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

                                  FORM 10-QSB/A

                                   (Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934 for the quarterly period ended June 30, 2005.

[] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 for the transition period from __________ to ________.

                        Commission file number: 001-16237

                                  AIRTRAX, INC.
                 (Name of Small Business Issuer in its charter)

           New Jersey                               22-3506376
     -------------------------------       ---------------------------------
    (State or other jurisdiction of        (IRS Employer Identification No.)
     incorporation or organization

                200 Freeway Drive, Unit One, Blackwood, NJ 08012
                    (Address of principal executive offices)

                                 (856) 232-3000
                           (Issuer's telephone number)

                     870B Central Avenue, Hammonton NJ 08037
              (Former name, former address and former fiscal year,
                         if changed since last report)

Check whether issuer (1) filed all reports required to be filed by Section 13 or
15(d) of the Exchange Act during the past 12 months (or 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 [ ]

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court: Yes [ ] No [ ]

Indicate by check whether the registrants is a shell company (as defined in rule
12b of the Exchange Act). yes [ ] no [X]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: As of August 04, 2005, the issuer had
21,695,735 shares of common stock, no par value, issued and outstanding.

Transitional Small Business Issuer Format (Check One): Yes [ ] No [X]




                                Explanatory Note

Certain  errors  effecting  the June 30,  2005  financial  statements  have been
discovered  during an internal review.  The corrections  resulted in a change in
the  amount of net loss  attributable  to  common  shareholders  with  resultant
changes in deficit accumulated during development stage,  certain changes in the
statement of cash flows and certain changes in balance sheet account balances as
of June 30, 2005.

The  corrections  result from a change in the method of accounting  for embedded
derivatives contained in convertible notes and warrants. They had been accounted
for under the  provisions of EITF 98-5 and EITF 00-27.  As further  described in
Note 2, they are now accounted for under the provisions of EITF 00-19.

For the  convenience  of the reader,  this Form 10-QSB/A sets forth the original
Form  10-QSB in its  entirety.  However,  this Form  10-QSB/A  only  amends  our
financial statements and the footnotes to our financial  statements,  along with
the corresponding  changes to our Management's  Discussion and Analysis. We also
corrected  typographical  errors and have revised our  controls  and  procedures
disclosure  as a result  of these  restatements.  No  other  information  in the
original Form 10-QSB is amended  hereby.  In addition,  pursuant to the rules of
the SEC, the original  Form 10-QSB has been amended to contain  currently  dated
certifications  from our Principal  Executive  Officer and  Principal  Financial
Officer,  as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002.
The  certifications of our Principal  Executive Officer and Principal  Financial
Officer are  attached to this Form  10-QSB/A  as Exhibits  31.1,  31.2 and 32.1,
respectively








                                  AIRTRAX, INC.
                  JUNE 30, 2005 QUARTERLY REPORT ON FORM 10-QSB





                                TABLE OF CONTENTS

                                                                          PAGE
                                                                          ----

   PART I -  FINANCIAL INFORMATION

   Item 1.   Financial Statements (Unaudited)

   Balance Sheets                                                            2

   Statements of Operations and Deficit Accumulated During
   Development Stage                                                         2

   Statements of Cash Flows                                                  4

   Notes to Financial Statements                                             5

   Special Note Regarding Forward Looking Statements                        12

   Item 2.   Management's Discussion and Analysis or Plan of Operations     12

   Item 3.   Controls and Procedures                                        18

   PART II - OTHER INFORMATION

   Item 1.   Legal Proceedings                                              18

   Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds    18

   Item 3.   Defaults Upon Senior Securities                                19

   Item 4.   Submission of Matters to a Vote of Security Holders            19

   Item 5.   Other Information                                              19

   Item 6.   Exhibits                                                       19

   SIGNATURES                                                               22



                                       1




                                  AIRTRAX, INC.
                          (A Development Stage Company)
                                 BALANCE SHEETS





                                                                   June 30, 2005       December 31,
                                                                    (Unaudited)            2004
                                                                     (Restated)         (Audited)
                                                                    ------------       ------------
                                                                                       
ASSETS

Current Assets
         Cash                                                      $   1,098,691       $    641,477
         Accounts receivable                                               2,445                  -
         Accrued interest receivable                                     244,666             86,667
         Inventory                                                     1,673,435            709,281
         Prepaid expenses                                                      -              5,113
         Vendor advance                                                  173,017             52,017
         Deferred tax asset                                              448,860            224,414
                                                                    ------------       ------------
                  Total current assets                                 3,641,114          1,718,969
                                                                    ------------       ------------

