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

                                    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 October 31, 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 Exchange Act).

YES |_| NO |X|

The number of shares of common stock, no par value, outstanding as of December
6, 2004 was 9,009,927.



NATIONAL TECHNICAL SYSTEMS, INC.  AND SUBSIDIARIES

Index

PART I. FINANCIAL INFORMATION                                           Page No.

Item 1. Financial Statements:

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

             Unaudited Condensed Consolidated Statements of Income
             For the Nine Months Ended October 31, 2004 and 2003            4

             Unaudited Condensed Consolidated Statements of Income
             For the Three Months Ended October 31, 2004 and 2003           5

             Unaudited Condensed Consolidated Statements of Cash Flows
             For the Nine Months Ended October 31, 2004 and 2003            6

             Notes to the Unaudited Condensed Consolidated Financial
             Statements                                                     7

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                                10

Item 4. Controls and Procedures                                            19

PART II. OTHER INFORMATION & SIGNATURE

Item 6. Exhibits and Reports on Form 8-K                                   20


                                       2


PART I - FINANCIAL
ITEM 1. FINANCIAL STATEMENTS
NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets



                                                                                         October 31,     January 31,
                                                                                            2004            2004
                                   ASSETS                                                (unaudited)
                                                                                         ----------------------------
                                                                                                   
CURRENT ASSETS:
   Cash                                                                                  $  3,994,000    $  4,661,000
   Accounts receivable, less allowance for doubtful accounts
     of $943,000 at October 31, 2004 and $938,000 at January 31, 2004                      19,212,000      18,822,000
   Income taxes receivable                                                                    858,000         320,000
   Inventories                                                                              1,775,000       1,995,000
   Deferred tax assets                                                                      1,193,000       1,184,000
   Prepaid expenses                                                                           939,000         827,000
                                                                                         ----------------------------
     Total current assets                                                                  27,971,000      27,809,000

Property, plant and equipment, at cost                                                     88,617,000      83,312,000
Less: accumulated depreciation                                                            (57,034,000)    (53,357,000)
                                                                                         ----------------------------
     Net property, plant and equipment                                                     31,583,000      29,955,000

Goodwill                                                                                    2,740,000       2,740,000
Other assets                                                                                3,561,000       3,128,000
                                                                                         ----------------------------

            TOTAL ASSETS                                                                 $ 65,855,000    $ 63,632,000
                                                                                         ============================

                    LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Accounts payable                                                                      $  3,725,000    $  4,485,000
   Accrued expenses                                                                         3,476,000       3,514,000
   Income taxes payable                                                                            --          23,000
   Deferred income                                                                            424,000         185,000
   Current installments of long-term debt                                                   1,004,000       1,052,000
                                                                                         ----------------------------
     Total current liabilities                                                              8,629,000       9,259,000

Long-term debt, excluding current installments                                             20,629,000      19,754,000
Deferred income taxes                                                                       5,424,000       4,875,000
Deferred compensation                                                                         869,000         799,000
Minority interest                                                                              91,000         113,000
Commitments and contingencies
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, 8,992,000 as of October 31, 2004 and  8,863,000 as of January 31, 2004     14,028,000      13,760,000
   Retained earnings                                                                       16,217,000      15,123,000
   Accumulated other comprehensive income                                                     (32,000)        (51,000)
                                                                                         ----------------------------
     Total shareholders' equity                                                            30,213,000      28,832,000
                                                                                         ----------------------------

                                                                                         ----------------------------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                           $ 65,855,000    $ 63,632,000
                                                                                         ============================


See accompanying notes.


