FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                           ---------------------------

 (mark one)
 [x]     QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934 For the Quarterly Period Ended April 30, 2004

                                       or

 [ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For transition period from ________________  to _________________


                                     0-16438
                            (Commission File Number)

                        NATIONAL TECHNICAL SYSTEMS, INC.
          -------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       California                                             95-4134955
 ----------------------------                      ----------------------------
  (State of Incorporation)                               (IRS Employer
                                                         Identification number)

            24007 Ventura Boulevard, Suite 200, Calabasas, California
  ----------------------------------------------------------------------------
              (Address of registrant's principal executive office)

  (818) 591-0776                                                    91302
 ---------------------------------------                       --------------
  (Registrant's telephone number)                              (Zip code)


 Indicate  by check  mark  whether  the  registrant  (1) has filed  all  reports
 required to be filed by Section 13 or 15(d) of the  Securities  Exchange Act of
 1934  during the  preceding  12 months  (or for such  shorter  period  that the
 registrant was required to file such reports), and (2) has been subject to such
 filing requirements for the past 90 days.
 YES [x]    NO [  ]

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

YES[  ]    NO [x]

 The number of shares of common stock,  no par value,  outstanding as of June 4,
2004 was 8,880,887.








NATIONAL TECHNICAL SYSTEMS, INC.  AND SUBSIDIARIES



Index



PART  I.   FINANCIAL INFORMATION
                                                                   Page No.


Item 1.  Financial Statements:

      Condensed Consolidated Balance Sheets as of
      April 30, 2004 (unaudited) and January 31, 2004                 3

      Unaudited Condensed Consolidated Statements of Income
      For the Three Months Ended April 30, 2004 and 2003              4

      Unaudited Condensed Consolidated Statements of Cash Flows
      For the Three Months Ended April 30, 2004 and 2003              5

      Notes to the Unaudited Condensed Consolidated Financial
      Statements                                                      6


Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                          9


Item 4.  Controls and Procedures                                     14


PART  II.   OTHER INFORMATION & SIGNATURE


Item 6.   Exhibits and Reports on Form 8-K                           15






                                       2




PART I - FINANCIAL
ITEM 1. FINANCIAL STATEMENTS


NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets

                                                                                 April 30,    January 31,
                                                                                   2004         2004
                                 ASSETS                                        (unaudited)
                                                                              ---------------------------
CURRENT ASSETS:
                                                                                       
   Cash                                                                      $  5,481,000    $  4,661,000
   Accounts receivable, less allowance for doubtful accounts
     of $939,000 at April 30, 2004 and $938,000 at January 31, 2004            18,849,000      18,822,000
   Income taxes receivable                                                        337,000         320,000
   Inventories                                                                  1,956,000       1,995,000
   Deferred tax assets                                                          1,122,000       1,184,000
   Prepaid expenses                                                               916,000         827,000
                                                                             ------------    ------------
     Total current assets                                                      28,661,000      27,809,000

Property, plant and equipment, at cost                                         84,602,000      83,312,000
Less: accumulated depreciation                                                (54,535,000)    (53,357,000)
                                                                             ------------    ------------
     Net property, plant and equipment                                         30,067,000      29,955,000

Goodwill                                                                        2,740,000       2,740,000
Other assets                                                                    3,067,000       3,128,000
                                                                             ------------    ------------

            TOTAL ASSETS                                                     $ 64,535,000    $ 63,632,000
                                                                             ============    ============


                  LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Accounts payable                                                          $  4,072,000    $  4,485,000
   Accrued expenses                                                             2,934,000       3,514,000
   Income taxes payable                                                                 -          23,000
   Deferred income                                                                923,000         185,000
   Current installments of long-term debt                                       1,064,000       1,052,000
                                                                             ------------    ------------
     Total current liabilities                                                  8,993,000       9,259,000

Long-term debt, excluding current installments                                 20,169,000      19,754,000
Deferred income taxes                                                           5,071,000       4,875,000
Deferred compensation                                                             820,000         799,000
Minority interest                                                                  67,000         113,000
SHAREHOLDERS' EQUITY:
   Preferred stock, no par value, 2,000,000 shares authorized; none issued              -               -
   Common stock, no par value.  Authorized, 20,000,000 shares; issued and
   outstanding, 8,881,000 as of April 31, 2004 and  8,863,000 as of
   January 31, 2004                                                            13,810,000      13,760,000
   Retained earnings                                                           15,656,000      15,123,000
   Accumulated other comprehensive income                                         (51,000)        (51,000)
                                                                             ------------    ------------
     Total shareholders' equity                                                29,415,000      28,832,000
                                                                             ------------    ------------

                                                                             ------------    ------------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                               $ 64,535,000    $ 63,632,000
                                                                             ============    ============


See accompanying notes.





