanges  that do not have  commercial  substance.  SFAS 153
specifies  that a nonmonetary  exchange has  commercial  substance if the future
cash flows of the entity are expected to change significantly as a result of the
exchange.  SFAS 153 is effective  for fiscal  periods  beginning  after June 15,
2005.  The  Company  does not expect the  adoption of this  statement  to have a
material effect on its consolidated financial statements.

                                       12




                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 10. RECENTLY ISSUED ACCOUNTING STANDARDS - (Continued)

In March 2005, the FASB issued  Interpretation No. 47 ("FIN 47), "Accounting for
Conditional Asset Retirement  Obligations",  an interpretation of FASB Statement
No. 143,  "Accounting  for Asset  Retirement  Obligations."  The  interpretation
clarifies that the term  conditional  asset  retirement  obligation  refers to a
legal obligation to perform an asset retirement activity in which the timing and
(or) method of settlement are  conditional on a future event that may or may not
be within the  control of the  entity.  An entity is  required  to  recognize  a
liability for the fair value of a conditional asset retirement obligation if the
fair value of the liability can be reasonably  estimated.  FIN 47 also clarifies
when an entity would have sufficient information to reasonably estimate the fair
value  of  an  asset   retirement   obligation.   The  effective  date  of  this
interpretation  is no later than the end of fiscal years  ending after  December
15, 2005. The Company is currently investigating the effect, if any, that FIN 47
would  have on the  Company's  financial  position,  cash  flows and  results of
operations.

In May 2005,  the FASB issued SFAS No.  154,  "ACCOUNTING  FOR CHANGES AND ERROR
CORRECTIONS,  A REPLACEMENT OF APB OPINION NO. 20 AND FASB STATEMENT NO. 3" SFAS
154  applies to all  voluntary  changes in  accounting  principle  and  requires
retrospective  application to prior periods' financial  statements of changes in
accounting   principle.   This   statement   also  requires  that  a  change  in
depreciation,  amortization,  or depletion  method for long-lived,  nonfinancial
assets be accounted for as a change in accounting  estimate effected by a change
in accounting  principle.  SFAS 154 carries  forward without change the guidance
contained  in  Opinion  No.  20 for  reporting  the  correction  of an  error in
previously issued financial statements and a change in accounting estimate. This
statement is effective for accounting  changes and corrections of errors made in
fiscal years  beginning after December 15, 2005. The Company does not expect the
adoption of this standard to have a material impact on its financial  condition,
results of operations, or liquidity.


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

INTRODUCTION

We are a manufacturer and provider of bullet and projectile-resistant  garments,
including fragmentation protective vests, and related accessories.  Our products
are used domestically and internationally by military, law enforcement, security
and  corrections  personnel,  as well as other  governmental  agencies.  We also
manufacture and distribute protective athletic apparel and equipment,  including
a wide variety of knee,  ankle,  elbow,  wrist and back supports and braces that
assist serious  athletes,  weekend sports  enthusiasts and general  consumers in
their respective sports and everyday activities.

                                       13



We are a holding company and we conduct our business through subsidiaries in two
divisions,  the DHB  Armor  Group and the DHB  Sports  Group.  The  Armor  Group
represented  approximately 98%, 97% and 96% of our consolidated  revenues during
2004, 2003 and 2002,  respectively.  The balance of the consolidated revenues is
attributable to the Sports Group. The Sports Group represented  approximately 3%
and 2% of our  consolidated  revenues  during the six months ended June 30, 2005
and  2004,   respectively.   Our   products   are  sold  both   nationally   and
internationally.  Sales to the U.S. military comprise the largest portion of the
Armor  Group's  business,  followed  by sales to  federal,  state  and local law
enforcement  agencies,  including  correctional  facilities.   Accordingly,  any
substantial  increase  or  decrease  in  government  spending  or any  change in
emphasis in defense and law enforcement programs would have a material effect on
the Armor Group's business.  The Sports Group manufactures and markets a variety
of sports  medicine,  protective gear, and health support products under its own
labels, private labels and house brands for major retailers.