                                       3


NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income
for the Nine Months Ended October 31,

                                                       2004           2003
                                                    --------------------------

Net revenues                                        $80,715,000    $79,640,000

Cost of sales                                        63,041,000     61,916,000
                                                    --------------------------
     Gross profit                                    17,674,000     17,724,000

Selling, general and administrative expense          15,414,000     15,111,000
                                                    --------------------------
   Operating income                                   2,260,000      2,613,000
Other income (expense):
   Interest expense, net                               (787,000)      (855,000)
   Other Income                                         157,000         50,000
                                                    --------------------------
Total other expense                                    (630,000)      (805,000)

Income before income taxes and minority interest      1,630,000      1,808,000
Income taxes                                            558,000        838,000
                                                    --------------------------

Income before minority interest                       1,072,000        970,000
Minority interest                                        22,000        (29,000)
                                                    --------------------------

Net income                                          $ 1,094,000    $   941,000
                                                    ==========================

Net income per common share:
  Basic                                             $      0.12    $      0.11
                                                    ==========================
  Diluted                                           $      0.11    $      0.10
                                                    ==========================

Weighted average common shares outstanding            8,924,000      8,629,000
Dilutive effect of stock options                        622,000        531,000
                                                    --------------------------
Weighted average common shares outstanding,
  assuming dilution                                   9,546,000      9,160,000
                                                    ==========================

See accompanying notes


                                       4


NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income
for the Three Months Ended October 31,



                                                            2004           2003
                                                        --------------------------
                                                                 
Net revenues                                            $26,293,000    $25,591,000
Cost of sales                                            20,467,000     19,791,000
                                                        --------------------------
     Gross profit                                         5,826,000      5,800,000

Selling, general and administrative expense               5,077,000      5,087,000
                                                        --------------------------
   Operating income                                         749,000        713,000
Other income (expense):
   Interest expense, net                                   (264,000)      (250,000)
   Other                                                     (6,000)        43,000
                                                        --------------------------
Total other expense                                        (270,000)      (207,000)

Income before income taxes and minority interest            479,000        506,000
Income taxes                                                137,000        236,000
                                                        --------------------------

Income before minority interest                             342,000        270,000
Minority interest                                           (23,000)         3,000
                                                        --------------------------

Net income                                              $   319,000    $   273,000
                                                        ==========================

Net income per common share:
  Basic                                                 $      0.04    $      0.03
                                                        ==========================
  Diluted                                               $      0.03    $      0.03
                                                        ==========================

Weighted average common shares outstanding                8,969,000      8,637,000
Dilutive effect of stock options                            521,000        588,000
                                                        --------------------------
Weighted average common shares outstanding,
  assuming dilution                                       9,490,000      9,225,000
                                                        ==========================


See accompanying notes.


                                       5


NATIONAL TECHNICAL SYSTEMS, INC. AND SUBSIDIARIES
Unaudited Consolidated Statements of Cash Flows
for the Nine Months Ended October 31, 2004 and 2003



                                                                                      2004          2003
                                                                                  --------------------------
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                        $ 1,094,000    $   941,000

Adjustments to reconcile net income to cash provided
by operating activities:
  Depreciation and amortization                                                     3,746,000      3,530,000
  Provisions for losses (recoveries) on receivables                                     5,000         97,000
  Gain on sale of assets                                                             (158,000)            --
  Undistributed earnings of affiliate                                                 (22,000)        29,000
  Deferred income taxes                                                               540,000        487,000
  Tax benefit from stock options exercised                                                 --         23,000
  Changes in assets and liabilities (net of acquisition):
    Accounts receivable                                                              (395,000)     1,830,000
    Inventories                                                                       220,000        623,000
    Prepaid expenses                                                                 (112,000)      (409,000)
    Other assets and intangibles                                                     (333,000)      (260,000)
    Accounts payable                                                                 (760,000)    (1,281,000)
    Accrued expenses                                                                  (38,000)      (839,000)
    Income taxes payable                                                              (23,000)            --
    Deferred income                                                                   239,000        334,000
    Deferred compensation                                                              70,000         67,000
    Income taxes receivable                                                          (538,000)      (137,000)
                                                                                  --------------------------
Cash provided by operating activities                                               3,535,000      5,035,000
                                                                                  --------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property, plant and equipment                                        (4,464,000)    (2,802,000)
  Sale of property, plant and equipment                                               311,000             --
  Investment in life insurance                                                       (130,000)      (118,000)
  Acquisition of assets, net of cash                                               (1,033,000)            --
                                                                                  --------------------------
Net cash used for investing activities                                             (5,316,000)    (2,920,000)
                                                                                  --------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from current and long-term debt                                          1,994,000        294,000
  Repayments of current and long-term debt                                         (1,167,000)    (1,743,000)
  Proceeds from stock issuance                                                        268,000        125,000
  Common stock repurchase                                                                  --       (105,000)
                                                                                  --------------------------
Net cash provided by (used for) financing activities                                1,095,000     (1,429,000)
                                                                                  --------------------------
Effect of exchange rate changes on cash and cash equivalents                           19,000             --
                                                                                  --------------------------