Fixed Assets
         Office furniture and equipment                                  111,786             90,714
         Automotive equipment                                             21,221             21,221
         Shop equipment                                                   43,619             24,553
         Casts and tooling                                               236,484            205,485
                                                                    ------------       ------------
                                                                         413,110            341,973
         Less, accumulated depreciation                                  266,592            248,386
                                                                    ------------       ------------
                  Net fixed assets                                       146,518             93,587
                                                                    ------------       ------------

Other Assets
         Advances to FiLCO GmbH                                        5,266,136          2,670,000
                Patents - net                                            145,152            117,402
                Bond discount                                            479,167                  -
                Utility deposits                                              65                 65
                                                                    ------------       ------------
                  Total other assets                                   5,890,520          2,787,467
                                                                    ------------       ------------
              TOTAL ASSETS                                          $  9,678,152       $  4,600,023
                                                                    ============       ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
         Accounts payable                                           $    559,506       $    394,959
         Accrued liabilities                                             424,555            459,565
         Warrant and conversion liability                              2,623,436          1,219,750
         Shareholder deposits for stock                                        -          1,403,174
         Shareholder notes payable                                        33,460             33,455
                                                                    ------------       ------------
                  Total current liabilities                            3,640,957          3,510,903

Long Term Convertible Debt                                               500,000                  -
                                                                    ------------       ------------

             TOTAL LIABILITIES                                         4,140,957          3,510,903
                                                                    ------------       ------------

Stockholders' Equity
         Common stock - authorized, 100,000,000 shares
         without par value; issued
         and outstanding - 21,639,926 and
         15,089,342, respectively                                     20,565,123         10,822,854
         Paid in capital - warrants                                    1,708,312                  -
         Preferred stock - authorized, 5,000,000 shares
         without par value; 275,000 issued and outstanding                12,950             12,950
         Deficit accumulated during development stage                (16,542,238)        (9,539,732)
         Deficit prior to development stage                             (206,952)          (206,952)
                                                                    ------------       ------------

                  Total stockholders' equity                           5,537,195          1,089,120

         TOTAL LIABILITIES AND
                                                                    ------------       ------------
STOCKHOLDER'S EQUITY                                                $  9,678,152       $  4,600,023
                                                                    ============       ============





   The accompanying notes are an integral part of these financial statements.

                                       2






                                  AIRTRAX, INC.
                          (A Development Stage Company)
                      STATEMENTS OF OPERATIONS AND DEFICIT
                      ACCUMULATED DURING DEVELOPMENT STAGE
             For the Six Month Periods Ended June 30, 2005 and 2004
                                   (Unaudited)





                                                                                                          May 19, 1997
                                                                                                      (Date of Inception)
                                                                        2005                            to June 30, 2005
                                                                     (Restated)            2004            (Restated)
                                                                    ------------       ------------       ------------
                                                                                                     
SALES                                                               $    167,545       $          -       $  1,190,668

COST OF GOODS SOLD                                                       160,126                  -            630,497
                                                                    ------------       ------------       ------------

  Gross Profit (Loss)                                                      7,419                  -            560,171

OPERATING AND ADMINISTRATIVE EXPENSES                                  2,007,882            848,141         10,956,103
                                                                    ------------       ------------       ------------

OPERATING LOSS                                                        (2,000,463)          (848,141)       (10,395,932)

OTHER INCOME AND EXPENSE
         Revaluation income (expense)                                    600,299                  -           (263,981)
         Interest expense                                                (74,430)           (13,730)          (249,494)
         Interest income                                                 172,300             10,127            258,967
         Other income                                                        211                 94             78,505
         Conversion expense                                           (5,600,139)                 -         (5,955,609)
                                                                    ------------       ------------       ------------

NET LOSS BEFORE INCOME TAXES                                          (6,902,222)          (851,650)       (16,527,544)

INCOME TAX BENEFIT (STATE):
         Current                                                         224,446             67,770            224,446
         Prior years                                                           -                  -            717,142
                                                                    ------------       ------------       ------------
                  Total Benefit                                          224,446             67,770            941,588
                                                                    ------------       ------------       ------------

NET LOSS DURING DEVELOPMENT STAGE                                     (6,677,776)          (783,880)       (15,585,956)

DEEMED DIVIDENDS ON PREFERRED STOCK                                      273,167                  -            461,579


NET LOSS  ATTRIBUTABLE TO COMMON STOCKHOLDERS                         (6,950,943)          (783,880)       (16,047,535)