                                       3




NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income
for the Three Months Ended April 30,


                                                              2004                2003
                                                           -----------        ------------
                                                                        
Net revenues                                               $27,301,000        $ 26,812,000
Cost of sales                                               21,328,000          21,166,000
                                                           -----------        ------------
     Gross profit                                            5,973,000           5,646,000

Selling, general and administrative expense                  5,058,000           4,759,000
                                                           -----------        ------------
   Operating income                                            915,000             887,000
Other expense:
   Interest expense, net                                      (252,000)           (307,000)
   Other                                                       152,000               1,000
                                                           -----------        ------------
Total other expense                                           (100,000)           (306,000)

Income before income taxes and minority interest               815,000             581,000
Income taxes                                                   328,000             251,000
                                                           -----------        ------------
Income before minority interest                                487,000             330,000
Minority interest                                               46,000              (3,000)
                                                           -----------        ------------
Net income                                                 $   533,000        $    327,000
                                                           ===========        ============

Net income per common share:
  Basic                                                    $      0.06        $       0.04
                                                           ===========        ============
  Diluted                                                  $      0.06        $       0.04
                                                           ===========        ============


Weighted average common shares outstanding                   8,874,000           8,616,000
Dilutive effect of stock options                               726,000             288,000
Weighted average common shares outstanding,                -----------        ------------
  assuming dilution                                          9,600,000           8,904,000
                                                           ===========        ============


See accompanying notes.


                                       4



NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Unaudited Consolidated Statements of Cash Flows
for the Three Months Ended April 30, 2004 and 2003

                                                                              2004            2003
                                                                          -------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                    
Net income                                                                 $ 533,000      $ 327,000

Adjustments to reconcile net income from continuing operations to cash
provided by (used for) operating activities:
  Depreciation and amortization                                            1,247,000      1,189,000
  Provisions for losses (recoveries) on receivables                           (1,000)        64,000
  Gain on sale of assets                                                    (158,000)             -
  Undistributed earnings of affiliate                                        (46,000)         3,000
  Deferred income taxes                                                      258,000         96,000
  Changes in assets and liabilities (net of acquisition):
    Accounts receivable                                                      (26,000)      (484,000)
    Inventories                                                               39,000        (68,000)
    Prepaid expenses                                                         (89,000)      (240,000)
    Other assets and intangibles                                              69,000        (71,000)
    Accounts payable                                                        (413,000)    (1,329,000)
    Accrued expenses                                                        (580,000)      (360,000)
    Income taxes payable                                                     (23,000)        64,000
    Deferred income                                                          738,000        629,000
    Deferred compensation                                                     21,000         17,000
    Income taxes receivable                                                  (17,000)       110,000
                                                                     -------------------------------
Cash provided by (used for) operating activities                           1,552,000        (53,000)
                                                                     -------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property, plant and equipment                               (1,482,000)      (458,000)
  Sale of property, plant and equipment                                      311,000              -
  Investment in life insurance                                               (38,000)       (38,000)
                                                                     -------------------------------
Net cash used for investing activities                                    (1,209,000)      (496,000)
                                                                     -------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from current and long-term debt                                   902,000          4,000
  Repayments of current and long-term debt                                  (475,000)      (362,000)
  Proceeds from stock issuance                                                50,000              -
  Proceeds from stock options exercised                                            -         36,000
                                                                     -------------------------------
Net cash provided by (used for) financing activities                         477,000       (322,000)
                                                                     -------------------------------

Net increase (decrease) in cash                                              820,000       (871,000)
Beginning cash balance                                                     4,661,000      3,559,000
                                                                     -------------------------------

ENDING CASH BALANCE                                                      $ 5,481,000    $ 2,688,000
                                                                     ===============================


See accompanying notes.