Net increase (decrease) in cash                                                      (667,000)       686,000
Beginning cash balance                                                              4,661,000      3,559,000
                                                                                  --------------------------

ENDING CASH BALANCE                                                               $ 3,994,000    $ 4,245,000
                                                                                  ==========================


See accompanying notes.


                                       6


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 and nine months ended
      October 31, 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 $137,000 and $558,000 for the three and
      nine months ended October 31, 2004, respectively, and $236,000 and
      $838,000 for the three and nine months ended October 31, 2003,
      respectively.

3.    Comprehensive Income

      Accumulated other comprehensive income on the Company's Condensed
      Consolidated Balance Sheets consists of cumulative equity adjustments from
      foreign currency translation. During the three and nine months ended
      October 31, 2004 other comprehensive income was $19,000. Other
      comprehensive income was $0 for the three and nine months ended October
      31, 2003. The tax effect related to foreign currency translation
      adjustments is immaterial and has not been recognized as part of
      comprehensive income or in accumulated other comprehensive income.

4.    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.

5.    Interest and Taxes

      Cash paid for interest and taxes for the nine months ended October 31,
      2004 was $823,000 and $590,000, respectively. Cash paid for interest and
      taxes for the nine months ended October 31, 2003 was $872,000 and
      $523,000, respectively.

6.    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.

7.    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


                                       7


      September 29, 2003; therefore no shares were repurchased during the
      current quarter.

8.    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.

9.    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 October 31,
      2004.

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



                                                     October 31, 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  $   69,000  $   79,000  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
      $30,000 and $22,000 for the nine months ended October 31, 2004  and 2003,
      respectively.

10.   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.


                                       8


11.   Stock-Based Compensation

      As of October 31, 2004, the Company had one stock-based employee
      compensation plan, the 2002 stock option plan. The Company also had a 1994
      stock option plan, which expired, but still has options outstanding. 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 these plans 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:



                                               Nine Months Ended            Three Months
                                                  October 31,                October 31,
                                            -------------------------------------------------
                                                2004         2003         2004         2003
                                                ----         ----         ----         ----
                                                                        
Net Income
   As reported                              $1,094,000    $ 941,000    $ 319,000    $ 273,000
   Stock compensation expense, net of tax     (412,000)    (288,000)    (141,000)    (125,000)
                                            -------------------------------------------------
   Pro forma                                $  682,000    $ 653,000    $ 178,000    $ 148,000

Basic earnings per common share
   As reported                              $     0.12    $    0.11    $    0.04    $    0.03
   Pro forma                                $     0.08    $    0.08    $    0.02    $    0.02

Diluted earnings per common share
   As reported                              $     0.11    $    0.10    $    0.03    $    0.03
   Pro forma                                $     0.07    $    0.07    $    0.02    $    0.02


12.   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 did not have a
      material impact on the Company's financial position, cash flows or results
      of operations.

