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

(Mark One)

|X|   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

                  For the quarterly period ended June 30, 2005

|_|   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

Commission file number 0-22196


                              INNODATA ISOGEN, INC.
             (Exact name of registrant as specified in its charter)


                Delaware                                      13-3475943
     (State or other jurisdiction of                       (I.R.S. Employer
      incorporation or organization)                      Identification No.)


           Three University Plaza
           Hackensack, New Jersey                                07601
  (Address of principal executive offices)                     (Zip Code)


                                 (201) 488-1200
                        (Registrant's telephone number)

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  twelve 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 Exchange Act Rule 12b-2). Yes |_| No |X|

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date.

     23,163,638 shares of common stock, $.01 par value, as of July 31, 2005.


                                                                        Page No.
                                                                        --------

PART I.  FINANCIAL INFORMATION

         Condensed Consolidated Balance Sheets                                 2
         Condensed Consolidated Statements of Operations for the Three
            Months Ended June 30, 2005 and 2004                                3
         Condensed Consolidated Statements of Operations for the Six
            Months Ended June 30, 2005 and 2004                                4
         Condensed Consolidated Statements of Cash Flows for the Six
            Months Ended June 30, 2005 and 2004                                5
         Notes to Consolidated Financial Statements for the Six
            Months Ended June 30, 2005 and 2004                                6
         Management's Discussion and Analysis of Financial Condition and
            Results of Operations                                             15
         Quantitative and Qualitative Disclosures about Market Risk           26
         Controls and Procedures                                              27

PART II. OTHER INFORMATION                                                    28


                                       1


                     INNODATA ISOGEN, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (Dollars in Thousands)



                                                                                June 30,        December 31,
                                                                                  2005              2004
                                                                               ----------        ----------
                                                                               Unaudited        Derived from
                                                                                                   audited
                                                                                                  financial
                                                                                                 statements
                                                                                           
ASSETS

CURRENT ASSETS:
  Cash and equivalents                                                         $   22,945        $   20,663
  Accounts receivable-net                                                           5,979             8,019
  Prepaid expenses and other current assets                                         2,009             1,757
  Deferred income taxes                                                               385               645
                                                                               ----------        ----------

      Total current assets                                                         31,318            31,084

PROPERTY AND EQUIPMENT - NET                                                        4,511             4,559

OTHER ASSETS                                                                        1,609               893

GOODWILL                                                                              675               675
                                                                               ----------        ----------

TOTAL                                                                          $   38,113        $   37,211
                                                                               ==========        ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable and accrued expenses                                        $    3,248        $    3,412
  Accrued salaries, wages and related benefits                                      3,363             3,979
  Income and other taxes                                                              810             1,304
  Current portion of long-term obligations                                            980               180
                                                                               ----------        ----------

      Total current liabilities                                                     8,401             8,875
                                                                               ----------        ----------

DEFERRED INCOME TAXES                                                               1,432             1,449
                                                                               ----------        ----------

LONG-TERM OBLIGATIONS                                                                 848               150
                                                                               ----------        ----------

STOCKHOLDERS' EQUITY:
  Serial preferred stock; 5,000,000 shares authorized, none outstanding
  Common stock, $.01 par value; 75,000,000 shares authorized;
    23,157,000 and 22,679,000 shares issued and outstanding at
    June 30, 2005 and December 31, 2004, respectively                                 232               227
  Additional paid-in capital                                                       15,822            14,914
  Retained earnings                                                                11,378            11,596
                                                                               ----------        ----------

      Total stockholders' equity                                                   27,432            26,737
                                                                               ----------        ----------

TOTAL                                                                          $   38,113        $   37,211
                                                                               ==========        ==========


       See notes to unaudited condensed consolidated financial statements


                                       2


                     INNODATA ISOGEN, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    THREE MONTHS ENDED JUNE 30, 2005 AND 2004
                    (In thousands, except per share amounts)
                                   (Unaudited)
- --------------------------------------------------------------------------------

                                                         2005             2004
                                                       --------         --------

REVENUES                                               $ 10,110         $ 12,354
                                                       --------         --------

OPERATING COSTS AND EXPENSES:
  Direct operating expenses                               7,497            7,859
  Selling and administrative expenses                     3,406            2,413
  Interest (income) - net                                  (114)              --
                                                       --------         --------

       Total                                             10,789           10,272
                                                       --------         --------
(LOSS) INCOME BEFORE (BENEFIT FROM)
  PROVISION FOR INCOME TAXES                               (679)           2,082

(BENEFIT FROM) PROVISION FOR INCOME TAXES                  (162)             505
                                                       --------         --------
NET (LOSS) INCOME                                      $   (517)        $  1,577
                                                       ========         ========

BASIC (LOSS) INCOME PER SHARE                          $   (.02)        $    .07
                                                       ========         ========
WEIGHTED AVERAGE SHARES OUTSTANDING                      22,903           22,145
                                                       ========         ========

DILUTED (LOSS) INCOME PER SHARE                        $   (.02)        $    .06
                                                       ========         ========
DILUTIVE SHARES OUTSTANDING                              22,903           24,433
                                                       ========         ========

       See notes to unaudited condensed consolidated financial statements


                                       3


                     INNODATA ISOGEN, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     SIX MONTHS ENDED JUNE 30, 2005 AND 2004
                    (In thousands, except per share amounts)
                                   (Unaudited)
- --------------------------------------------------------------------------------

                                                        2005             2004
                                                      --------         --------

REVENUES                                              $ 21,300         $ 24,511
                                                      --------         --------

OPERATING COSTS AND EXPENSES:
  Direct operating expenses                             15,700           15,634
  Selling and administrative expenses                    6,090            4,667
  Bad debt recovery - net                                   --             (963)
  Interest (income) expense - net                         (195)               1
                                                      --------         --------

       Total                                            21,595           19,339
                                                      --------         --------
(LOSS) INCOME BEFORE (BENEFIT FROM)
  PROVISION FOR INCOME TAXES                              (295)           5,172

(BENEFIT FROM) PROVISION FOR INCOME TAXES                  (77)           1,515
                                                      --------         --------
NET (LOSS) INCOME                                     $   (218)        $  3,657
                                                      ========         ========

BASIC (LOSS) INCOME PER SHARE                         $   (.01)        $    .17
                                                      ========         ========
WEIGHTED AVERAGE SHARES OUTSTANDING                     22,798           22,049
                                                      ========         ========

DILUTED (LOSS) INCOME PER SHARE                       $   (.01)        $    .15
                                                      ========         ========
DILUTIVE SHARES OUTSTANDING                             22,798           24,480
                                                      ========         ========

       See notes to unaudited condensed consolidated financial statements


                                       4


                     INNODATA ISOGEN, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     SIX MONTHS ENDED JUNE 30, 2005 and 2004
                                 (In thousands)
                                   (Unaudited)
- --------------------------------------------------------------------------------



                                                             2005               2004
                                                          ----------         ----------
                                                                       
OPERATING ACTIVITIES:
  Net (loss) income                                       $     (218)        $    3,657
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization                              1,583              2,068
    Non-cash compensation                                         12                 39
    Deferred income taxes                                        243              1,134
    Changes in operating assets and liabilities:
      Accounts receivable                                      2,040                823
      Refundable income taxes                                     --              1,075
      Prepaid expenses and other current assets                  (50)              (692)
      Other assets                                              (141)              (101)
      Accounts payable and accrued expenses                     (164)               226
      Accrued salaries and wages                                (616)               528
      Income and other taxes                                    (356)               219
                                                          ----------         ----------
        Net cash provided by operating activities              2,333              8,976
                                                          ----------         ----------

INVESTING ACTIVITIES:
   Capital expenditures                                         (729)              (924)
                                                          ----------         ----------

FINANCING ACTIVITIES:
  Payment of capital lease obligations                           (85)               (73)
  Proceeds from exercise of stock options                        763                306
                                                          ----------         ----------

        Net cash provided by financing activities                678                233
                                                          ----------         ----------

INCREASE IN CASH                                               2,282              8,285

CASH AND EQUIVALENTS, BEGINNING OF PERIOD                     20,663              5,051
                                                          ----------         ----------

CASH AND EQUIVALENTS, END OF PERIOD                       $   22,945         $   13,336
                                                          ==========         ==========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:

    Interest                                              $       10         $        9
                                                          ==========         ==========
    Income taxes                                          $      499         $      120
                                                          ==========         ==========


       See notes to unaudited condensed consolidated financial statements


                                       5


                     INNODATA ISOGEN, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                     SIX MONTHS ENDED JUNE 30, 2005 AND 2004
                                   (Unaudited)
- --------------------------------------------------------------------------------

1.    Innodata  Isogen,  Inc. and  subsidiaries  (the  "Company"),  is a leading
      provider of content  supply  chain  services  and  solutions.  The Company
      manufactures content by providing digitization,  imaging, data conversion,
      XML and markup,  metadata creation,  advanced  classification,  editorial,
      knowledge and related services.  It also designs,  implements,  integrates
      and deploys systems used to manage  content.  The  consolidated  financial
      statements  include  the  accounts  of  Innodata  Isogen,   Inc.  and  its
      subsidiaries, all of which are wholly owned. All intercompany transactions
      and balances have been eliminated in consolidation.