                                       5




NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Notes to the Unaudited Condensed Consolidated Financial Statements

1.       Basis of Presentation

         In  accordance  with   instructions  to  Form  10-Q,  the  accompanying
         consolidated  financial  statements and footnotes of National Technical
         Systems,  Inc. (NTS or the Company) have been condensed and, therefore,
         do not  contain  all  disclosures  required  by  accounting  principles
         generally accepted in the United States. These statements should not be
         construed as representing pro rata results of the Company's fiscal year
         and should be read in  conjunction  with the financial  statements  and
         notes thereto  included in the  Company's  Form 10-K for the year ended
         January 31, 2004.

         The statements presented as of and for the three months ended April 30,
         2004 and 2003 are unaudited.  In management's  opinion, all adjustments
         have been made to present fairly the results of such unaudited  interim
         periods. All such adjustments are of a normal recurring nature.

         The  consolidated  financial  statements  include  the  accounts of the
         Company and its wholly owned and financially  controlled  subsidiaries.
         All  significant  intercompany  balances  and  transactions  have  been
         eliminated in consolidation.

2.       Income Taxes

         Income taxes for the interim  periods are computed  using the effective
         tax rates  estimated to be  applicable  for the full fiscal  year.  The
         Company  recorded  income tax expense of $328,000  for the three months
         ended April 30, 2004 and  $251,000 for the three months ended April 30,
         2003.

3.       Inventories

         Inventories  consist of  accumulated  costs  applicable to  uncompleted
         contracts  and are  stated  at  actual  cost  which is not in excess of
         estimated net realizable value.

4.       Interest and Taxes

         Cash paid for  interest  and taxes for the three months ended April 30,
         2004 was $205,000 and  $105,000,  respectively.  Cash paid for interest
         and taxes for the three  months  ended April 30, 2003 was  $361,000 and
         $71,000, respectively.

5.       Minority Interest

         Minority interest in the Company's NQA, Inc.  subsidiary is a result of
         50% of the  stock  of  NQA,  Inc.  being  issued  to  National  Quality
         Assurance,  Ltd.  Effective  with fiscal  2002,  profits and losses are
         allocated 50.1% to NTS, and 49.9% to National Quality Assurance, Ltd.

6.       Stock Repurchase

         On February 6, 2001,  the Company's  Board of Directors  authorized the
         repurchase  of  shares in the  Company's  common  stock in open  market
         purchases.  As of January 31, 2004,  the Company had purchased  169,750
         shares at an average price of $2.54 per share.  The Company  elected to
         discontinue  the  repurchase  of  shares  as  of  September  29,  2003;
         therefore no shares were repurchased during the current quarter.



                                       6





7.       Earnings per share

         Basic  and  diluted  net  income  per  common  share  is  presented  in
         conformity with Statement of Financial  Accounting  Standards  ("SFAS")
         No. 128, "Earnings Per Share" for all periods presented.  In accordance
         with SFAS No. 128,  basic  earnings per share have been computed  using
         the  weighted  average  number of shares  of common  stock  outstanding
         during the year. Basic earnings per share excludes any dilutive effects
         of options, warrants and convertible securities.

8.       Intangible Assets

         The Company  adopted the new rules on accounting for goodwill and other
         intangible assets beginning in the first quarter of fiscal year 2003 in
         accordance with SFAS No. 142,  "Goodwill and Other Intangible  Assets."
         There have been no  indications  of any  impairments  through April 30,
         2004.



As of April 30, 2004  and January 31, 2004, the Company had the following acquired intangible assets:


                                            April 30, 2004                                           January 31, 2004
                              --------------------------------------------------      ---------------------------------------------
                                Gross                        Net       Estimated       Gross                   Net      Estimated
                              Carrying       Accum.       Carrying      Useful        Carrying    Accum.    Carrying      Useful
                               Amount        Amort.        Amount        Life          Amount     Amort.     Amount        Life

Intangible assets subject to
amortization:

                                                                                                 
Covenant not to compete     $  148,000     $  49,000    $   99,000     3-5 years  $  148,000   $ 39,000   $  109,000     3-5 years
                            ======================================                ==================================
Intangible assets not
subject to amortization:

Goodwill                    $3,537,000     $ 797,000    $2,740,000                $3,537,000   $797,000   $2,740,000
                            ======================================                ==================================

Amortization expense for intangible assets subject to amortization was $10,000 and $7,000 for the three months ended April 30, 2004
and 2003, respectively.