PREFERRED STOCK DIVIDENDS DURING DEVELOPMENT STAGE                       (51,563)           (85,937)          (494,703)
                                                                    ------------       ------------       ------------

DEFICIT ACCUMULATED DURING DEVELOPMENT STAGE                        $ (7,002,506)      $   (869,817)      $(16,542,238)
                                                                    ============       ============       ============

NET LOSS PER SHARE:

NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS                        $ (6,950,943)      $   (783,880)
ADJUSTMENT FOR PREFERRED STOCK DIVIDENDS                                 (34,375)           (34,375)
                                                                    ------------       ------------
LOSS ALLOCABLE TO COMMON SHAREHOLDERS                               $ (6,985,318)      $   (818,255)
                                                                    ============       ============

NET LOSS PER SHARE - Basic and Diluted                              $       (.36)      $       (.08)

WEIGHTED AVERAGE SHARES OUTSTANDING                                   19,435,015         10,267,532





   The accompanying notes are an integral part of these financial statements.


                                       3





                                  AIRTRAX, INC.
                          (A Development Stage Company)
                      STATEMENTS OF OPERATIONS AND DEFICIT
                      ACCUMULATED DURING DEVELOPMENT STAGE
            For the Three Month Periods Ended June 30, 2005 and 2004
                                   (Unaudited)




                                                                                                           May 19, 1997
                                                                                                       (Date of Inception)
                                                                       2005                             to June 30, 2005
                                                                     (Restated)            2004            (Restated)
                                                                    ------------       ------------       ------------
                                                                                                     
SALES                                                               $     90,554       $          -       $  1,190,668

COST OF GOODS SOLD                                                       107,765                  -            630,497
                                                                    ------------       ------------       ------------

         Gross Profit (Loss)                                             (17,211)                 -            560,171

OPERATING AND ADMINISTRATIVE
 EXPENSES                                                              1,284,288            549,332         10,956,103
                                                                    ------------       ------------       ------------

OPERATING LOSS                                                        (1,301,499)          (549,332)       (10,395,932)

OTHER INCOME AND EXPENSE
         Revaluation income (expense)                                    373,440                  -           (263,981)
         Interest expense                                                (34,158)            (6,126)          (249,494)
         Interest income                                                 111,156             10,127            258,967
         Other income                                                         75                 94             78,505
         Conversion expense                                             (467,446)                 -         (5,955,609)
                                                                    ------------       ------------       ------------

NET LOSS BEFORE INCOME TAXES                                          (1,318,432)          (545,237)       (16,527,544)

INCOME TAX BENEFIT (STATE):
         Current                                                         166,301             41,811            224,446
         Prior years                                                           -                  -            717,142
                                                                    ------------       ------------       ------------
                  Total Benefit                                          166,301             41,811            941,588
                                                                    ------------       ------------       ------------

NET LOSS DURING DEVELOPMENT STAGE                                     (1,152,131)          (503,426)       (15,585,956)

DEEMED DIVIDENDS ON PREFERRED STOCK                                      273,167                  -            461,579


NET LOSS  ATTRIBUTABLE TO COMMON STOCKHOLDERS                         (1,425,298)          (503,426)       (16,047,535)

PREFERRED STOCK DIVIDENDS DURING DEVELOPMENT STAGE                       (51,563)           (40,104)          (494,703)
                                                                    ------------       ------------       ------------
DEFICIT ACCUMULATED DURING DEVELOPMENT STAGE                        $ (1,476,861)      $   (543,530)      $(16,542,238)
                                                                    ============       ============       ============

NET LOSS PER SHARE:

NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS                        $ (1,425,298)      $   (503,426)
ADJUSTMENT FOR PREFERRED STOCK DIVIDENDS                                 (17,188)           (17,188)
                                                                    ------------       ------------
LOSS ALLOCABLE TO COMMON SHAREHOLDERS                               $ (1,442,486)      $   (520,614)
                                                                    ============       ------------


NET LOSS PER SHARE - Basic and Diluted                              $       (.07)      $       (.05)


WEIGHTED AVERAGE SHARES OUTSTANDING                                   21,477,816         11,430,485




   The accompanying notes are an integral part of these financial statements.