      In the  opinion  of the  Company,  the  accompanying  unaudited  condensed
      consolidated  financial statements contain all adjustments  (consisting of
      only normal recurring  accruals) necessary to present fairly the financial
      position as of June 30, 2005,  the results of operations for the three and
      six months  ended June 30,  2005 and 2004,  and the cash flows for the six
      months  ended June 30, 2005 and 2004.  The results of  operations  for the
      three and six  months  ended  June 30,  2005 and 2004 are not  necessarily
      indicative of results that may be expected for any other interim period or
      for the full year.

      These  financial  statements  should  be  read  in  conjunction  with  the
      financial  statements  and notes  thereto for the year ended  December 31,
      2004 included in the Company's  Annual Report on Form 10-K. The accounting
      policies  used in preparing  these  financial  statements  are the same as
      those described in the December 31, 2004 financial statements.


                                       6


2.    An analysis of the changes in each caption of stockholders' equity for the
      six months ended June 30, 2005 and 2004 (in thousands) is as follows.



                                                                       Additional
                                              Common Stock               Paid-in        Retained         Treasury
                                         Shares          Amount          Capital        Earnings          Stock             Total
                                       ----------      ----------      ----------      ----------       ----------       ----------
                                                                                                       
January 1, 2005                            22,679      $      227      $   14,914      $   11,596               --       $   26,737

  Net loss                                     --              --              --            (218)              --             (218)

  Issuance of common stock
    upon exercise of stock options            478               5             758              --               --              763

  Tax benefit from exercise
    of options                                 --              --             138              --               --              138

  Non-cash compensation                        --              --              12              --               --               12
                                       ----------      ----------      ----------      ----------       ----------       ----------

June 30, 2005                              23,157      $      232      $   15,822      $   11,378               --       $   27,432
                                       ==========      ==========      ==========      ==========       ==========       ==========


January 1, 2004                            22,535      $      226      $   15,413      $    3,739       $   (1,974)      $   17,404

  Net income                                   --              --              --           3,657               --            3,657

  Issuance of common stock
    upon exercise of stock options            362               4             302              --               --              306

  Tax benefit from exercise
    of options                                 --              --             195              --               --              195

  Non-cash compensation                        --              --              39              --               --               39
                                       ----------      ----------      ----------      ----------       ----------       ----------

June 30, 2004                              22,897      $      230      $   15,949      $    7,396       $   (1,974)      $   21,601
                                       ==========      ==========      ==========      ==========       ==========       ==========


3.    Basic income per share is based on the weighted  average  number of common
      shares  outstanding  without  consideration  of  potential  common  stock.
      Diluted income per share is based on the weighted average number of common
      and potential common shares  outstanding.  The difference between weighted
      average common shares outstanding and adjusted dilutive shares outstanding
      represents the dilutive effect of outstanding options. Options to purchase
      2.5  million  shares of  common  stock in 2005 and 1.3  million  shares of
      common stock in 2004 were  outstanding but not included in the computation
      of diluted  earnings  per share  because the options'  exercise  price was
      greater than the average  market price of the common shares and therefore,
      the effect would have been  antidilutive.  In addition,  for 2005, diluted
      net loss per share does not  include  1,700,000  and  2,103,000  potential
      common  shares  derived  from stock  options  for the three and six months
      ended June 30, 2005,  respectively,  as a result of the Company  incurring
      losses for the respective periods.


                                       7


      The  basis of the  earnings  per share  computation  for the three and six
      months  ended  June 30,  2005 and 2004 (in  thousands,  except  per  share
      amounts) is as follows:



                                                         Three Months                Six Months
                                                      2005          2004         2005          2004
                                                    --------     ----------    --------     ----------
                                                                                
      Net (loss)  income                            $   (517)    $    1,577    $   (218)    $    3,657
                                                    ========     ==========    ========     ==========

      Weighted average common shares outstanding      22,903         22,145      22,798         22,049
      Dilutive effect of outstanding options              --          2,288          --          2,431
                                                    --------     ----------    --------     ----------

      Adjusted for dilutive computation               22,903         24,433      22,798         24,480
                                                    ========     ==========    ========     ==========

      Basic (loss) income per share                 $   (.02)    $      .07    $   (.01)    $      .17
                                                    ========     ==========    ========     ==========

      Diluted (loss) income per share               $   (.02)    $      .06    $   (.01)    $      .15
                                                    ========     ==========    ========     ==========


4.    The Company accounts for its stock options issued to employees and outside
      directors pursuant to Accounting  Principles Board Opinion ("APB") No. 25,
      "Accounting  for Stock Issued to Employees" and has adopted the disclosure
      requirements of SFAS No. 123,  "Accounting for Stock-Based  Compensation,"
      and SFAS No. 148,  "Accounting for  Stock-Based  Compensation - Transition
      and Disclosure - an Amendment of FASB Statement No. 123." Accordingly,  no
      compensation  expense has been  recognized in connection with the issuance
      of stock  options  for the three and six months  ended  June 30,  2005 and
      2004.

      The following table  illustrates the effect on net income and earnings per
      share if the Company had applied the fair value recognition  provisions of
      SFAS No. 123 to stock-based employee compensation.



                                                         Three months ended              Six months ended
                                                              June 30,                       June 30,
                                                      -------------------------     --------------------------
                                                         2005           2004            2005           2004
                                                      ----------     ----------     -----------     ----------
                                                                                        
      Net (loss) income as reported                   $     (517)    $    1,577     $      (218)    $    3,657

          Deduct: Total stock-based employee
          compensation determined under fair value
          based method, net of related tax effects        (2,519)          (903)         (2,785)        (1,418)
                                                      ----------     ----------     -----------     ----------

      Pro forma net (loss) income                     $   (3,036)    $      674     $    (3,003)    $    2,239
                                                      ----------     ----------     -----------     ----------

      (Loss) income per share:
          Basic - as reported                         $     (.02)    $      .07     $      (.01)    $      .17
                                                      ==========     ==========     ===========     ==========
          Basic - pro forma                           $     (.13)    $      .03     $      (.13)    $      .10
                                                      ==========     ==========     ===========     ==========

          Diluted - as reported                       $     (.02)    $      .06     $      (.01)    $      .15
                                                      ==========     ==========     ===========     ==========
          Diluted - pro forma                         $     (.13)    $      .03     $      (.13)    $      .09
                                                      ==========     ==========     ===========     ==========



                                       8


5.    On May 16, 2005,  the Company and certain of its  officers  and  directors
      agreed to change the initial exercise price and initial expiration date of
      vested options to purchase  1,390,346 shares of the Company's common stock
      held by such officers to a new price of $2.59, and to new expiration dates
      as follows:



            Quantity      Initial      Initial Expiration     New Price      New Expiration Date
                           Price             Date
                                                                 
             540,346       $1.56        May 31, 2005            $2.59        108,000 per year
                                                                             commencing May 31, 2009,
                                                                             remainder on May 31, 2013

             810,000       $2.25        770,000 on October,     $2.59        162,000 per year commencing
                                        8, 2005 and 40,000                   September 30, 2009 until
                                        on October 18, 2005                  September 30, 2012, 8,000
                                                                             on September 30, 2013 and
                                                                             154,000 on March 31, 2014

              40,000       $2.50        October 3, 2005         $2.59        October 3, 2010


      In connection  with the extension,  the option holders agreed not to sell,
      pledge or otherwise  dispose of any of the shares of common stock received
      upon exercise of their  respective  option(s)  referred to above until the
      earlier  to occur of (i) May 16,  2007;  (ii) the  first  day on which the
      closing  market price for the Company's  stock is at least $5.00 per share
      for ten  consecutive  trading days; or (iii) the termination of employment
      or  directorship  (as  applicable)  with  the  Company  either  (A) by the
      Company,  for reasons other than "for cause"; or (B) by the option holder,
      upon mutual agreement between the option holder and the Company.