We derive  substantially  all of our  revenues  from sales of our  products.  As
indicated  in the  financial  information  included  in  this  report,  we  have
experienced  substantial  increases in our  revenues in the past several  years,
which we attribute primarily to demand from the U.S. military and federal, state
and local law  enforcement  for the products of the Armor Group.  Our ability to
maintain recent revenue levels will be highly  dependent on continued demand for
our body armor and projectile-resistant  clothing. Although we do not foresee an
immediate  material  reduction  in  such  demand,  we  have  no  assurance  that
government  agencies  will not  refocus  their  expenditures  based  on  changed
circumstances  or otherwise,  that we will be able to diversify  into  alternate
markets or  alternate  products,  or that we will be able to increase our market
share through acquisitions of other businesses.

Due to our growth,  we have outgrown our small business status under  government
procurement regulations. Although the loss of our small business status makes us
ineligible for certain set-asides under government contracting  regulations,  we
believe that our current size  permits us to manage  larger  orders and credibly
bid on major  procurement  contracts under which small  businesses  would be our
subcontractors.

To maintain our ability to deliver quality products in a timely manner, in April
2004,  we moved into a new,  expanded  production  facility  in  Pompano  Beach,
Florida.  Our  current  strategic  focus is on quality  and  delivery,  which we
believe are the key elements in obtaining additional and repeat orders under our
existing  procurement  contracts with the U.S.  military and other  governmental
agencies.

RESULTS OF OPERATIONS

THREE MONTHS  ENDED JUNE 30,  2005,  COMPARED TO THE THREE MONTHS ENDED JUNE 30,
2004

For  the  three  months  ended  June  30,  2005   consolidated  net  sales  were
approximately  $88.2 million, an increase of 2.4% over consolidated net sales of
approximately  $86.1 million for the three months ended June 30, 2004. The Armor
Group's net sales  increased  nearly 2% from $84.4  million for the three months
ended June 30, 2005 to  approximately  $85.7  million for the three months ended
June 30, 2004, due primarily to increased  shipments to the U.S.  Military.  The

                                       14



Sports  Group's net sales for the three  months  ended June 30,  2005  increased
47.0% to approximately  $2.5 million,  as compared to $1.7 million for the three
months  ended June 30,  2004.  The  primary  reason for this  increase  is a new
subcontracting  contract for the Sports Group to produce  elbow pads for another
company.  Gross  profit for the quarter  ended June 30,  2005 was  approximately
$24.03 million (27.2% of net sales), as compared to approximately  $23.9 million
(27.7% of net sales) for the quarter ended June 30, 2004.

The Company's selling,  general and  administrative  expenses were approximately
$11.4  million,  or 12.9% of net sales for the three months ended June 30, 2005,
versus  approximately  $10.9 million, or 12.7% of net sales for the three months
ended June 30, 2004. Selling,  general and administrative expenses will increase
in the third quarter by approximately $11.3 million, as a result of the non-cash
compensation  expense  associated  with the warrants  issued during this period.
Driven  primarily  by the  slight  decrease  in gross  profit, operating  income
decreased  slightly to approximately  $12.6 million (14.3% of net sales) for the
second quarter of 2005 versus  approximately  $13.0 million (15.1% of net sales)
for the second quarter of 2004.

Interest  expense for the three  months ended June 30, 2005  increased  79.7% to
approximately $645,000,  compared to approximately $359,000 for the three months
ended  June 30,  2004.  This  increase  is  primarily  the  result of  increased
borrowing under the Company's  credit facility to fund the Company's  operations
and continued growth.

Income before income taxes and minority interest of subsidiary was approximately
$12.0  million  for the three  months  ended June 30,  2005,  compared to income
before taxes of approximately  $12.6 million for the three months ended June 30,
2004.  Income  taxes for the  second  quarter  of 2005 were  approximately  $4.3
million  while  income taxes for the second  quarter of 2004 were  approximately
$4.9 million. The effective tax rate for the second quarter of 2005 was 34.5% as
compared to 39.0% during the second quarter of 2004.

On December 19, 2003,  DHB's  subsidiary  Point Blank Body Armor,  Inc.  ("Point
Blank") issued to Hightower  Capital  Management,  LLC  ("Hightower")  shares of
common stock of Point Blank  representing  approximately .65% of the outstanding
capital stock of Point Blank, in exchange for inventory. The minority interest's
share of the  consolidated  subsidiary's  income was  approximately  $60,000 and
$39,000 for the three months ended June 30, 2005 and 2004, respectively.