                                       4




                                  AIRTRAX, INC.
                          (A Development Stage Company)
                            STATEMENTS OF CASH FLOWS
             For the Six Month Periods ended June 30, 2005 and 2004
                                   (Unaudited)



                                                                                                          May 19, 1997
                                                                                                      (Date of Inception)
                                                                         2005                          to June 30, 2005
                                                                     (Restated)            2004            (Restated)
                                                                    ------------       ------------       ------------
                                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                                            $ (6.950,943)      $   (783,880)      $(16,047,535)
Adjustments to reconcile net loss to net cash
consumed by operating activities:
Charges not requiring the outlay of cash:
  Depreciation and amortization                                           21,666             18,106            322,830
  Amortization of bond discount                                           20,833                  -             20,833
  Equity securities issued for services                                  717,593            278,244          3,656,816
  Revaluation expense (income)                                          (600,299)                 -            263,981
  Conversion expense                                                   5,600,139                  -          5,955,609
  Stock issued in settlement of interest obligations                      36,986                  -             36,986
  Increase in accrual of deferred tax benefit                           (224,446)           (67,770)          (448,860)
  Deemed dividends on preferred stock                                    273,167                  -            461,579
  Interest accrued on shareholder loan                                     2,007              2,925             23,648
Changes in current assets and liabilities:
  Increase in accrued interest receivable                               (157,999)                 -           (244,666)
  Increase in accounts receivable                                         (2,445)           (37,485)            (2,445)
  Increase in vendor advances                                           (121,000)                 -           (173,017)
  Increase (decrease) in accounts payable and accrued liabilities         45,945           (345,261)           966,299
  Increase in prepaid expenses                                                 -                  -           (146,957)
  Increase in inventory                                                 (964,154)           (33,833)        (1,673,435)
                                                                    ------------       ------------       ------------

Net Cash Consumed By Operating Activities                           (2,302,950)           (968,954)       (7,028,334)
                                                                    ------------       ------------       ------------

CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions of equipment                                                (71,137)           (25,412)          (419,421)
Additions to patent cost                                                 (31,460)                 -           (189,391)
Advances to Filco GmbH                                                (2,596,136)        (1,000,000)        (5,266,136)
                                                                    ------------       ------------       ------------
                  Net Cash Consumed By
                        Investing Activities                          (2,698,733)        (1,025,412)         5,874,948)
                                                                    ------------       ------------       ------------

CASH FLOWS FROM FINANCING ACTIVITIES
Net proceeds of issuance of convertible debt                           4,277,500                  -          4,277,500
Net proceeds of common stock sales                                        55,000          2,457,212          8,627,611
Proceeds of convertible loan                                             409,913                  -            409,913
Proceeds from exercise of warrants                                       718,486                  -            812,236
Proceeds of sales of preferred stock                                           -                  -             12,950
Proceeds from exercise of options                                              -                  -             14,344
Borrowings (repayments) of stockholder loans                              (2,002)           (52,005)            33,118
Preferred stock dividends paid in cash                                         -            (85,937)          (185,274)
Principal payments on installation note                                        -               (471)              (425)
                                                                    ------------       ------------       ------------
                           Net Cash Provided By
                      Financing Activities                             5,458,897          2,318,799         14,001,973
                                                                    ------------       ------------       ------------

                  Net (Decrease) Increase In Cash                        457,214            324,433          1,098,691
         Balance at beginning of period                                  641,477             37,388                  -
                                                                    ------------       ------------       ------------
         Balance at end of period                                   $  1,098,691       $    361,821       $  1,098,691
                                                                    ============       ============       ============



   The accompanying notes are an integral part of these financial statements.

                                       5



                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)



1.   BASIS OF PRESENTATION

The unaudited interim financial  statements of AirTrax,  Inc. ("the Company") as
of June 30,  2005 and for the three month and six month  periods  ended June 30,
2005 and 2004,  respectively,  have been prepared in accordance  with accounting
principles  generally accepted in the United State of America. In the opinion of
management, such information contains all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for such
periods.  The results of operations  for the quarter ended June 30, 2005 are not
necessarily  indicative  of the results to be expected  for the full fiscal year
ending December 31, 2005.

Certain information and disclosures  normally included in the notes to financial
statements  have  been  condensed  or  omitted  as  permitted  by the  rules and
regulations  of the  Securities  and Exchange  Commission,  although the Company
believes  the  disclosure  is adequate  to make the  information  presented  not
misleading.  The accompanying  unaudited financial  statements should be read in
conjunction  with the  financial  statements  of the  Company for the year ended
December 31, 2004.

2.   COMMON STOCK AND WARRANTS

The certificate of  incorporation  was amended on March 28, 2005 to increase the
number of authorized  shares to 100,000,000 for the common no par stock,  and to
5,000,000 for the preferred no par stock.