13.   Acquisition of Assets

      On July 30, 2004, AETL Testing Inc. (a Canadian Corporation), a
      wholly-owned subsidiary of the Company ("AETL"), acquired substantially
      all of the fixed assets of a Canadian Test Laboratory involved in the
      testing of telecommunication equipment, located in Calgary, Alberta,
      Canada, for a total purchase price of $1,033,000. By making this
      acquisition, the Company intends to expand its presence to Canada and
      increase its opportunities in the testing of telecommunication equipment.


                                       9


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.

OVERVIEW

      The Company is a diversified business to business services organization
that supplies testing, certification services, engineering and information
technology 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 management and profit center. 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
industry.

      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, Canada, 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 provider of professional and
information business technology 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 design, test and product compliance
engineering support. 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 product compliance
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 nine months ended October
31.


                                       10


RESULTS OF OPERATIONS

REVENUES
Nine months ended October 31,    2004       % Change    2003
                                ------------------------------
(Dollars in thousands)

Engineering & Evaluation        $46,695        5.9%    $44,073
Technical Solutions              34,020       (4.3)%    35,567
                                -------                -------
  Total revenues                $80,715        1.3%    $79,640
                                =======                =======

For the nine months ended October 31, 2004, consolidated revenues increased by
$1,075,000 or 1.3% when compared to the same period in fiscal 2004.

Engineering & Evaluation:

For the nine months ended October 31, 2004, Engineering and Evaluation revenues
increased by $2,622,000 or 5.9% when compared to the same period in fiscal 2004,
primarily due to revenues of $2,563,000 from the acquisition of DTI Holdings,
LLC, located in Rustburg, Virginia, which was effective on January 1, 2004, and
revenues of $229,000 from the acquisition of a telecommunications test
laboratory in Calgary, Canada in August of 2004. Revenues also increased in the
Company's space and automotive testing businesses and the computer testing
business in Japan. These increases were partially offset by the decrease in the
passive fiber optic testing business and the decrease in defense related
business at the Camden, Arkansas facility, which included revenues from a major
contract related to the war on terrorism. The contract was completed during the
second quarter of fiscal 2004.

Technical Solutions:

For the nine months ended October 31, 2004, revenues in Technical Solutions
decreased by $1,547,000 or 4.3% when compared to the same period in fiscal 2004,
due to the continued weakness in the IT market staffing business.

GROSS PROFIT
Nine months ended October 31,     2004     % Change     2003
                                ------------------------------
(Dollars in thousands)

Engineering & Evaluation        $12,233        0.6%    $12,160
% to segment revenue               26.2%                  27.6%

Technical Solutions               5,441       (2.2)%     5,564
% to segment revenue               16.0%                  15.6%
                                -------                -------
Total                           $17,674       (0.3)%   $17,724
                                =======                =======
% to total revenue                 21.9%                 22.3%

Total gross profit for the nine months ended October 31, 2004 decreased by
$50,000 or 0.3% when compared to the same period in fiscal 2004.

Engineering & Evaluation:

For the nine months ended October 31, 2004, gross profit for the Engineering &
Evaluation Group increased by $73,000 or 0.6% when compared to the same period
in fiscal 2004, primarily as a result of the revenue increase discussed above.
However, the gross profit margin as a percentage of revenues decreased in the
current year primarily due to the decreases in gross profit from the passive
fiber optic testing business and completion of the Camden, Arkansas project, as
discussed above. These lost revenues had higher than average gross margins.


                                       11


Technical Solutions:

For the nine months ended October 31, 2004, gross profit decreased by $123,000
or 2.2% in the Technical Solutions Group when compared to the same period in
fiscal 2004, primarily as a result of the revenue decrease discussed above.
Gross profit margin as a percentage of revenues slightly increased when compared
to the same period in the prior year.