      In addition,  the Chief  Executive  Officer  further  agreed to pay to the
      Company  any  pre-tax  net  profit  earned  from the sale of the shares of
      common stock  received  upon exercise of his options set forth above if he
      directly or  indirectly  competes  with the  Company or  solicits  Company
      customers  or clients  during the period from May 16, 2005 until the first
      anniversary of the termination of his employment for any reason.

      No equity  compensation  expense has been  recorded  because the  exercise
      price of the modified  options  were equal to the price of the  underlying
      common stock on the date the grants were modified.  In addition,  pursuant
      to EITF  00-23,  the  Company  has  determined  that the  modified  grants
      continue to qualify for fixed accounting treatment.


                                       9


6.    The Company's  operations are classified into two reporting segments:  (1)
      outsourced  content  services  and  (2)  IT  professional   services.  The
      outsourced  content services  segment focuses on fabrication  services and
      knowledge  services.  Fabrication  services include  digitization and data
      conversion services, content creation and XML services. Knowledge services
      include content enhancement,  hyperlinking, indexing and general editorial
      services.  The IT  professional  services  segment  focuses on the design,
      implementation,  integration  and  deployment  of systems  used to author,
      manage and distribute content.  The Company's  outsourced content services
      revenues are generated  principally from its production facilities located
      in the  Philippines,  India and Sri Lanka.  The Company does not depend on
      revenues  from  sources  internal  to the  countries  in which the Company
      operates; nevertheless, the Company is subject to certain adverse economic
      and political  risks  relating to overseas  economies in general,  such as
      inflation, currency fluctuations and regulatory burdens.



                                                       Three Months Ended            Six Months Ended
                                                            June 30,                      June 30,
                                                   -------------------------     -------------------------
                                                      2005           2004           2005           2004
                                                   ----------     ----------     ----------     ----------
                                                        (in thousands)                (in thousands)
                                                                                    
      Revenues:
           Outsourced content services             $    8,293     $    9,683     $   18,300     $   18,504
           IT professional services                     1,817          2,671          3,000          6,007
                                                   ----------     ----------     ----------     ----------

           Total consolidated                      $   10,110     $   12,354     $   21,300     $   24,511
                                                   ==========     ==========     ==========     ==========

      Depreciation and amortization:
           Outsourced client services              $      665     $      930     $    1,391     $    1,888
           IT professional services                        20             20             47             40
           Selling and corporate administration            74             73            145            140
                                                   ----------     ----------     ----------     ----------
           Total consolidated                      $      759     $    1,023     $    1,583     $    2,068
                                                   ==========     ==========     ==========     ==========

      (Loss) income before income taxes:
           Outsourced client services              $    1,699     $    2,939     $    4,525     $    6,254
           IT professional services                       700          1,255            607          3,017
           Selling and corporate administration        (3,078)        (2,112)        (5,427)        (4,099)
                                                   ----------     ----------     ----------     ----------
           Total consolidated                      $     (679)    $    2,082     $     (295)    $    5,172
                                                   ==========     ==========     ==========     ==========


                                                                   June 30,     December 31,
                                                                     2005           2004
                                                                  ----------     ----------
                                                                       (in thousands)
                                                                           
      Total assets:
           Outsourced content services                            $   14,362     $   15,937
           IT professional services                                    1,449          2,033
           Corporate (includes corporate cash)                        22,302         19,241
                                                                  ----------     ----------
           Total consolidated                                     $   38,113     $   37,211
                                                                  ==========     ==========



                                       10


      One client  accounted  for 25% and 24% of the  Company's  revenues for the
      three months ended June 30, 2005 and 2004,  respectively.  A second client
      accounted  for 27% of the  Company's  revenues  for the three months ended
      June 30,  2004.  No other  client  accounted  for 10% or more of  revenues
      during these periods. Further, in the three months ended June 30, 2005 and
      2004, revenues to non-US clients accounted for 35% and 30%,  respectively,
      of the Company's revenues.

      One client accounted for 22% and 24% of the Company's revenues for the six
      months  ended  June  30,  2005 and  2004,  respectively.  A second  client
      accounted  for 20% and 25% of the  Company's  revenues  for the six months
      ended June 30, 2005 and 2004, respectively.  No other client accounted for
      10% or more of revenues during these periods.  Further,  in the six months
      ended June 30, 2005 and 2004, revenues to non-US clients accounted for 31%
      and 30%, respectively, of the Company's revenues.

      A significant amount of the Company's revenues are derived from clients in
      the publishing  industry.  Accordingly,  the Company's accounts receivable
      generally include  significant amounts due from such clients. In addition,
      as  of  June  30,  2005,  approximately  28%  of  the  Company's  accounts
      receivable  was from  foreign  (principally  European)  clients and 31% of
      accounts receivable was due from two clients.

7.    In 2005,  the Company  entered into an agreement  with a vendor to acquire
      certain additional software licenses and to receive support and subsequent
      software  upgrades on this and other  currently  owned  software  licenses
      through  February 2008.  Pursuant to the  agreement,  the Company will pay
      approximately $263,000 in July 2005, and make 10 payments of approximately
      $132,000 per quarter  thereafter,  commencing in September 2005. The total
      cost was allocated to the following asset accounts:

         Other current assets                               $   487,000
         Other assets (long-term)                               608,000
         Property and equipment                                 488,000
                                                            -----------
                  Total                                     $ 1,583,000
                                                            ===========

      The current portion of the obligation totaling  approximately  $791,000 is
      included  on  the  balance  sheet  under  current  portion  of  long  term
      obligations.  The remaining  long-term portion is reflected as a long-term
      obligation.  Also included in long-term  obligations are long-term capital
      lease obligations totaling $56,000.

      The total obligation and associated cost totaling $1,583,000 is a non-cash
      investing and financing activity.

8.    In the three and six months ended June 30,  2005,  the benefit from income
      taxes  as a  percentage  of loss  before  income  taxes  was 24% and  26%,
      respectively,  which is lower than the U.S.  Federal  statutory  tax rate,
      principally due to losses  attributable to certain  overseas  subsidiaries
      not subject to income  taxes.  In the three and six months  ended June 30,
      2004,  the  provision  for income taxes as a percentage  of income  before
      income taxes was 24% and 29%,  respectively,  which is lower than the U.S.
      Federal  statutory tax rate,  principally  due to certain  overseas income
      which is neither  subject to foreign  income taxes because of tax holidays
      granted to the Company, nor subject to tax in the U.S. unless repatriated.


                                       11


9.    The  Company  has a $5  million  line of credit  pursuant  to which it may
      borrow up to 80% of  eligible  accounts  receivable  at either  the bank's
      alternate  base rate plus 1/2% or LIBOR plus 3%. The line,  which  expires
      May 31, 2006, is secured by the company's accounts receivable. The Company
      has not borrowed against its credit line in 2005.

10.   In January 2004, the Company  reached a settlement  agreement and received
      $1,000,000  cash  from a  former  client  as full  satisfaction  of a $2.6
      million dollar  remaining  outstanding  balance that the Company had fully
      written off as a bad debt in 2001. The $1,000,000 receipt,  net of $37,000
      in  recovery  costs,  is  reflected  as bad debt  recovery  income  in the
      statement of operations for the six months ended June 30, 2004.