After the preferred stock dividends of approximately $90,000 per quarter, income
available to common  stockholders was approximately $7.6 million for each of the
three month periods  ended June 30, 2005 and 2004,  or $0.17 per diluted  share.
The weighted average shares  outstanding on a diluted basis for the three months
ended June 30, 2005 were  46,021,501,  as compared to  45,739,277  for the three
months ended June 30, 2004.

SIX MONTHS ENDED JUNE 30, 2005, COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2004

For the first half of 2005,  consolidated  net sales were  approximately  $173.7
million, an increase of 8.2% over consolidated net sales of approximately $160.5
million for the first half of 2004. The Armor Group's net sales increased nearly
7.8% from $156.9 million for the six months ended June 30, 2004 to approximately
$169.1 million for the six months ended June 30, 2005,  due primarily  increased
shipments to the U.S. Military.  The Sports Group's net sales for the first half

                                       15



of  2005  increased  31.4%  to  approximately  $4.6  million,   as  compared  to
approximately  $3.5 million for the first half of 2004.  The primary  reason for
this increase is a new  subcontracting  contract for the Sports Group to produce
elbow pads for another company.  Consolidated  gross profit percentage  declined
slightly to 27.3% for the first half of 2005 as compared to approximately  27.8%
for the first half of 2004.

The Company's selling, general and administrative expenses decreased slightly as
a percentage  of net sales.  For the six months  ended June 30,  2005,  selling,
general and administrative  expenses were approximately  $22.2 million (12.8% of
net sales),  versus approximately $20.8 million (12.9% of net sales) for the six
months ended June 30, 2004.  Selling,  general and administrative  expenses will
increase in the third quarter by approximately $11.3 million, as a result of the
non-cash  compensation  expense  associated with the warrants issued during this
period.  Driven primarily by the slight decline in gross profit margins,  income
before other income  (expense)  decreased as a percent of sales to approximately
$25.2 million (14.5% of net sales) for the six months ended June 30, 2005 versus
approximately  $23.9 million  (14.9% of net sales) for the six months ended June
30, 2004.

Interest  expense  for the six months  ended June 30,  2005  increased  80.7% to
approximately  $1.2  million  (1.0% of net  sales),  compared  to  approximately
$658,000  (0.5% of net  sales)  for the six months  ended  June 30,  2004.  This
increase is primarily  the result of increased  borrowings  under the  Company's
credit facility.

Income  before income taxes was  approximately  $24.1 million for the six months
ended June 30,  2005,  compared to income  before taxes of  approximately  $23.2
million for the six months ended June 30, 2004.  Income taxes for the six months
ended June 30, 2005 were  approximately  $8.5 million while income taxes for the
six months ended June 30, 2004 were  approximately  $9.1 million.  The effective
tax rate for the first six months of 2005 was 35.5% as compared to 39.3% for the
first six months of 2004.

On December 19, 2003,  DHB's  subsidiary  Point Blank Body Armor,  Inc.  ("Point
Blank") issued to Hightower  Capital  Management,  LLC  ("Hightower")  shares of
common stock of Point Blank  representing  approximately .65% of the outstanding
capital stock of Point Blank, in exchange for inventory. The minority interest's
share of the consolidated  subsidiary's  income was  approximately  $124,000 and
$98,000 for the six months ended June 30, 2005 and 2004, respectively. The total
minority  interest  included  in the  balance  sheet  as of June  30,  2005  was
approximately  $555,000 as compared to approximately $431,000 as of December 31,
2004.

After the preferred  stock dividends of  approximately  $180,000 for each of the
six-month  periods,  income available to common  stockholders was  approximately
$15.2  million  for the six months  ended June 30,  2005,  or $0.33 per  diluted
share, as compared with income available to common stockholders of approximately
$13.8  million,  or $0.30 per diluted  share,  for the six months ended June 30,
2004.  The weighted  average  shares  outstanding on a diluted basis for the six
months ended June 30, 2005 were  46,066,703,  as compared to 45,440,654  for the
six months ended June 30, 2004.