SELLING, GENERAL & ADMINISTRATIVE
Nine months ended October 31,          2004    % Change       2003
                                    ------------------------------
(Dollars in thousands)

Engineering & Evaluation            $10,588        8.9%    $ 9,726
% to segment revenue                   22.7%                  22.1%

Technical Solutions                   4,826      (10.4)%     5,385
% to segment revenue                   14.2%                  15.1%
                                    -------                -------
Total                               $15,414        2.0%    $15,111
                                    =======                =======
% to total revenue                     19.1%                  19.0%

Total selling, general and administrative expenses increased $303,000 or 2.0%
for the nine months ended October 31, 2004 when compared to the same period in
fiscal 2004.

Engineering & Evaluation:

For the nine months ended October 31, 2004, selling, general and administrative
expenses increased by $862,000 or 8.9% when compared to the same period in
fiscal 2004, primarily due to one-time start-up costs associated with the
development of new test specifications for the emerging wireless technologies
and the development of capabilities to perform testing on new DSL services, and
costs incurred by the Company to prepare for Section 404 of the Sarbanes-Oxley
Act, that makes reporting on internal controls mandatory for all SEC
registrants. Selling, general and administrative expenses also increased due to
sales costs related to efforts to expand the Company nationally and
internationally, the addition of new sales and customer service representatives
and costs related to the improvement of the Company's internal IT infrastructure
and website.

Technical Solutions:

For the nine months ended October 31, 2004, selling, general and administrative
expenses decreased by $559,000 or 10.4% 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.

OPERATING INCOME
Nine months ended October 31,        2004      % Change      2003
                                    ------------------------------
(Dollars in thousands)

Engineering & Evaluation            $ 1,645      (32.4)%   $ 2,434
% to segment revenue                    3.5%                   5.5%

Technical Solutions                     615      243.6%        179
% to segment revenue                    1.8%                   0.5%
                                    -------                -------
Total                               $ 2,260      (13.5)%   $ 2,613
                                    =======                =======
% to total revenue                      2.8%                   3.3%

Operating income for the nine months ended October 31, 2004 decreased by
$353,000 or 13.5% when compared to fiscal 2004.

Engineering & Evaluation:

For the nine months ended October 31, 2004, operating income in the Engineering
& Evaluation Group decreased by


                                       12


$789,000 or 32.4% when compared to the same period in fiscal 2004, as a result
of the increase in selling, general and administrative expenses discussed above,
partially offset by a slight increase in gross profit discussed above.

Technical Solutions:

For the nine months ended October 31, 2004, operating income in the Technical
Solutions Group increased by $436,000 or 243.6% when compared to the same period
in fiscal 2004, as a result of the decrease in selling and general and
administrative expenses discussed above, partially offset by the decrease in
gross profit discussed above.

INTEREST EXPENSE

Net interest expense decreased by $68,000 in the nine months ended October 31,
2004 when compared to the same period in fiscal 2004. This decrease was
primarily due to higher average debt balances during the nine months ended
October 31, 2004, when compared to the same period last year.

INCOME TAXES

The income tax provisional rate of 34.2% for the nine months ended October 31,
2004 is based on the estimated provision for fiscal year ending January 31, 2005
and is lower than normal due to the earnings associated with the Company's
foreign subsidiary which significantly increased in the current year and are
considered to be permanently invested and no provision for U.S. federal or state
income taxes has been made for this subsidiary. 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

The increase in net income for the nine months ended October 31, 2004, compared
to the same period in fiscal 2004, was primarily due to the increase in other
income and minority interest, decrease in interest expense and income taxes,
partially offset by a lower operating income.

The following information is based upon results for National Technical Systems,
Inc. for the three months ended October 31.

RESULTS OF OPERATIONS

REVENUES
Three months ended October 31,        2004    % Change      2003
                                    ------------------------------
(Dollars in thousands)

Engineering & Evaluation            $15,378        8.3%    $14,196
Technical Solutions                  10,915       (4.2)%    11,395
                                    -------                -------
  Total revenues                    $26,293        2.7%    $25,591
                                    =======                =======

For the three months ended October 31, 2004, consolidated revenues increased by
$702,000 or 2.7% when compared to the same period in fiscal 2004.