11.   In  connection  with the cessation of all  operations  at certain  foreign
      subsidiaries,  certain former employees have filed various actions against
      one of the Company's Philippine  subsidiaries,  and have purported to also
      sue the Company  and certain of its  officers  and  directors,  seeking to
      require  reinstatement  of  employment  and to  recover  back wages for an
      allegedly illegal facility closing on June 7, 2002 based on the terms of a
      collective bargaining agreement with this subsidiary. If the complainants'
      claims  had  merit,  they  could be  entitled  to back wages of up to $5.0
      million for the period from June 7, 2002 to June 6, 2005,  consistent with
      prevailing  jurisprudence.  Based upon  consultation  with legal  counsel,
      management  believes the claims are without merit and is defending against
      them vigorously.

12.   In  August  2004,  the  Internal   Revenue  Service  ("IRS")   promulgated
      regulations,  effective  August  12,  2004,  that  treated  certain of the
      Company's  subsidiaries that are incorporated in foreign jurisdictions and
      also  domesticated  as  Delaware  limited  liability   companies  as  U.S.
      corporations for U.S. federal income tax purposes. In the preamble to such
      regulations,  the IRS  expressed its view that dual  registered  companies
      described in the preceding sentence are also treated as U.S.  corporations
      for U.S. federal income tax purposes for periods prior to August 12, 2004.
      Notwithstanding   this  view,  the  Company  believes  that  its  historic
      treatment of these  subsidiaries  as not having been required to pay taxes
      in the United  States for the period  prior to August 12, 2004 is correct,
      and intends to vigorously defend its treatment if challenged. As such, the
      Company has made no provision for U.S.  taxes in its financial  statements
      for these entities for the periods prior to August 12, 2004.  However,  if
      challenges by the IRS were ultimately successful,  the Company's potential
      U.S.  federal  income  tax  liability  could   approximate  $2.5  million,
      excluding  interest  and  potential  penalties.  Furthermore,  the Company
      cannot assure that the IRS will not assert other positions with respect to
      the foregoing matters that, if successful,  could increase  materially the
      Company's  liability for U.S.  federal income taxes. In December 2004, the
      Company  effected  certain  filings  in  Delaware  to  ensure  that  these
      subsidiaries  will not be treated as U.S.  corporations  for U.S.  federal
      income  tax  purposes  as of the date of filing  and as such,  will not be
      subject to U.S. federal income taxes commencing January 1, 2005.


                                       12


      In  addition,  the  Company is subject to various  legal  proceedings  and
      claims which arise in the ordinary course of business.

      While management currently believes that the ultimate outcome of all these
      proceedings  will not have a  material  adverse  effect  on the  Company's
      financial position or overall trends in results of operations,  litigation
      is subject to inherent uncertainties. Were an unfavorable ruling to occur,
      there exists the possibility of a material adverse impact on the operating
      results  of the  period in which  the  ruling  occurs.  In  addition,  the
      estimate  of  potential  impact on the  Company's  financial  position  or
      overall results of operations for the above legal proceedings could change
      in the future.

13.   The Company's production facilities are located in the Philippines,  India
      and Sri  Lanka.  To the  extent  that the  currencies  of these  countries
      fluctuate, the Company is subject to risks of changing costs of production
      after pricing is established for certain customer projects.  However, most
      significant contracts contain provisions for price renegotiation.

14.   The  Company  is  obligated  under  certain   circumstances  to  indemnify
      directors and certain officers  against costs and liabilities  incurred in
      actions or threatened actions brought against such individual because such
      individual  acted  in the  capacity  of  director  and/or  officer  of the
      Company.  In addition,  the Company has  contracts  with  certain  clients
      pursuant  to which the  Company  has  agreed to  indemnify  the client for
      certain specified and limited claims.  These  indemnification  obligations
      are in the ordinary  course of business and, in many cases, do not include
      a limit on maximum  potential  future  payments.  As of June 30, 2005, the
      Company has not recorded liability for any obligations arising as a result
      of these indemnifications.

15.   In December 2004, the FASB issued SFAS No. 123 (R), "Share-Based Payment",
      which is a revision of SFAS No. 123 and supersedes  Accounting  Principles
      Board  ("APB")  Opinion No. 25. SFAS No. 123 (R) requires all  share-based
      payments to employees,  including grants of employee stock options,  to be
      valued at fair  value on the date of grant,  and to be  expensed  over the
      applicable  vesting period.  Pro forma  disclosure of the income statement
      effects of share-based payments is no longer an alternative.  SFAS No. 123
      (R) is effective for all stock-based awards granted on or after January 1,
      2006. In addition,  companies  must also  recognize  compensation  expense
      related to any awards that are not fully vested as of the effective  date.
      Compensation expense for the unvested awards will be measured based on the
      fair value of the awards previously calculated in developing the pro forma
      disclosures in accordance with the provisions of SFAS No. 123. The Company
      is  currently  evaluating  SFAS  No.  123 (R),  including  the  method  of
      adoption,  and expects its adoption will result in increased  compensation
      expense in the future.


                                       13


16.   In December  2004, the FASB issued FASB Staff Position No. FAS 109-1 ("FAS
      109-1"),  "Application  of FASB Statement No. 109,  `Accounting for Income
      Taxes,' to the Tax Deduction on Qualified  Production  Activities provided
      by the American  Jobs  Creation Act of 2004." The American  Jobs  Creation
      Act,  or AJCA,  creates a temporary  incentive  for U.S.  corporations  to
      repatriate  accumulated  income earned abroad by providing an 85% dividend
      received deduction for certain qualified dividends from controlled foreign
      corporations.  FAS  109-1  clarifies  that  this tax  deduction  should be
      accounted for as a special tax deduction in accordance with FASB Statement
      No.  109.  Our  evaluation  of the AJCA  with  respect  to the  additional
      deduction  is still in process  and we expect to complete  the  evaluation
      process in 2005.  As such,  we cannot  reasonably  estimate the income tax
      effect of any such repatriation at the present time.

17.   In December 2004, the FASB issued SFAS No. 153,  "Exchanges of Nonmonetary
      Assets,  an  amendment of APB Opinion No. 29." The guidance in APB Opinion
      No.  29,  "Accounting  for  Nonmonetary  Transactions",  is  based  on the
      principle that exchanges of nonmonetary assets should be measured based on
      the fair value of assets exchanged. The guidance in that opinion, however,
      included certain  exceptions to that principle.  This Statement amends APB
      No. 29 to eliminate  the exception  for  nonmonetary  exchanges of similar
      productive  assets that do not have  commercial  substance.  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 No.
      153 is effective for  nonmonetary  exchanges  occurring in fiscal  periods
      beginning  after  June 15,  2005.  The  adoption  of SFAS  No.  153 is not
      expected to have a material  impact on our financial  position and results
      of operations.


                                       14


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

      Disclosures in this Form 10-Q contain certain forward-looking  statements,
including without  limitation,  statements  concerning our operations,  economic
performance,  and financial condition. These forward-looking statements are made
pursuant to the safe harbor  provisions  of the  Private  Securities  Litigation
Reform Act of 1995. The words "estimate,"  "believe," "expect," and "anticipate"
and other similar  expressions  generally identify  forward-looking  statements,
which speak only as of their dates.

      These  forward-looking   statements  are  based  largely  on  our  current
expectations, and are subject to a number of risks and uncertainties,  including
without  limitation,  continuing  revenue  concentration  in a limited number of
clients,   continuing  reliance  on  project-based  work,  worsening  of  market
conditions,  changes in external market factors,  the ability and willingness of
our clients and prospective clients to execute business plans which give rise to
requirements  for  digital  content  and  professional   services  in  knowledge
processing,  difficulty in integrating and deriving synergies from acquisitions,
potential undiscovered  liabilities of companies that we acquire, changes in our
business  or growth  strategy,  the  emergence  of new or  growing  competitors,
various  other  competitive  and  technological  factors,  and  other  risks and
uncertainties indicated from time to time in our filings with the Securities and
Exchange Commission.

      Our actual results could differ materially from the results referred to in
the forward-looking statements. In light of these risks and uncertainties, there
can  be no  assurance  that  the  results  referred  to in  the  forward-looking
statements contained in this release will occur.