                                       16



LIQUIDITY AND CAPITAL RESOURCES

We expect that our primary  working  capital  requirements  over the next twelve
months will be to assist our  subsidiaries  in financing  their working  capital
requirements.  Our operating subsidiaries sell the majority of their products on
30 to  90-day  terms.  We need  working  capital  to  finance  the  receivables,
manufacturing process and inventory. Working capital at June 30, 2005 was $110.0
million as compared to working  capital of $107.1  million at December 31, 2004.
In addition to our increase in working  capital during 2005,  there was positive
cash of $8.291  million  provided from  operations for the six months ended June
30, 2005 as compared to cash used in  operations  for $19.425 for the six months
of June 30, 2004. The primary  factor for the  improvement in cash provided from
operations is the decrease in accounts  receivable,  as the accounts  receivable
days outstanding  improved to 39 days at June 30, 2005 as compared to 58 days at
December 31, 2004.

The  underlying  drivers of operating cash flows are the inflows and outflows of
funds.  Our cash  inflows  are  principally  cash  collections  from  customers.
Historically  as a result of our growth,  we have  experienced  increases in our
accounts  receivable,  which have caused our cash inflows from operations to lag
behind our net sales.  However,  during the six months ended June 30, 2005,  our
cash collections from customers of approximately $188.6 million exceeded our net
sales of approximately $173.7 million. As a comparison, for the six months ended
June 30, 2004, our cash collections of approximately $138.0 lagged our net sales
of $160.5 million.  Our cash outflows are principally  manufacturing  costs plus
the buildup of inventory to accommodate  future growth and to secure certain raw
materials. As a result of our growth, our cash outflows related to manufacturing
cost plus  increased  inventory  have outpaced our cost of goods sold.  Our cash
outflows for manufacturing  costs plus inventory buildup were $163.5 million and
$142.3 million for the three months ended June 30, 2005 and 2004,  respectively,
compared  to cost of goods  sold of  approximately  $126.2  million  and  $115.8
million for such periods, respectively.

On March 15, 2005, we amended our bank credit  agreement,  to increase the total
borrowing limit from $45 million to $55 million. Our credit agreement includes a
credit  facility  under which we may borrow,  on a  revolving  basis,  up to $37
million  on 85% of  eligible  accounts  receivable.  The credit  agreement  also
includes a term loan under which we borrowed the principal amount of $18 million
which we used to repay our $12.5 million term loan and which is amortized at the
rate of $2 million per  quarter  commencing  July 2005.  On March 15,  2004,  we
amended our bank credit agreement to increase the total borrowing limit from $35
million to $45 million and we  borrowed a term loan in the  principal  amount of
$12.5  million,  which  was  amortized  at the rate of $1  million  per  quarter
commencing July 2004.  Borrowings under the Credit  Agreement bear interest,  at
our  option,  at the bank's  prime rate  (6.25% at June 30,  2005) or LIBOR plus
1.75% per annum on the credit  facility,  and LIBOR plus 2.25% on the term loan.
At June 30,  2005,  we had a LIBOR  loan  outstanding  on our  revolving  credit
facility with a rate of 5.66%.  The  borrowings  under the credit  agreement are
collateralized by a first security interest in substantially all of our assets.

Our credit facility includes both affirmative and negative  covenants  customary
for a financing  of this nature.  Among other  provisions,  our credit  facility
requires us to  maintain a (1)  minimum  tangible  net worth,  (2) fixed  charge
coverage  ratio,  and (3) earnings  before  interest,  taxes,  depreciation  and
amortization.  Our credit facility has certain restrictive  covenants that limit
our ability to pay dividends to our common  stockholders or repurchase  treasury
shares  and which  limit the total  amount  of our  capital  expenditures  to $2

                                       17



million  during any year.  As described  below,  we do not  anticipate  that our
capital  expenditures  will  reach  this $2  million  limit.  These  restrictive
covenants require us to obtain prior approval from the bank before paying common
stock dividends or repurchasing  shares. The credit facility has a 1% prepayment
penalty through October 1, 2005. We believe that these restrictive  covenants do
not have a material impact on our liquidity and capital resources.

Our capital  expenditures  during the six months  ended June 30, 2005  decreased
substantially  to $257,000 as compared to  $1,890,000  for the six months  ended
June 30,  2004.  During  the six  months  ended  June  30,  2004,  we  purchased
additional   machinery,   equipment,   furniture   and  fixtures  and  leasehold
improvements to equip our new warehouse and  administrative  facility in Florida
for  our  Point  Blank   subsidiary   and  a  new  location  for  our  corporate
headquarters.  During the  remainder of 2005, we currently  anticipate  spending
approximately  $300,000 in capital  expenditures to construct a new state of the
art ballistic  testing range at Point Blank's Pompano Beach facility in addition
to  our  normal  capital  expenditures  of  approximately  $800,000,  for  total
anticipated capital expenditures of approximately $1.1 million.