Engineering & Evaluation:

For the three months ended October 31, 2004, Engineering and Evaluation revenues
increased by $1,182,000 or 8.3% when compared to the same period in fiscal 2004,
primarily due to revenues of $822,000 from the acquisition of DTI Holdings,
which was effective on January 1, 2004 and revenues of $229,000 from the
acquisition of a


                                       13


telecommunications test laboratory in Calgary, Canada in August of 2004. The
Company also experienced increases in revenues from the automotive testing
business and the Company's computer testing business in Japan. These increases
were partially offset by the decrease in the passive fiber optic testing
business and a decrease in revenues at the Santa Clarita facility.

Technical Solutions:

For the three months ended October 31, 2004, Technical Solutions revenues
decreased by $480,000 or 4.2% when compared to the same period in fiscal 2004,
due to the continued weakness in the IT market staffing business.


GROSS PROFIT
Three months ended October 31,        2004    % Change      2003
                                    ------------------------------
(Dollars in thousands)

Engineering & Evaluation            $ 4,021       (0.6)%   $ 4,045
% to segment revenue                   26.1%                  28.5%

Technical Solutions                   1,805        2.8%      1,755
% to segment revenue                   16.5%                  15.4%
                                    -------                -------
Total                               $ 5,826        0.4%    $ 5,800
                                    =======                =======
% to total revenue                     22.2%                  22.7%

Total gross profit for the three months ended October 31, 2004 increased by
$26,000 or 0.4% when compared to the same period in fiscal 2004.

Engineering & Evaluation:

For the three months ended October 31, 2004, gross profit for the Engineering &
Evaluation Group decreased by $24,000 or 0.6% when compared to the same period
in fiscal 2004, primarily as a result of the revenue decreases in the passive
fiber optic testing business and the decrease in revenues at the Santa Clarita
facility. These decreases were partially offset by the increase in gross profit
from the acquisition of DTI Holdings, the improved business in Japan and the
increase in automotive revenues.

Technical Solutions:

For the three months ended October 31, 2004, gross profit increased by $50,000
or 2.8% in the Technical Solutions Group when compared to the same period in
fiscal 2004. This increase is primarily due to a slight improvement in contract
margins. Gross profit as a percentage of revenue increased slightly to 16.5 %
from 15.4% when compared to the same period in the prior year.

SELLING, GENERAL & ADMINISTRATIVE
Three months ended October 31,       2004     % Change      2003
                                    ------------------------------
(Dollars in thousands)

Engineering & Evaluation            $ 3,565        6.5%    $ 3,348
% to segment revenue                   23.2%                 23.6%

Technical Solutions                   1,512      (13.1)%     1,739
% to segment revenue                   13.9%                  15.3%
                                    -------                -------
Total                               $ 5,077       (0.2)%   $ 5,087
                                    =======                =======
% to total revenue                     19.3%                  19.9%

Total selling, general and administrative expenses decreased $10,000 or 0.2% for
the three months ended October 31, 2004 when compared to the same period in
fiscal 2004.


                                       14



Engineering & Evaluation:

For the three months ended October 31, 2004, selling, general and administrative
expenses increased by $217,000 or 6.5% when compared to the same period in
fiscal 2004, primarily due to one-time start-up costs associated with the
development of new test specifications for the emerging wireless technologies
and the development of capabilities to perform testing on new DSL services, and
costs incurred by the Company to prepare for Section 404 of the Sarbanes-Oxley
Act. Selling, general and administrative expenses also increased due to sales
costs related to efforts to expand the Company nationally and internationally,
the addition of new sales and customer service representatives and costs related
to the improvement of the Company's internal IT infrastructure and website.

Technical Solutions:

For the three months ended October 31, 2004, selling, general and administrative
expenses decreased by $227,000 or 13.1% 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.