      We  undertake  no  obligation  to update or review any  guidance  or other
forward-looking  information,  whether  as a result of new  information,  future
developments or otherwise.

The Company

      Innodata  Isogen is a leading  provider  of  business  services  that help
organizations  create,  manage, use and distribute  information more effectively
and economically.  We provide  outsourced  content services and  content-related
information  technology  (IT)  professional  services.  Our  outsourced  content
services  focus on  fabrication  services and  knowledge  services.  Fabrication
services  include  digitization,  imaging,  data  conversion,  XML  and  mark-up
services, as well as language translation and content creation services. XML, or
Extensible Markup Language,  is a universally  accepted notation for identifying
information  elements in  documents,  and is designed to meet the  challenges of
large-scale   electronic   publishing.   Knowledge   services   include  content
enhancement, taxonomy, controlled vocabulary development,  hyperlinking, mark-up
indexing,  abstracting  and  general  editorial  services.  Our IT  professional
services  focus on the design,  implementation,  integration  and  deployment of
systems used to author, manage and distribute content.


                                       15


      Our services  encompass  both  outsourced  content  services that focus on
fabrication services and knowledge services,  as well as information  technology
(IT) professional services that focus on the design, implementation, integration
and  deployment of systems used to author,  manage and  distribute  content.  We
define content as all forms of unstructured data, including text, formatted text
such as HTML, high-fidelity information such as XML, interactive and /or dynamic
Web pages, images, graphics animation, video and sound files.

      Outsourced  content  services for business  processes that we anticipate a
client  will  require  for an  indefinite  period  generate  what we  regard  as
recurring revenues.  Outsourced content services for a specific project generate
revenues  that we regard as  non-recurring.  A  substantial  majority  of our IT
professional   services  is  provided   on  a  project   basis  that   generates
non-recurring revenues.

      While we seek, wherever possible,  to counterbalance  periodic declines in
revenues  on  completion  of large  projects  with new  arrangements  to provide
services to the same client or others,  we may not be able to avoid  declines in
revenues  when large  projects  are  completed.  Our  inability in any period to
obtain sufficient new projects to counterbalance any decreases in such work will
adversely affect our revenues and results of operations for the period.

      We have historically  relied on a very limited number of clients that have
accounted for a significant portion of our revenues. We may lose any of these or
any of our other major clients as a result of our failure to meet or satisfy our
clients' requirements; the completion or termination of a project or engagement;
or the selection of another service provider.

      In addition,  the revenues we generate  from our major clients may decline
or grow at a slower rate in future  periods than in the past.  If we lose any of
our  significant  clients,  our  revenues  and  results of  operations  could be
adversely  affected  and we may incur a loss from  operations.  Our services are
typically subject to client requirements,  and in most cases are terminable upon
30 to 90 days' notice.

      The Company's production facilities are located in the Philippines,  India
and Sri Lanka. To the extent that the currencies of these  countries  fluctuate,
the Company is subject to risks of changing costs of production after pricing is
established for certain customer projects.  However,  most significant contracts
contain provisions for price renegotiation.

      We have  experienced,  and expect to continue to  experience,  significant
fluctuations  in our  quarterly  revenues  and results of  operations.  Numerous
factors,  some of which are beyond our control, may affect our quarterly results
of operations, including completions,  terminations,  cancellations or deferrals
of projects or  engagements;  the size,  mix, timing and terms and conditions of
client projects;  variations in the duration,  size and scope of our projects or
engagements;  market  acceptance of our clients' new products and services;  our
ability to manage  costs;  local  factors and events that affect our  production
volume, such as local holidays;  unforeseen events, such as earthquakes,  storms
and civil unrest; currency exchange fluctuations; changes in pricing policies by
us  or  our  competitors;  the  introduction  of  new  services  by  us  or  our
competitors;   and  acquisition  and  integration   costs  related  to  possible
acquisitions of other businesses.


                                       16


      Direct  operating  costs for both our outsourced  content  services and IT
professional services consist of direct payroll,  occupancy costs, depreciation,
telecommunications,  computer services and supplies.  We intend to reduce direct
operating costs of our IT professional services as a percentage of revenues from
our IT professional services by increasing our offshore IT professional services
staff.

      Selling  and  administrative  expenses  for  both our  outsourced  content
services and IT professional  services consist of management and  administrative
salaries, selling and marketing costs and administrative overhead. We anticipate
selling  expenses will continue to increase in absolute  terms as we continue to
build and enhance our business development infrastructure.

Results of Operations

Three Months Ended June 30, 2005 and 2004

Revenues

      Revenues  were $10.1  million  for the three  months  ended June 30,  2005
compared to $12.4 million for the similar period in 2004, a decrease of 18%. Our
quarterly  revenues for the three months ended June 30, 2005  decreased 10% from
first quarter revenues of approximately $11.2 million. The sequential decline in
quarterly  revenues  reflects  the  termination  of a major  outsourced  content
services project that occurred late in the first quarter of 2005, which resulted
in a $2.2 million reduction to our second quarter 2005 revenues.  The sequential
quarter  decline was partially  offset by a $600,000  increase in second quarter
2005 IT professional services segment revenues.

      One client  accounted for 25% and 24% of our total  revenues for the three
months ended June 30, 2005 and 2004, respectively. A second client accounted for
27% of our revenues  for the three  months ended June 30, 2004.  No other client
accounted for 10% or more of our total revenues for these periods.  Further, for
the three months ended June 30, 2005 and 2004,  revenues from clients located in
foreign countries (principally in Europe) accounted for 35% and 30% of our total
revenues, respectively.

      Revenues from outsourced  content services  decreased 14%, to $8.3 million
for the three  months  ended June 30,  2005 from $9.7  million  for the  similar
period in 2004. The revenue decrease was primarily due to a $1.4 million decline
in  revenues  from the  termination  of the major  outsourced  content  services
project referred to above.

      Revenues from IT professional  services decreased 32%, to $1.8 million for
the three months ended June 30, 2005 from $2.7 million for the similar period in
2004.  The  results  in the 2004  period  reflect  approximately  $1  million of
revenues from a project that was completed in the third quarter of 2004.


                                       17


      For the three months ended June 30, 2005, approximately 57% of our revenue
was recurring and the balance 43% was non-recurring,  compared with 51% and 49%,
respectively, for the three months ended June 30, 2004.

Direct Operating Costs

      Direct  operating  costs were $7.5  million and $7.9 million for the three
months  ended June 30, 2005 and 2004,  respectively,  a decrease  of 5%.  Direct
operating  costs as a percentage of revenues for the three months ended June 30,
2005 and 2004, were 74% and 64% respectively.

      Direct  operating costs for outsourced  content services were $6.4 million
for each of the three months ended June 30, 2005 and 2004, respectively.  Direct
operating costs of outsourced  content services as a percentage of revenues from
outsourced content services were 77% and 67% for the three months ended June 30,
2005 and 2004, respectively.  Although variable costs of production as a percent
of revenues remained  constant,  fixed overhead costs increased both in absolute
terms and as a percentage  of revenues.  The  increase in fixed  overhead  costs
resulted principally from increases in facility rent and power costs, as well as
increases in labor costs  attributable to growth in our  engineering  technology
department and to salary increases  generally.  The overall increase was in part
offset by a $263,000 reduction in depreciation and amortization.

      Direct operating costs for IT professional  services were $1.1 million and
$1.4 million for the three months ended June 30, 2005 and 2004, respectively,  a
decrease  of 21%.  Direct  operating  costs  of IT  professional  services  as a
percentage  of revenues from IT  professional  services were 61% and 53% for the
three months ended June 30, 2005 and 2004, respectively.  The dollar decrease in
direct  operating costs of IT professional  services for the 2005 period was due
to a  reduction  in both  labor and  non-labor  costs.  The  increase  in direct
operating costs of IT professional  services as a percentage of revenues from IT
professional  services  for  the  2005  period  was  primarily  attributable  to
decreased revenues without a corresponding decrease in labor costs.