We believe that our existing  credit line,  together with funds  generated  from
operations,  will be  adequate to sustain our  operations  (including  projected
capital  expenditures)  for  the  next 12  months.  Historically,  we have  been
successful in obtaining increases in our revolving credit facility, as required,
in order to  finance  the  increased  working  capital  needs  brought on by the
expansion of our business. However, we have no assurance that we will be able to
obtain further such increases if needed, and we may be required to explore other
potential sources of financing (including the issuance of equity securities and,
subject to the consent of our lender,  other debt  financing)  if we continue to
experience escalating demand for our products.

CASH CONTRACTUAL OBLIGATIONS

The following  table  presents the Company's  estimated  cash  requirements  for
contractual obligations outstanding as of June 30, 2005:




                                                                  PAYMENTS DUE BY PERIOD
                                                                       ($ THOUSANDS)

                                           Less Than       1-3 Years      4-5 Years     More Than 5
CONTRACTUAL OBLIGATIONS                     1  Year                                         Years          Total
                                           ---------       ---------      ---------     -----------       --------
                                                                                            
 Long-Term Debt                             $5,000          $8,000        $14,707             $--          $27,707
 Employment Contracts                        2,100           6,167          1,929                           10,196
 Consulting Agreements                         105              --             --              --              105
 Operating Leases                            2,036           5,753          3,005           1,880           12,674
                                            ------         -------        -------          ------         --------

  Total Contractual Cash
     Obligations                            $9,241         $19,920        $19,641          $1,880         $50,682
                                            ======         =======        =======          ======         =======




EFFECT OF INFLATION AND CHANGING PRICES

The Company did not experience any measurable  increases in raw material  prices
during the six months ended June 30, 2005.

                                       18




SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements regarding
future events and our future results that are based on our current expectations,
estimates,  forecasts and  projections  about the industries in which we operate
and the beliefs and  assumptions  of our  management.  Words such as  "expects,"
"anticipates,"  "targets," "goals," "projects,"  "intends," "plans," "believes,"
"seeks,"  "estimates,"  variations of such words,  and similar  expressions  are
intended to identify  such  forward-looking  statements.  These  forward-looking
statements are only predictions that speak as of the date hereof and are subject
to  risks,   uncertainties  and  assumptions  that  are  difficult  to  predict.
Therefore,  actual  results  may  differ  materially  and  adversely  from those
expressed  in any  forward-looking  statements.  Factors  that  might  cause  or
contribute to such differences  include, but are not limited to, those discussed
in our Annual Report on Form10-K/A  for the year ended  December 31, 2004 and in
other reports that we have filed with the  Securities  and Exchange  Commission.
You  are  cautioned  not  to  place  undue  reliance  on  these  forward-looking
statements that speak only as of the date hereof.  We undertake no obligation to
revise or update publicly any  forward-looking  statements to reflect any change
in the  expectations  of our  management  with  regard  thereto or any change in
events, conditions, or circumstances on which any such statements are based.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We do not issue or invest in  financial  instruments  or their  derivatives  for
trading or speculative  purposes.  Our market risk is limited to fluctuations in
interest  rates as it pertains to our  borrowings  under our $55 million  credit
facility.  We can  borrow at either  the prime  rate of  interest  or LIBOR plus
1.75%. Any increase in these reference rates could adversely affect our interest
expense. The change in the interest rate for 2005 was immaterial.  The extent of
market  rate  risk  associated  with  fluctuations  in  interest  rates  is  not
quantifiable  or predictable  because of the volatility of future interest rates
and business financing requirements.  However, given the small percentage change
in the past, we do not currently expect any changes in the interest rate to have
a material effect on our operating results. If interest rates increased 1%, then
the interest expense would increase approximately $407,000, annually.

         Aggregate maturities of our long-term debt are as follows:

         For the years ending June 30:

        2005                       $5,000,000
        2006                        8,000,000
        2007                       14,707,000
                                   ----------
                                  $27,707,000
                                  ===========

The Company estimates that the fair value of its long-term debt approximates its
carrying value.