OPERATING INCOME
Three months ended October 31,        2004    % Change      2003
                                    ------------------------------
(Dollars in thousands)

Engineering & Evaluation            $   456      (34.6)%   $   697
% to segment revenue                    3.0%                   4.9%

Technical Solutions                     293     1731.3%         16
% to segment revenue                    2.7%                   0.1%
                                    -------                -------
Total                               $   749        5.0%    $   713
                                    =======                =======
% to total revenue                      2.8%                   2.8%

Operating income for the three months ended October 31, 2004 increased by
$36,000 or 5.0% when compared to fiscal 2004.

Engineering & Evaluation:

For the three months ended October 31, 2004, operating income in the Engineering
& Evaluation Group decreased by $241,000 or 34.6% when compared to the same
period in fiscal 2004, as a result of the slight decrease in gross profit and
the increase in selling and general and administrative expenses discussed above.

Technical Solutions:

For the three months ended October 31, 2004, operating income in the Technical
Solutions Group increased by $277,000 when compared to the same period in fiscal
2004, primarily as a result of the decrease in selling and general and
administrative expenses and the increase in gross profit.

INTEREST EXPENSE

Net interest expense increased by $14,000 in the three months ended October 31,
2004 when compared to the same period in fiscal 2004. This increase was
primarily due to higher interest rate levels for the three months ended October
31, 2004, and slightly higher average debt balances for the three months ended
October 31, 2004 when compared to the same period last year.


                                       15


INCOME TAXES

The income tax provisional rate of 28.6% for the three months ended October 31,
2004 reflects a rate that is lower than the U.S. federal statutory rate due to
the earnings associated with the Company's foreign subsidiary which
significantly increased in the second and third quarters and are considered to
be permanently invested and no provision for U.S. federal or state income taxes
has been made for this subsidiary. 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

The increase in net income for the three months ended October 31, 2004, compared
to the same period in fiscal 2004, was primarily due to the higher operating
income and lower income taxes, partially offset by higher interest expense,
other expense and minority interest.

BUSINESS ENVIRONMENT

Engineering & Evaluation:

The Company provides product certification, product safety testing and product
evaluation to ensure its high tech clients' products meet established
specifications or standards. In recent years, domestic and worldwide political
and economic developments have impacted positively the market needs for defense
and advanced technology systems. The Company is well positioned to service these
emerging test and certification needs. Also, the Company continues to add
capability to provide high tech product compliance services for the
telecommunications industry, both domestically and internationally. The Company
currently offers a complete suite of product certification (NEBS testing) in its
laboratories in California, Massachusetts, Texas and Germany to support legacy
communication networks. The Company also offers a complete suite of passive
fiber components certifications in California as regional Bell operating
companies continue to upgrade their networks for fiber transmission. Regional
Bell operating companies are also upgrading their networks for DSL services. NTS
has recently achieved approvals, and recently developed in California test
suites, to certify DSL modems for the Regional Bell operating companies. NTS
believes DSL certification is an emerging market and NTS, with its recent
approvals and recently developed test suites is well positioned to service the
demand. In addition, NTS believes that certification of wireless products is an
emerging market and NTS has recently invested personnel and capital to develop
test specifications and test suites to service this future business need. In
addition, NTS has experienced an increased customer demand for environmental
testing for satellite and automotive components. The Company believes this
demand will continue for the foreseeable future.