Selling and Administrative Expenses

      Selling and administrative expenses were $3.4 million and $2.4 million for
the three months ended June 30, 2005 and 2004, respectively, an increase of 41%.
Selling and administrative expenses as a percentage of revenues were 34% and 20%
for the three  months  ended June 30, 2005 and 2004,  respectively.  Selling and
marketing  expenses  increased  by more  than  $500,000,  partly  as a result of
increased costs from our continued  efforts to enhance our business  development
infrastructure.  In addition,  during the three  months ended June 30, 2005,  we
spent  approximately  $200,000 in new  services  research and  development.  The
balance of the increase from 2004 reflects general  increases in  administrative
costs.


                                       18


Other

      In the three months ended June 30, 2005,  the benefit from income taxes as
a percentage of loss before  income taxes was 24%,  which is lower than the U.S.
Federal  statutory tax rate,  principally due to losses  attributable to certain
overseas  subsidiaries  not subject to income  taxes.  In the three months ended
June 30, 2004,  the  provision for income taxes as a percentage of income before
income taxes was 24%, which is lower than the U.S.  Federal  statutory tax rate,
principally  due to certain  overseas income which is neither subject to foreign
income taxes because of tax holidays granted to the Company,  nor subject to tax
in the U.S. unless repatriated.

Six Months Ended June 30, 2005 and 2004

Revenues

      Revenues  were  $21.3  million  for the six  months  ended  June 30,  2005
compared to $24.5 million for the similar period in 2004, a decrease of 13%. One
client  accounted for 22% and 24% of our total revenues for the six months ended
June 30, 2005 and 2004, respectively.  A second client accounted for 20% and 25%
of our revenues for the six months ended June 30, 2005 and 2004 respectively. No
other client  accounted for 10% or more of our total revenues for these periods.
Further,  for the six months ended June 30, 2005 and 2004, revenues from clients
located in foreign  countries  (principally in Europe) accounted for 31% and 30%
of our total revenues, respectively.

      Revenues from  outsourced  content  services  decreased  slightly to $18.3
million  for the six months  ended  June 30,  2005 from  $18.5  million  for the
similar period in 2004.

      Revenues from IT professional  services  decreased 50% to $3.0 million for
the six months ended June 30, 2005 from $6.0  million for the similar  period in
2004. The decline in revenues in 2005 was primarily due to the completion of two
large projects  during the third quarter of 2004. The results in the 2004 period
reflect  approximately  $3.1  million of revenues  from two  projects  that were
completed in 2004.

      For the six months ended June 30, 2005,  approximately  58% of our revenue
was   recurring  and  42%  was   non-recurring,   compared  with  52%  and  48%,
respectively, for the six months ended June 30, 2004.

Direct Operating Costs

      Direct  operating  costs were $15.7  million and $15.6 million for the six
months ended June 30, 2005 and 2004,  respectively.  Direct operating costs as a
percentage of revenues for the six months ended June 30, 2005 and 2004, were 74%
and 64% respectively.

      Direct operating costs for outsourced  content services were $13.3 million
and $12.6 million for the six months ended June 30, 2005 and 2004, respectively,
an increase of 5%. Direct  operating costs of outsourced  content  services as a
percentage of revenues from outsourced content services were 73% and 68% for the
six months ended June 30, 2005 and 2004,  respectively.  Although variable costs
of production as a percent of revenues remained  constant,  fixed overhead costs
increased both in absolute  terms and as a percentage of revenues.  The increase
in fixed overhead costs resulted principally from increases in facility rent and
power costs,  as well as increases in labor costs  attributable to growth in our
engineering technology department and to salary increases generally. The overall
increase  was in  part  offset  by a  $494,000  reduction  in  depreciation  and
amortization.


                                       19


      Direct operating costs for IT professional  services were $2.4 million and
$3.0  million for the six months ended June 30, 2005 and 2004,  respectively,  a
decrease  of 19%.  Direct  operating  costs  of IT  professional  services  as a
percentage  of revenues from IT  professional  services were 80% and 49% for the
six months ended June 30, 2005 and 2004,  respectively.  The dollar  decrease in
direct  operating costs of IT professional  services for the 2005 period was due
to a  reduction  in both  labor and  non-labor  costs.  The  increase  in direct
operating costs of IT professional  services as a percentage of revenues from IT
professional  services  for  the  2005  period  was  primarily  attributable  to
decreased revenues without a corresponding decrease in labor costs.

Selling and Administrative Expenses

      Selling and administrative expenses were $6.1 million and $4.7 million for
the six months ended June 30, 2005 and 2004,  respectively,  an increase of 30%.
Selling and administrative expenses as a percentage of revenues were 29% and 19%
for the six  months  ended June 30,  2005 and 2004,  respectively.  Selling  and
marketing  expenses increased by approximately  $750,000,  partly as a result of
increased costs from our continued  efforts to enhance our business  development
infrastructure. In addition, during the six months ended June 30, 2005, we spent
approximately $200,000 in new services research and development.  The balance of
the increase from 2004 reflects general increases in administrative costs.

Other

      In January  2004,  we reached a settlement  agreement  and  received  $1.0
million  in cash from a former  client in full  satisfaction  of a $2.6  million
outstanding  balance  that we had fully  written off as a bad debt in 2001.  The
$1.0 million receipt, net of $37,000 in recovery costs, is reflected as bad debt
recovery for the six months ended June 30, 2004.

      In the six months ended June 30, 2005,  the benefit from income taxes as a
percentage  of loss before  income  taxes was 26%,  which is lower than the U.S.
Federal statutory tax rate,  principally due to certain overseas income which is
neither  subject to foreign income taxes because of tax holidays  granted to the
Company,  nor subject to tax in the U.S. unless  repatriated.  In the six months
ended June 30, 2004,  the  provision  for income taxes as a percentage of income
before income taxes was 29%, which is lower than the U.S. Federal  statutory tax
rate,  principally  due to certain  overseas  income which is neither subject to
foreign income taxes because of tax holidays granted to the Company, nor subject
to tax in the U.S. unless repatriated.


                                       20


Liquidity and Capital Resources

      Selected  measures  of  liquidity  and  capital  resources,  expressed  in
thousands are as follows:

                                      June 30, 2005            December 31, 2004
                                      -------------            -----------------

Cash and Cash Equivalents               $  22,945                  $  20,663
Working Capital                            22,917                     22,209

Net Cash Provided By Operating Activities

      Net cash  provided by  operating  activities  was $2.3 million for the six
months  ended June 30, 2005  compared  to $9.0  million  provided  by  operating
activities  for the six months ended June 30, 2004, a decrease of  approximately
$6.7  million.  The $6.7  million  decrease in net cash  provided  by  operating
activities is principally due to a $3.9 million  reduction in net income, a $1.4
million  reduction  in  non-cash  charges  (of  which   approximately   $900,000
represents a reduction  in deferred tax assets and the  remainder a reduction in
depreciation and  amortization),  and approximately  $1.4 million  represents an
overall net change in operating assets and liabilities.

      Accounts  receivable totaled  approximately $6.0 million at June 30, 2005,
representing  approximately  54  days  of  sales  outstanding  compared  to $8.0
million,  or 57 days,  at December  31, 2004.  The decrease in days  outstanding
resulted from increased accounts receivable collections during 2005.

      A  significant  amount of our  revenues  is  derived  from  clients in the
publishing  industry.  Accordingly,  our accounts  receivable  generally include
significant  amounts due from such  clients.  In addition,  as of June 30, 2005,
approximately  28% of our  accounts  receivable  was from  foreign  (principally
European) clients, and 31% of accounts receivable was due from two clients.

Net Cash Used in Investing Activities

      For the six  months  ended  June 30,  2005,  we spent  cash  approximating
$729,000 for capital  expenditures,  compared to approximately  $924,000 for the
six months  ended June 30, 2004.  Furthermore,  during the six months ended June
30, 2005, we financed the purchase of software licenses  totaling  approximately
$488,000.  Capital  spending  in 2005 and 2004  related  principally  to  normal
ongoing  equipment  upgrades,   project  requirement  specific  equipment,   and
improvements  in  infrastructure.  During the next twelve months,  we anticipate
that  capital  expenditures  for ongoing  technology,  hardware,  equipment  and
infrastructure  upgrades will approximate $3 million.  Furthermore,  in the next
twelve months, we anticipate spending approximately $1.6 million on construction
and infrastructure related costs in connection with the relocation of two of our
Asian  facilities,  and  for  the  renovation  of our  U.S.  headquarters.  Such
anticipated  expenditures exclude potential capital expenditures for new service
offerings.