9.       Long-Lived Assets: Adoption of Statement 144

         In August 2001,  the  Financial  Accounting  Standards  Board  ("FASB")
         issued  SFAS No. 144,  "Accounting  for the  Impairment  or Disposal of
         Long-Lived Assets," which is effective for fiscal years beginning after
         December 15, 2001.  SFAS No. 144  supersedes  FASB  Statement  No. 121,
         "Accounting for the Impairment or Disposal of Long-Lived Assets and for
         Long-Lived  Assets to Be Disposed Of," and the accounting and reporting
         provisions  relating  to the  disposal  of a segment of a  business  of
         Accounting  Principles  Board  Opinion  No. 30. The Company has adopted
         SFAS No. 144  beginning in the first  quarter of fiscal year 2003.  The
         adoption had no impact on the Company's consolidated financial position
         or results of operations.



                                       7



10.      Stock-Based Compensation

         As of  April  30,  2004,  the  Company  had  two  stock-based  employee
         compensation plans, the Amended and Restated 1994 stock option plan and
         the 2002 stock option plan. The Company  accounts for these plans under
         the intrinsic value method  recognition  and measurement  principles of
         Accounting  Principles  Board ("APB")  Opinion No. 25,  "Accounting for
         Stock Issued to Employees" and related Interpretations.  No stock-based
         employee  compensation  cost is reflected in net income, as all options
         granted under this plan had an exercise price equal to the market value
         of the  underlying  common  stock on the date of grant.  The  following
         table  illustrates the effect on net income and net income per share as
         if the Company had applied  the fair value  recognition  provisions  of
         SFAS No. 123, "Accounting for Stock-Based Compensation," to stock-based
         employee compensation using the Black-Scholes option pricing model:

Net Income                                      April 30, 2004  April 30, 2003
                                                --------------  --------------
  As reported                                   $      533,000  $      327,000
  Stock compensation expense, net of tax        $     (127,000) $      (74,000)
                                                --------------  --------------
  Pro forma                                     $      406,000  $      253,000

Basic earnings per common share
  As reported                                   $         0.06  $         0.04
  Pro forma                                     $         0.05  $         0.03

Diluted earnings per common share
  As reported                                   $         0.06  $         0.04
  Pro forma                                     $         0.04  $         0.03


11.      Recently Issued Accounting Standards

         In January 2003, the FASB issued  Interpretation No. 46, "Consolidation
         of Variable Interest  Entities" (FIN 46) Until this  interpretation,  a
         company generally included another entity in its consolidated financial
         statements  only if it controlled the entity through voting  interests.
         FIN  46  requires  a  variable  interest  entity,  as  defined,  to  be
         consolidated  by a company if that  company is subject to a majority of
         the risk of loss from the  variable  interest  entity's  activities  or
         entitled to receive a majority of the entity's  residual  returns.  The
         adoption of FIN 46 for provisions effective during fiscal year 2004 did
         not have a material impact on the Company's  financial  position,  cash
         flows or results of operations.



                                       8




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

         Except for the historical  information  contained  herein,  the matters
addressed in this Item 2 contain  forward-looking  statements within the meaning
of the Private Securities  Litigation Reform Act of 1995. Such statements can be
identified by the use of forward-looking words such as "may", "will",  "expect",
"anticipate",  "intend",  "estimate",  "continue",  "behave" and similar  words.
Financial  information  contained  herein,  to the  extent it is  predictive  of
financial  condition and results of  operations  that would have occurred on the
basis  of   certain   stated   assumptions,   may  also  be   characterized   as
forward-looking  statements.  Although  forward-looking  statements are based on
assumptions  made, and information  believed by management to be reasonable,  no
assurance  can be given  that such  statements  will prove to be  correct.  Such
statements are subject to certain risks,  uncertainties and assumptions.  Should
one or  more of  these  risks  or  uncertainties  occur,  or  should  underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
anticipated.

GENERAL

         The Company is a diversified business to business services organization
that  supplies  technical  services  and  solutions  to a variety of  industries
including aerospace, defense, automotive, power products, electronics, computers
and telecommunications.  Through its wide range of testing facilities, solutions
and  certification  services,  the Company provides its customers the ability to
sell their products globally and enhance their overall  competitiveness.  NTS is
accredited by numerous national and international  technical organizations which
allow the Company to have its test data accepted in most countries.