     Our  international  transactions  are  predominately  denominated  in  U.S.
dollars,  mitigating any market risk resulting  from foreign  currency  exchange
fluctuations.   We  do  not  have  any  material  sales,  purchases,  assets  or
liabilities  denominated in currencies other than the U.S. Dollar,  and as such,
we are not subject to material foreign currency exchange rate risk.

                                       19




ITEM 4.  CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

We conducted an evaluation of the  effectiveness  of the design and operation of
our  disclosure  controls and  procedures as of the end of the period covered by
this report.  The disclosure  controls and  procedures  evaluation was conducted
under the supervision and with the  participation  of management,  including our
Chief  Executive  Officer (CEO) and Chief  Financial  Officer (CFO).  Disclosure
controls and procedures are controls and procedures  that are designed to ensure
that  information  required  to be  disclosed  in our  reports  filed  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.  Disclosure controls and procedures are also designed to ensure that
such  information  required  to be  disclosed  in our  reports  filed  under the
Exchange Act is accumulated and  communicated  to our management,  including the
CEO and  CFO,  as  appropriate  to allow  timely  decisions  regarding  required
disclosure.

The  evaluation of our disclosure  controls and procedures  included a review of
the controls'  objectives and design, our implementation of the controls and the
effect of the controls on the information generated for use in this report. This
type of evaluation is performed on a quarterly  basis so that the conclusions of
management,  including  the CEO and CFO,  concerning  the  effectiveness  of the
disclosure  controls and procedures  can be reported in our periodic  reports on
Form 10-Q and Form 10-K. The overall goals of our  evaluation  activities are to
monitor our disclosure controls and procedures, and to modify them as necessary.
Our intent is to maintain  our  disclosure  controls and  procedures  as dynamic
systems that change as conditions warrant.

Based upon the disclosure  controls and procedures  evaluation,  our CEO and CFO
have  concluded  that, as of the end of the period  covered by this report,  our
disclosure  controls and procedures  were  effective to ensure that  information
required  to be  disclosed  in our  reports  filed  under  the  Exchange  Act is
recorded,  processed,  summarized and reported within the time periods specified
in the Securities and Exchange Commission's rules and forms and that information
required  to be  disclosed  in our  reports  filed  under  the  Exchange  Act is
accumulated and  communicated  to our management,  including the CEO and CFO, as
appropriate to allow timely decisions regarding required disclosure.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING.

As mentioned in our filing on Form 8-K dated April 14, 2005,  as of December 31,
2004, there existed certain significant deficiencies in our systems of inventory
valuation  rendering  such  systems  inadequate  to  accurately  capture cost of
materials and labor  components  of certain work in progress and finished  goods
inventory.  During  the six  months  ended  June 30,  2005,  we have  worked  to
strengthen our internal  controls  relating to the matters  described  above and
such  efforts  include:  instituting  additional  controls,  enforcing  existing
policies and  providing  oversight  with respect to insuring  that we accurately
capture the cost of materials  and labor  components  of certain work in process
and  finished  good  inventory,  hiring an  additional  inventory  manager,  and
continuing  to interview  candidates  with the  intention  of hiring  additional
personnel  to provide  additional  support in  implementing  and  improving  our
system.  Our management,  including the CEO and the CFO, believes the results of

                                       20



the  corrective  actions that we have  initiated will be effective in addressing
the deficiency in internal controls  described above. The attestation  report of
our  former  auditors  also  identified  what  that  firm  considered  to be two
additional  weaknesses  in  internal  controls:  (1)  failure of the  Company to
complete  consultation  with the auditors prior to filing Form 10-K for the year
ended  December 31,  2004;  and (2) a need to enhance and  strengthen  the Audit
Committee to improve the  Committee's  effectiveness.  Although the Company does
not believe that our former auditors had a proper basis for its conclusions, the
Company intends to explore opportunities to improve the process of preparing its
filings with the Securities and Exchange Commission and the effectiveness of its
Audit Committee.

Except as  described  above,  there have not been any  changes  in our  internal
control over financial reporting, as such term is defined in Rules 13a-15(f) and
15d-15(f)  under the Exchange Act during the six months ended June 30, 2005 that
have materially  affected,  or are reasonably likely to materially  affect,  our
internal control over financial reporting.