                                       21


Net Cash Provided by Financing Activities

      Proceeds  from the exercise of stock options  provided cash  approximating
$763,000  and  $306,000  for the six  months  ended  June  30,  2005  and  2004,
respectively.  In addition,  payments of capital lease obligations  approximated
$85,000  and  $73,000  for  the  six  months  ended  June  30,  2005  and  2004,
respectively.

      During the six months  ended June 30 2005,  we entered  into an  agreement
with a vendor to acquire  certain  additional  software  licenses and to receive
support  and  subsequent  software  upgrades on this and other  currently  owned
software  licenses through  February 2008 for a total cost of approximately  1.6
million.  This total obligation and associated cost totaling  approximately $1.6
million is a non-cash investing and financing activity.  Approximately  $791,000
of the $1.6 million will be paid as a financing activity in the next 12 months.

Contractual Obligations

      During the six months ended June 30, 2005, we incurred a contractual  debt
obligation  totaling  $1.6 million (see above).  Payment terms by period of this
obligation as of June 30, 2005 (in thousands) are as follows:



                                            Payments due by period
                       -------------------------------------------------------------
                                     Less than                          More than 5
                          Total        1 yr.      1-3 yrs.    3-5 yrs.      yrs.
                       -------------------------------------------------------------
                                                             
Long-term trade debt      1,583        791          792         --          --


Availability of Funds

      We have a $5.0 million  line of credit  pursuant to which we may borrow up
to 80% of eligible  accounts  receivable at the bank's  alternate base rate plus
1/2% or LIBOR plus 3%. The line is secured by our accounts receivable. There are
no amounts outstanding under this facility.

      We believe  that  existing  cash and  internally  generated  funds will be
sufficient  for  our  reasonably   anticipated   working   capital  and  capital
expenditure  requirements  during  the  next  12  months.  We fund  our  foreign
expenditures from our U.S. corporate headquarters on an as-needed basis.

Inflation, Seasonality and Prevailing Economic Conditions

      To date, inflation has not had a significant impact on our operations.  We
generally  perform  work  for  our  clients  under  project-specific  contracts,
requirements-based  contracts or long-term  contracts.  Contracts  are typically
subject to numerous termination provisions.


                                       22


      Our quarterly operating results are also subject to seasonal fluctuations.
Our fourth and first quarters  include the months of December and January,  when
billable  services  activity  by  professional  staff,  as  well  as  engagement
decisions by clients,  may be reduced due to client budget planning  cycles.  In
addition,  demand for our  services  may be lower in the fourth  quarter  due to
reduced  activity  during  the  holiday  season and fewer  working  days for our
Philippines based staff during this period.

Critical Accounting Policies and Estimates

Basis of Presentation and Use of Estimates

      Management's  discussion  and  analysis of its results of  operations  and
financial condition is based upon our consolidated  financial statements,  which
have been prepared in accordance with accounting  principles  generally accepted
in the United States.  The  preparation of these financial  statements  requires
management to make estimates and judgments  that affect the reported  amounts of
assets, liabilities, revenues and expenses, and related disclosure of contingent
assets and  liabilities.  On an  on-going  basis,  we  evaluate  our  estimates,
including those related to accounts  receivable.  Management bases its estimates
on historical  experience and on various other  assumptions that are believed to
be reasonable under the  circumstances,  the results of which form the basis for
making  judgments about the carrying  values of assets and liabilities  that are
not readily  apparent from other  sources.  Actual results may differ from these
estimates under different assumptions or conditions.

Allowance for Doubtful Accounts

      We establish credit terms for new clients based upon  management's  review
of their  credit  information  and project  terms,  and perform  ongoing  credit
evaluations of our customers,  adjusting  credit terms when management  believes
appropriate based upon payment history and an assessment of their current credit
worthiness.  We record an allowance for doubtful  accounts for estimated  losses
resulting  from the  inability  of our  clients to make  required  payments.  We
determine  this  allowance by  considering  a number of factors,  including  the
length of time  trade  accounts  receivable  are past  due,  our  previous  loss
history,  our estimate of the client's  current ability to pay its obligation to
us, and the condition of the general economy and the industry as a whole.  While
credit  losses  have  generally  been  within  expectations  and the  provisions
established,  we cannot  guarantee  that credit loss rates in the future will be
consistent  with those  experienced  in the past.  In  addition,  we have credit
exposure  if  the  financial  condition  of one of our  major  clients  were  to
deteriorate.  In the event that the  financial  condition of our clients were to
deteriorate,  resulting  in an  impairment  of their  ability to make  payments,
additional allowances might be necessary.

Revenue Recognition

      We recognize revenue for content manufacturing and outsourcing services in
the period in which we perform  services  and deliver in  accordance  with Staff
Accounting Bulletin 104.


                                       23


      We recognize IT professional  services revenue from custom application and
systems   integration   development  which  requires   significant   production,
modification  or  customization  of software in  accordance  with  Statement  of
Position ("SOP") No. 97-2 "Software Revenue Recognition" and in a manner similar
to SOP No. 81-1  "Accounting  for Performance of  Construction-Type  and Certain
Production-Type  Contracts". We recognize revenue for such services billed under
fixed  fee  arrangements  in a manner  similar  to the  percentage-of-completion
method  under  contract  accounting  as we  perform  services  or  reach  output
milestones.  We measure the  percentage  completed  either by the  percentage of
labor hours  incurred to date in relation to  estimated  total labor hours or in
consideration  of  achievement of certain  output  milestones,  depending on the
specific  nature  of each  contract.  For  arrangements  in which  percentage-of
completion accounting is used, we record cash receipts from customers and billed
amounts due from customers in excess of recognized revenue as billings in excess
of  revenues  earned on  contracts  in  progress  (which is included in accounts
receivable). Revenues from fixed-fee projects accounted for less than 10% of our
total  revenue for the three months ended June 30, 2005 and 2004,  respectively.
We  recognize  revenue  billed on a time and  materials  basis as we perform the
services.

Property and Equipment

      Property  and  equipment  is  stated  at cost  and is  depreciated  on the
straight-line  method over the  estimated  useful  lives of the related  assets,
which is generally two to five years.  Leasehold improvements are amortized on a
straight-line  basis over the  shorter of their  estimated  useful  lives or the
lives of the leases.

Long-lived Assets

      We account for long lived assets under  Statement of Financial  Accounting
Standards ("SFAS") 144,  Accounting for the Impairment or Disposal of Long Lived
Assets. We assess the  recoverability of our long-lived  assets,  which consists
primarily  of fixed  assets and  intangible  assets  with finite  useful  lives,
whenever events or changes in circumstance  indicate that the carrying value may
not be recoverable. The following factors, if present, may trigger an impairment
review:  (i)  significant  underperformance  relative to expected  historical or
projected  future  operating  results;  (ii)  significant  negative  industry or
economic trends;  (iii)  significant  decline in our stock price for a sustained
period;  and (iv) a change in our  market  capitalization  relative  to net book
value.  If the  recoverability  of  these  assets  is  unlikely  because  of the
existence  of  one or  more  of  the  above-mentioned  factors,  we  perform  an
impairment analysis using a projected  discounted cash flow method. We must make
assumptions regarding estimated future cash flows and other factors to determine
the fair  value of these  respective  assets.  If  these  estimates  or  related
assumptions  change in the future,  we may be  required to record an  impairment
charge.  Impairment  charges  would be included  in general  and  administrative
expenses in our statements of operations,  and would result in reduced  carrying
amounts of the related assets on our balance sheets.