The Company anticipates budget increases for operational readiness spending as
well as research and development spending for homeland security and defeating
terrorism. As products are developed for these activities, the Company is well
positioned to meet the test and evaluation requirements. The Company's Camden
facility performed a major weapons testing program in fiscal 2004 which resulted
in a one time significant growth of revenue and margin. The Company does not
foresee in the immediate future a similar program to replace this activity. The
Company believes however the demand for overall defense related testing will
continue to increase for the foreseeable future. The Company's Santa Clarita
facility, its largest aerospace facility, continues to experience a decline in
sales during this period, following construction of a public highway immediately
adjacent to the Santa Clarita facility. A portion of the highway was built on
real property taken from the Company by eminent domain. The Company is seeking,
through the appeal process, appropriate compensation for the taking of the
Company's property. In an effort to maintain the economic viability of the
facility, several new capabilities have been added which include fuel cell
testing, upgraded acoustical testing, clean environment satellite testing and
installation of a high pressure air system. New business is currently being
booked for these services. The Fullerton facility performed extensive passive
fiber optics component testing in accordance with the Fiber Distributing Frames
Certification. These tests resulted in significant revenue and margin growth for
this facility. This level of activity has reduced significantly as market
demands subsided. The Company does not believe the demand level for this
specific activity will be repeated in the foreseeable future. The Company does
believe however the demand for general Passive Fiber Component Certification
will continue, as Regional Bell operating companies continue to upgrade their
networks. The Company does anticipate an increase in DSL modem certification


                                       16


starting in January as a result of the new requirements for certification
developed by Verizon, Bell South, Bell Canada and SBC.

Technical Staffing:

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 technical staffing 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 include consultants and technical experts provided by Technical
Staffing.

Notwithstanding the foregoing, and because of factors affecting the Company's
operating results, past financial performance should not be considered to be a
reliable indicator of future performance.


                                       17


LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operating activities of $3,535,000 in the nine months ended
October 31, 2004 primarily consisted of net income of $1,094,000 adjusted for
non-cash items of $3,746,000 in depreciation and amortization offset by a
decrease of $1,147,000 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 the changes in accounts receivable,
inventories, other assets and intangibles, deferred income and income taxes
receivable, partially offset by an increase in the changes in prepaid expenses,
accounts payable and accrued expenses.

Net cash used for investing activities in the nine months ended October 31, 2004
of $5,316,000 was attributable to capital spending of $4,464,000, the
acquisition of the Canadian test laboratory for $1,033,000 and cash used in life
insurance of $130,000, 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
nine months ended October 31, 2003 to the nine months ended October 31, 2004, by
$2,396,000 primarily as a result of the increase in capital spending in the
current year and the acquisition of the Canadian test laboratory.

Net cash provided by financing activities in the nine months ended October 31,
2004 of $1,095,000 consisted of proceeds from borrowings of debt of $1,994,000,
proceeds from stock options exercised of $268,000, offset by cash used for
repayment of debt of $1,167,000. Net cash provided by financing activities
increased from the nine months ended October 31, 2003 to the nine months ended
October 31, 2004, by $2,524,000 primarily as a result of the increase in
borrowings of debt and the decrease in repayments 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, retained 60% of the line with First Bank, as the
participant, holding 40% of the line. The revolving line of credit was reduced
by $1,750,000 on August 1, 2003 and was reduced again on August 1, 2004 by
$1,750,000 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'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 October 31, 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 was $998,000 as of
October 31, 2004. The Company is currently in negotiations with its banks to
increase its lines of credit. The Company was in full compliance with all of the
covenants with its banks as of October 31, 2004.

      The Company has additional equipment line of credit agreements (at
interest rates of 4.81 % to 10.21%) to finance various test equipment with terms
of 60 months for each equipment schedule. The outstanding balance at October 31,
2004 was $2,592,000. The balance of other notes payable collateralized by land
and building was $3,012,000, and the balance of unsecured notes was $527,000 at
October 31, 2004.


                                       18


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.


                                       19


PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

      (a)   Exhibits

            10.8 - Amendment number four to revolving credit agreement between
            the Company and Comerica Bank effective July 30, 2004.

            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

            None.


                                       20


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: December 14, 2004                   By:  /s/ Lloyd Blonder
                                             ------------------------------
                                          Lloyd Blonder
                                          Senior Vice President
                                          Chief Financial Officer

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


                                       21