         The Company  operates in two segments:  "Engineering & Evaluation"  and
"Technical  Solutions".  The business of the Company is conducted by a number of
operating  units,  each with its own  organization.  Each  segment  is under the
direction  of its own  executive  and  operational  management  team.  In making
financial  and  operational  decisions,  NTS  relies on an  internal  management
reporting  process that provides revenue and operating cost information for each
of its  operating  units.  Revenues and booking  activities  are also tracked by
market type.

         The Engineering & Evaluation segment is one of the largest  independent
conformity  assessment and management system  registration  organizations in the
U.S.,  with  facilities  throughout  the United  States and in Japan and Germany
serving a large  variety of high  technology  industries,  including  aerospace,
defense,    automotive,    power    products,    electronics,    computers   and
telecommunications. This segment provides highly trained technical personnel for
product  certification,  product safety testing and product  evaluation to allow
customers to sell their  products in world  markets.  In  addition,  it performs
management registration and certification services to ISO related standards.

         The Technical  Solutions segment is a national provider of professional
and specialty staffing services including contract services,  temporary and full
time  placements,  providing  specialty  solutions  services  to  its  customers
specifically  in  the  area  of  information  technology,  information  systems,
software  engineering  and  construction  needs.  Technical  Solutions  supplies
professionals in support of customers who need help-desk  analysts and managers,
relational  database  administrators  and  developers,  application  and systems
programmers,  configuration  and project  managers,  engineering  personnel  and
multiple levels of system operations personnel.

         The  following  discussion  should  be read  in  conjunction  with  the
consolidated  quarterly financial  statements and notes thereto. All information
is based upon operating  results of the Company for the three months ended April
30.



                                       9





RESULTS OF OPERATIONS
- ---------------------
REVENUES

Three months ended April 30,                    2004    % Change            2003
                                           -------------------------------------
(Dollars in thousands)

Engineering & Evaluation                   $  15,688       10.3%       $  14,219
Technical Solutions                           11,613       (7.8)%         12,593
                                           ---------                   ---------
  Total revenues                           $  27,301        1.8%       $  26,812
                                           =========                   =========

For the three months ended April 30, 2004,  consolidated  revenues  increased by
$489,000 or 1.8% when compared to the same period in fiscal 2004.

Engineering & Evaluation:
- -------------------------
For the three months ended April 30, 2004,  Engineering and Evaluation  revenues
increased  by  $1,469,000  or 10.3% when  compared  to the same period in fiscal
2004,  primarily due to the additional  revenue of $819,000 from the acquisition
of DTI Holdings, LLC which was effective on January 1, 2004 and the increases in
the Company's testing business on space programs at the Los Angeles facility and
the  automotive  testing in Detroit,  Michigan.  These  increases were partially
offset by a decrease in the military  testing  business at the Camden,  Arkansas
facility.

Technical Solutions:
- --------------------
For the  three  months  ended  April  30,  2004,  Technical  Solutions  revenues
decreased  by $980,000 or 7.8% when  compared to the same period in fiscal 2004,
due to the  continuing  weak demand for  full-time  and contract  help in the IT
market and a decrease in engineering personnel at a major customer.

GROSS PROFIT
Three months ended April 30,             2004      % Change              2003
                              ------------------------------------------------
(Dollars in thousands)

Engineering & Evaluation               $ 4,195        13.6%           $ 3,692
% to segment revenue                     26.7%                          26.0%
Technical Solutions                      1,778        (9.0)%            1,954
% to segment revenue                     15.3%                          15.5%
                              -----------------             ------------------
Total                                  $ 5,973         5.8%           $ 5,646
                              =================             ==================
% to total revenue                       21.9%                          21.1%


Total  gross  profit for the three  months  ended April 30,  2004  increased  by
$327,000 or 5.8% when compared to the same period in fiscal 2004.

Engineering & Evaluation:
- -------------------------
For the three months ended April 30, 2004,  gross profit for the  Engineering  &
Evaluation Group increased by $503,000 or 13.6% when compared to the same period
in fiscal 2004,  primarily as a result of the revenue increases  discussed above
and an  increase  in gross  profit as a  percentage  of  revenue to 26.7% in the
current period compared to 26.0% in the same period in the prior year.