                                       24


Income Taxes

      We  determine  our  deferred  taxes  based on the  difference  between the
financial  statement and tax bases of assets and liabilities,  using enacted tax
rates, as well as any net operating loss or tax credit carryforwards expected to
reduce taxes payable in future years.  We provide a valuation  allowance when it
is more  likely  than not that some or all of a  deferred  tax asset will not be
realized.  Unremitted earnings of foreign subsidiaries have been included in the
consolidated  financial  statements  without  giving effect to the United States
taxes  that may be payable on  distribution  to the United  States to the extent
such earnings are not anticipated to be remitted to the United States.

Goodwill and Other Intangible Assets

      SFAS 142 requires  that we test goodwill for  impairment  using a two-step
fair value based test. The first step of the goodwill  impairment test annually,
used to identify  potential  impairment,  compares the fair value of a reporting
unit with its carrying amount, including goodwill. If the carrying amount of the
reporting  unit  exceeds  its  fair  value,  the  second  step  of the  goodwill
impairment test must be performed to measure the amount of the impairment  loss,
if any. If impairment is  determined,  we will recognize  additional  charges to
operating  expenses  in the period in which  they are  identified,  which  would
result in a reduction  of  operating  results  and a reduction  in the amount of
goodwill.

Accounting for Stock-Based Compensation

      We account for our stock options issued to employees and outside directors
pursuant to Accounting  Principles Board Opinion ("APB") No. 25, "Accounting for
Stock Issued to Employees" and have adopted the disclosure  requirements of SFAS
No.  123,  "Accounting  for  Stock-Based   Compensation",   and  SFAS  No.  148,
"Accounting  for  Stock-Based  Compensation  -  Transition  and  Disclosure - an
Amendment  of FASB  Statement  No.  123".  Accordingly,  in  2005,  we have  not
recognized compensation expense in connection with the issuance of stock options
to employees and outside directors.

Significant New Accounting Pronouncements Not Yet Adopted

      In December 2004, the FASB issued SFAS No. 123 (R), "Share-Based Payment",
which is a revision of SFAS No. 123 and supersedes  Accounting  Principles Board
("APB")  Opinion No. 25. SFAS No. 123 (R) requires all  share-based  payments to
employees,  including  grants of employee  stock  options,  to be valued at fair
value on the date of  grant,  and to be  expensed  over the  applicable  vesting
period.  Pro forma  disclosure of the income  statement  effects of  share-based
payments  is no longer an  alternative.  SFAS No. 123 (R) is  effective  for all
stock-based  awards granted on or after January 1, 2006. In addition,  companies
must also  recognize  compensation  expense  related to any awards  that are not
fully vested as of the  effective  date.  Compensation  expense for the unvested
awards  will be  measured  based on the  fair  value  of the  awards  previously
calculated  in  developing  the pro forma  disclosures  in  accordance  with the
provisions  of SFAS No.  123.  We are  currently  evaluating  SFAS No.  123 (R),
including  the  method of  adoption,  and  expect its  adoption  will  result in
increased compensation expense in the future.


                                       25


      In December  2004, the FASB issued FASB Staff Position No. FAS 109-1 ("FAS
109-1"),  "Application of FASB Statement No. 109, `Accounting for Income Taxes,'
to the Tax Deduction on Qualified Production Activities provided by the American
Jobs Creation Act of 2004." The American  Jobs Creation Act, or AJCA,  creates a
temporary  incentive  for U.S.  corporations  to repatriate  accumulated  income
earned  abroad by  providing  an 85%  dividend  received  deduction  for certain
qualified  dividends from controlled foreign  corporations.  FAS 109-1 clarifies
that this tax  deduction  should be accounted  for as a special tax deduction in
accordance  with FASB Statement No. 109. Our evaluation of the AJCA with respect
to the  additional  deduction  is still in process and we expect to complete the
evaluation  process in 2005. As such, we cannot  reasonably  estimate the income
tax effect of any such repatriation at the present time.

      In December 2004, the FASB issued SFAS No. 153,  "Exchanges of Nonmonetary
Assets, an amendment of APB Opinion No. 29." The guidance in APB Opinion No. 29,
"Accounting  for  Nonmonetary  Transactions",  is  based on the  principle  that
exchanges of  nonmonetary  assets should be measured  based on the fair value of
assets  exchanged.  The  guidance in that  opinion,  however,  included  certain
exceptions to that principle.  This Statement amends APB No. 29 to eliminate the
exception for  nonmonetary  exchanges of similar  productive  assets that do not
have commercial  substance.  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 No. 153 is effective  for  nonmonetary  exchanges
occurring in fiscal periods  beginning after June 15, 2005. The adoption of SFAS
No. 153 is not expected to have a material impact on our financial  position and
results of operations.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

      We are exposed to interest  rate  change  market risk with  respect to our
credit line with a  financial  institution  which is priced  based on the bank's
alternate  base rate (6.00% at June 30, 2005) plus 1/2% or LIBOR (3.375% at June
30, 2005) plus 3%. We have not borrowed  under this line in 2005.  To the extent
we utilize all or a portion of this line of credit, changes in the interest rate
will have a positive or negative effect on our interest expense.

      We have operations in foreign  countries.  While we are exposed to foreign
currency  fluctuations,  we presently  have no financial  instruments in foreign
currency and do not maintain  significant funds in foreign currency beyond those
necessary for operations.


                                       26


Item 4. Controls and Procedures

      An  evaluation  has been  carried out under the  supervision  and with the
participation  of our  management,  including  our Chief  Executive  Officer and
Principal  Financial  Officer,  of the  effectiveness  of  the  design  and  the
operation of our  "disclosure  controls and procedures" (as such term is defined
in Rules  13a-15(e)  under the  Securities  Exchange Act of 1934) as of June 30,
2005 ("Evaluation Date"). Based on such evaluation,  our Chief Executive Officer
and Principal  Financial Officer have concluded that, as of the Evaluation Date,
the disclosure  controls and procedures are reasonably designed and effective to
ensure that (i)  information  required to be  disclosed  by us in the reports we
file or submit under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported within the time periods specified in the SEC's rules and
forms,  and  (ii)  such  information  is  accumulated  and  communicated  to our
management,  including  our Chief  Executive  Officer  and  Principal  Financial
Officer, as appropriate to allow timely decisions regarding required disclosure.

      There were no changes in our internal controls over financial reporting in
connection  with the  evaluation  required by  paragraph  (d) of Rules 13a-15 or
15d-15 under the Exchange Act that occurred  during our last fiscal quarter that
materially  affected or are reasonably  likely to materially affect the internal
controls over financial reporting.


                                       27


PART II.    OTHER INFORMATION

Item 1.     Legal Proceedings. Not Applicable

Item 2.     Changes in Securities. Not Applicable

Item 3.     Defaults upon Senior Securities. Not Applicable

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

            The following matters were voted on at the June 7, 2005 Annual
            Meeting of Stockholders. The total shares voted were 18,840,549.

            Election of Directors:

            Nominee             For            Withheld      Against     Abstain
            -------             ---            --------      -------     -------

            Jack Abuhoff        17,572,041     1,268,508         0           0
            Todd Solomon        17,600,245     1,240,304         0           0
            Haig Bagerdjian     18,637,381       203,168         0           0
            Louise Forlenza     18,639,881       200,668         0           0
            John Marozsan       18,639,981       200,568         0           0

            To ratify the selection and appointment by the Company's Board of
            Directors of Grant Thornton LLP, independent auditors, as auditors
            for the Company for the year ending December 31, 2005:

            Auditors            18,499,093             0   303,741      37,715

Item 5.     Other Information. Not Applicable

Item 6.     (a) Exhibits.

            31.1 Certificate of Chief Executive  Officer pursuant to Section 302
of the Sarbanes Oxley Act of 2002.

            31.2 Certificate of Principal  Financial Officer pursuant to Section
302 of the Sarbanes Oxley Act of 2002.

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

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


                                       28


                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

INNODATA ISOGEN, INC.


            Date: August 11, 2005        /s/ Jack Abuhoff
                                         ---------------------------------------
                                         Jack Abuhoff
                                           Chairman of the Board of Directors,
                                           Chief Executive Officer and President


            Date: August 11, 2005        /s/ Stephen Agress
                                         ---------------------------------------
                                         Stephen Agress
                                           Vice President - Finance
                                           Chief Accounting Officer


                                       29