PART II.  OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

On January 3, 2005, a class action  lawsuit was filed  against us in the Circuit
Court of the Seventeenth Judicial Circuit in Broward County, Florida by a police
organization and individual  police officers,  alleging  concerns  regarding the
effectiveness and durability of body armor with high  concentrations of Zylon in
the Company's  bullet-resistant  soft body armor  (vests).  In February 2005, we
reached a preliminary settlement with respect to the class action lawsuit filed,
subject to final  court  approval.  We do not expect this  settlement  to have a
material adverse effect on our financial position.

We are currently the subject of an  investigation by the Securities and Exchange
Commission  with respect to certain  related  party  transactions  and executive
compensation matters regarding the Company and affiliates of Mr. David H. Brooks
(our Chief  Executive  Officer and  Chairman).  The  Company and Mr.  Brooks are
cooperating with the Securities and Exchange  Commission in this  investigation.
In  addition,   the  Audit  Committee   periodically  monitors  the  status  and
performance of related party  transactions to assess the benefits to the Company
and the related party's compliance with its contractual obligations.

We are involved in other litigation, none of which we consider to be material to
our business or believe would, if adversely determined,  have a material adverse
effect on our financial condition or operations.

ITEM 2. CHANGES IN SECURITIES,  USE OF PROCEEDS AND ISSUER REPURCHASES OF EQUITY
SECURITIES

During the six month  period  ended June 30, 2005 and 2004  employees  exercised
warrants to purchase  30,000 and 80,000  shares,  respectively  of the Company's
unregistered  common  stock at an  average  price of $6.26 and $2.00 per  share,
respectively.

                                       21



ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable.

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

At the DHB  Industries,  Inc. Annual  Stockholders'  Meeting on May 6, 2005, our
stockholders  elected each of the director  nominees,  ratified the selection of
our independent auditors,  and did not approve our 2005 Omnibus Equity Incentive
plan.

    Proposal 1. To elect six directors to hold office during the
    year following the Annual Meeting and until their successors
    are elected and qualified.
                                       Number of Voting Shares
                                       -----------------------
                                   Voted For              Withheld
                                   ---------              --------
    David Brooks                  34,971,075             9,091,892
    Gary Nadelman                 40,481,770             3,581,197
    Jerome Krantz                 40,373,283             3,689,684
    Cary Chasin                   40,525,193             3,537,774
    Dawn Schlegel                 36,281,423             7,781,544
    Barry Berkman                 41,482,945             2,580,022
    Larry Ellis                   42,103,775             1,959,192



                                                                       Number of Shares
                                                                       ----------------
                                                       Voted For     Voted Against     Abstain     Broker Non-Votes
                                                       ---------     -------------     -------     ----------------
                                                                                          
    Proposal  2.  To  ratify  the   appointment  of
    Rachlin Cohen & Holtz as  independent  auditors
    for the Company for 2005.                         42,772,916       1,121,596       168,411            168,455

    Proposal  3. To  consider  and  vote  upon  the
    Company's    proposed   2005   Omnibus   Equity    9,518,333      10,765,063       140,144         23,779,571
    Incentive Plan.



ITEM 5. OTHER INFORMATION

None.

ITEM 6.  EXHIBITS

31.1     Certification of the Chief Executive Officer Pursuant to Section 302 of
         the Sarbanes-Oxley Act of 2002.

31.2     Certification of the Chief Financial Officer Pursuant to Section 302 of
         the Sarbanes-Oxley Act of 2002.

32.1     Certification of the Chief Executive Officer Pursuant to 18 U.S.C. ss.
         1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
         2002.

32.2     Certification of the Chief Financial Officer Pursuant to 18 U.S.C. ss.
         1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
         2002.


                                       22




SIGNATURES

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

Dated August 3, 2005                                 DHB INDUSTRIES, INC.
                                                        (Registrant)


      Signature                      Capacity                         Date
      ---------                      --------                         ----
                             Chief Executive Officer             August 3, 2005
 /s/ DAVID H. BROOKS        and Chairman of the Board
 -------------------

                      Chief Financial Officer, Director and      August 3, 2005
/s/ DAWN M. SCHLEGEL       Principal Accounting Officer
- --------------------

                                                                 August 3, 2005
  /s/ JEROME KRANTZ                  Director
  -----------------
                                                                 August 3, 2005
  /s/ GARY NADELMAN                  Director
  -----------------




                                       23