Technical Solutions:
- --------------------
For the three months ended April 30, 2004, gross profit decreased by $176,000 or
9.0% in the Technical Solutions Group when compared to the same period in fiscal
2004.  This  decrease  was due to the  lower  revenues  discussed  above and the
competitive  pricing  pressures  in the  staffing  industry.  Gross  profit as a
percentage  of revenue  decreased to 15.3 % from 15.5% when compared to the same
period in the prior year.

                                       10


SELLING, GENERAL & ADMINISTRATIVE
Three months ended April 30,          2004         % Change         2003
                               -------------------------------------------
(Dollars in thousands)

Engineering & Evaluation           $ 3,399        15.3%           $ 2,947
% to segment revenue                 21.7%                          20.7%
Technical Solutions                  1,659        (8.4)%            1,812
% to segment revenue                 14.3%                          14.4%
                               ------------             ------------------
Total                              $ 5,058         6.3%           $ 4,759
                               ============             ==================
% to total revenue                   18.5%                          17.7%



Total selling, general and administrative expenses increased 299,000 or 6.3% for
the three months ended April 30, 2004 when compared to the same period in fiscal
2004.

Engineering & Evaluation:
- -------------------------
For the three months ended April 30, 2004,  selling,  general and administrative
expenses  increased by $452,000 when compared to the same period in fiscal 2004,
primarily due to research and development  costs associated with the development
of new  test  specifications  for the  emerging  wireless  technologies  and the
development  of new  capabilities  to  perform  testing on new DSL  services  as
specified by DSL forum TR-067. Selling, general and administrative expenses also
increased due to the addition of new sales and customer service  representatives
and additional  costs related to the  improvement  of the Company's  internal IT
infrastructure and website.

Technical Solutions:
- --------------------
For the three months ended April 30, 2004,  selling,  general and administrative
expenses  decreased  by  $153,000  or 8.4% when  compared  to the same period in
fiscal 2004, primarily due to the reduction in selling costs associated with the
lower revenues and other administrative cost reductions that the Company made to
remain profitable.

OPERATING INCOME
Three months ended April 30,         2004       % Change            2003
                             --------------------------------------------
(Dollars in thousands)

Engineering & Evaluation            $ 796         6.8%             $ 745
% to segment revenue                 5.1%                           5.2%
Technical Solutions                   119       (16.2)%              142
% to segment revenue                 1.0%                           1.1%
                             -------------             ------------------
Total                               $ 915         3.2%             $ 887
                             =============             ==================
% to total revenue                   3.4%                           3.3%


Operating  income for the three months ended April 30, 2004 increased by $28,000
or 3.2% when compared to fiscal 2004.

Engineering & Evaluation:
- -------------------------
For the three months ended April 30, 2004, operating income in the Engineering &
Evaluation  Group  increased by $51,000 or 6.8% when compared to the same period
in fiscal 2004, as a result of the increase in gross profit, partially offset by
the increase in selling, general and administrative expenses.

                                       11


Technical Solutions:
- --------------------
For the three  months ended April 30, 2004,  operating  income in the  Technical
Solutions  Group  decreased by $23,000 or 16.2% when compared to the same period
in fiscal 2004, as a result of the decrease in gross profit, partially offset by
the decrease in selling, general and administrative expenses discussed above.

INTEREST EXPENSE

Net  interest  expense  decreased by $55,000 in the three months ended April 30,
2004 when  compared  to the same  period  in  fiscal  2004.  This  decrease  was
principally  due to lower  interest rate levels for the three months ended April
30, 2004 offset by slightly  higher  average debt  balances for the three months
ended April 30, 2004 when compared to the same period last year.

OTHER INCOME

Other income increased by $151,000 in the three months ended April 30, 2004 when
compared  to the  same  period  in  fiscal  2004,  primarily  due to the gain of
$158,000 on the sale of real estate.

INCOME TAXES

The income tax provision rate of 40.2% for the three months ended April 30, 2004
reflects a rate in excess of the U.S.  federal  statutory  rate primarily due to
the  inclusion  of state  income  taxes.  This  rate is  based on the  estimated
provision  accrual for fiscal  year ending  January  31,  2005.  Management  has
determined  that it is more likely than not that the  deferred tax asset will be
realized on the basis of offsetting it against deferred tax  liabilities.  It is
the Company's intention to assess the need for a valuation account by evaluating
the  realizability  of the deferred  tax asset  quarterly  based upon  projected
future taxable income of the Company.

NET INCOME

Net income for the three months ended April 30, 2004 was  $533,000,  an increase
of $206,000 or 63.0%  compared to the same period in fiscal 2004.  This increase
was primarily due to the higher gross profit,  lower interest expense and higher
other income,  during the three months ended April 30, 2004, partially offset by
higher selling and administrative expenses.


BUSINESS ENVIRONMENT

         In the Engineering & Evaluation segment, the Company's basic service is
to provide product certification,  product safety testing and product evaluation
to ensure its clients' products meet established specifications or standards. In
recent years,  domestic and worldwide  political and economic  developments have
significantly  affected the markets for defense and advanced technology systems.
Homeland security and defeating  terrorism are among the Department of Defense's
main  initiatives.  The Company  anticipates  budget  increases for  operational
readiness spending as well as research and development spending and has expanded
its  military  testing  capabilities,   particularly  at  its  Camden,  Arkansas
facility.  Although  the general  telecommunications  market is still weak,  the
Company is pursuing several  opportunities that are developing,  particularly in
the  expanding  wireless  technology.  The Company is  actively  involved in the
development of new industry  standards.  Zigbee  members  approved NTS as one of
only two  companies  to provide  product  certification  for the new  generation
wireless  monitoring and control  products.  NTS was also approved for Universal
Serial Bus  On-The-Go  (USB OTG) device to device  communications  for  wireless
products.

         In the Technical  Solutions segment,  the Company provides a variety of
staffing and workforce  management  services and solutions,  including contract,
contract-to-  hire and full time placements to meet its customers' needs. One of
the strategies for growth is to extend the offering of the Company's services to
the Engineering & Evaluations segment's customers to provide them with technical
and  engineering  personnel  as  part  of a  complete  suite  of  certification,
registration and test services.  The goal is to offer a complete solution to the
customers'  product  development  needs,  which  will  include  consultants  and
technical experts provided by the Technical Solutions segment.




                                       12



LIQUIDITY AND CAPITAL RESOURCES

Net cash  provided by operating  activities  of  $1,552,000  in the three months
ended April 30, 2004 primarily  consisted of net income of $533,000 adjusted for
non-cash  items of  $1,247,000  in  depreciation  and  amortization  offset by a
decrease of $70,000 of changes in working  capital and the effect of the gain on
sale of  assets of  $158,000.  The  decrease  in  working  capital  changes  was
primarily  due to the  decreases  in  accrued  expenses  and  accounts  payable,
partially  offset by an increase  in deferred  income and  deferred  taxes.  The
increase of $1,605,000 in cash provided by operating  activities  from the three
months  ended  April  30,  2003 to the three  months  ended  April 30,  2004 was
primarily the result of the changes in accounts receivable, accounts payable and
the higher net income in the current year.

Net cash used for investing  activities in the three months ended April 30, 2004
of $1,209,000 was  attributable to capital  spending of $1,482,000 and cash used
in life insurance of $38,000,  offset by cash provided from the sale of property
of $311,000.  Capital spending is generally  comprised of purchases of machinery
and equipment, building, leasehold improvements, computer hardware, software and
furniture and fixtures.  Cash used in investing  activities  increased  from the
three  months  ended  April 30,  2003 to the  three  months  ended  April 30, by
$713,000  primarily  as a result of the  increase  in  capital  spending  in the
current year.

Net cash  provided by financing  activities  in the three months ended April 30,
2004 of $477,000  consisted  of proceeds  from  borrowings  of debt of $902,000,
proceeds  from  stock  options  exercised  of  $50,000,  offset by cash used for
repayment  of debt of  $475,000.  Net  cash  provided  by  financing  activities
increased  from the three  months ended April 30, 2003 to the three months ended
April 30, by $799,000  primarily  as a result of the increase in  borrowings  of
debt.

On November 25, 2002,  the Company  increased the revolving  line of credit with
Comerica  Bank  California  and  First  Bank  to   $20,000,000.   Comerica  Bank
California,  as the agent Bank, retained 60% of the line with First Bank, as the
participant  Bank,  holding 40% of the line.  The  revolving  line of credit was
reduced by $1,750,000  on August 1, 2003 and will be reduced by $1,750,000  each
year  thereafter.  If during any fiscal year, the Company's net income equals or
exceeds $2,000,000, there will be no required reduction in the revolving line of
credit.  The interest rate is at the agent bank's prime rate, with an option for
the Company to convert to loans at the Libor rate plus 250 basis  points for 30,
60, 90, 180 or 365 days, with minimum advances of $1,000,000. The Company paid a
0.5%  commitment fee of the total line amount and is paying an additional  0.25%
of the commitment amount annually and a 0.25% fee for any unused line of credit.
The  outstanding  balance on the revolving  line of credit at April 30, 2004 was
$15,502,000.   This  balance  is  reflected   in  the   accompanying   condensed
consolidated  balance sheets as long-term.  This agreement is subject to certain
covenants,   which  require  the   maintenance  of  certain   working   capital,
debt-to-equity,  earnings-to-expense  and cash flow ratios. The amount available
on the line of credit is  $2,748,000  as of April 30,  2004.  The Company was in
full compliance with all of the covenants with its banks as of April 30, 2004.

         The Company has  additional  equipment  line of credit  agreements  (at
interest rates of 7.60 % to 10.21%) to finance various test equipment with terms
of 60 months for each equipment  schedule.  The outstanding balance at April 30,
2004 was $2,049,000.  The balance of other notes payable  collateralized by land
and building was $3,095,000,  and the balance of unsecured notes was $587,000 at
April 30, 2004.



                                       13




ITEM 4.           CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls And Procedures

         The  Company's  Chief  Executive  Officer and Chief  Financial  Officer
carried out an evaluation with the participation of the Company's management, of
the  effectiveness  of the  design and  operation  of the  Company's  disclosure
controls and procedures (as defined in Rules  13a-15(e) and 15d-15(e)  under the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act")).  Based upon
that  evaluation,  the  Chief  Executive  Officer  and Chief  Financial  Officer
concluded  that,  as of the  end of the  period  covered  by  this  report,  the
Company's  disclosure  controls and procedures are effective in timely  alerting
them to material information relating to the Company (including its consolidated
subsidiaries) required to be included in the Company's Exchange Act filings.

         Disclosure  controls and  procedures,  no matter how well  designed and
implemented,  can provide  only  reasonable  assurance  of achieving an entity's
disclosure  objectives.  The likelihood of achieving such objectives is affected
by limitations inherent in disclosure controls and procedures. These include the
fact that human judgment in decision-making can be faulty and that breakdowns in
internal  control can occur  because of human  failures such as simple errors or
mistakes or intentional circumvention of the established process.

Changes in Internal Controls

         There was no change in the Company's  internal  control over  financial
reporting,  known to the Chief Executive Officer or Chief Financial Officer that
occurred during the period covered by this report that has materially  affected,
or is reasonably  likely to materially  affect,  the Company's  internal control
over financial reporting.



                                       14


PART II.  OTHER INFORMATION

Item 6.           Exhibits and Reports on Form 8-K

        (a)   Exhibits

              31.1 - Certification of the Principal  Executive  Officer pursuant
              to rule 13a-14(a) and 15d-14(a) of the Securities  Exchange Act of
              1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act
              of 2002.

              31.2 - Certification of the Principal  Financial  Officer pursuant
              to rule 13a-14(a) and 15d-14(a) of the Securities  Exchange Act of
              1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act
              of 2002.

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

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

        (b)   Reports on Form 8-K

              On March 22,  2004,  the  Company  filed a current  report on Form
              8-K/A related to the pro forma financial  information required for
              the acquisition of all of the assets and business of DTI Holdings,
              LLC.

              On April 28, 2004,  the Company filed a current report on Form 8-K
              related to the announcement of its financial  results for the year
              and quarter ended January 31, 2004.



                                   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.


                                            NATIONAL TECHNICAL SYSTEMS, INC.



Date:       June 10, 2004            By:          /s/ Lloyd Blonder
                                        ---------------------------------------
                                                     Lloyd Blonder
                                                     Senior Vice President
                                                     Chief Financial Officer

                                                     (Signing on behalf of the
                                                     registrant and as principal
                                                     financial officer)



                                       15