On February 11, 2005, the Company issued $5,000,000 of 8% convertible promissory
notes,  which were  convertible  into  Company  common  stock and two classes of
warrants to purchase  Company  common stock.  The notes were to mature on August
10, 2005. The Company retained the right to require conversion of the notes at a
price of $1.30 per share.  Conversion  occurred on March 29, 2005 and  3,846,154
shares of common stock were issued.  In  addition,  warrants to purchase  common
stock were issued in  connection  with this  transaction  as follows:  1,923,077
Class A  warrants  and  961,538  Class B  warrants.  The  Class A  warrants  are
exercisable  for a five year  period at a price per share of $1.85;  the Class B
warrants are  exercisable  for a five year period at a price per share of $2.11.
As partial  compensation,  the broker-dealer which arranged this transaction was
awarded 384,616  warrants to purchase  common stock at $1.85 per share,  100,000
warrants to purchase common stock at $1.00 per share.

The issuance of  convertible  promissory  notes and warrants was  accounted  for
under the provisions of Emerging Issues Task Force (EITF) 98-5,  "Accounting for
Securities  with  Beneficial  Conversion  Features  or  Contingently  Adjustable
Conversion  Ratios",  and EITF 00-27,  "Application of Issue No. 98-5 to Certain
Convertible  Investments".  This  accounting  was  corrected  in these  restated
financial  statements  to apply the  provisions of EITF 00-19,  "Accounting  for
Derivative  Financial  Instruments  Indexed  to and  Potentially  Settled  in, a
Company's Own Stock". See Note 3 for further details.

                                       6






                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


2.   COMMON STOCK AND WARRANTS (Continued)

On May 14, 2005, the Company issued a $500,000 8% convertible  note. The note is
schedule for maturity in two years.  During that period,  it can be converted to
stock at a rate of $1.30 per share,  which would  translate  to 384,615  shares.
Accompanying the convertible note were 384,615 warrants to purchase common stock
at $2.11 per share; these warrants are exercisable over a five year period.

A total of 8,536,298 warrants was outstanding at June 30, 2005 as follows:




                                                                                            Other              Total
                                                       Class A          Class B            Warrants           Warrants
                                                      ---------        ---------          ---------          ---------
                                                                                                     
Outstanding at December 31, 2004                              -                -          5,537,763          5,537,763
Increases:
Warrants issued in connection with  sale of
   $5,000,000 of convertible notes
                                                      1,923,077          961,538            484,616          3,369,231
Warrants issued in conjunction with $500,000 of
   convertible debt                                           -          384,615                  -            384,615
Other warrants issued                                         -                -             37,689             37,689

Reductions:
    Warrants exercised                                        -                -           (593,000)          (593,000)
    Warrants voided                                           -                -           (200,000)          (200,000)
                                                      ---------        ---------          ---------          ---------
Outstanding, June 30, 2005                            1,923,077        1,346,153          5,267,068          8,536,298
                                                      =========        =========          =========          =========


Shares of common stock were issued during the second quarter and first six
months of 2005 as follows:

                                                                                            Second
                                                                                            Quarter         Six Months
                                                                                           --------          ---------
Conversion of $5,000,000 notes                                                                    -          3,846,154
Private placement sales                                                                           -             68,750
Shares issued based on warrants exercised                                                   130,858            593,000
Issuance of shares sold in prior year                                                             -          1,749,827
Shares issued for services                                                                  264,400            264,400
Shares issued in settlement of interest  on convertible notes                                28,453             28,453
                                                                                           --------          ---------
      Total shares issued                                                                   423,711          6,550,584
                                                                                           ========          =========




                                       7




                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)

3.   RESTATEMENTS

Certain  errors  affecting  the June 30,  2005  financial  statements  have been
discovered  during an internal  review.  Correcting  these errors  resulted in a
change  in the  amount of net loss  attributable  to  common  shareholders  with
resultant  changes in deficit  accumulated  during  development  stage,  certain
changes in the  statement  of cash flows and  certain  changes in balance  sheet
account balances as of June 30, 2005. The financial statements for the three and
six month  periods  ended June 30,  2005 and for the period May 19, 1997 to June
30, 2005 have,  therefore,  been restated to correct these errors.  The restated
amounts are compared with the amounts previously reported in the tables below.

These  restatements  are the result of a change in the method of accounting  for
embedded derivatives contained in convertible notes and warrants.  They had been
accounted  for under the  provisions  of EITF 98-5 and EITF  00-27.  As  further
described in Note 2, they are now  accounted  for under the  provisions  of EITF
00-19. In addition, it was determined that a dividend on the preferred stock had
been incorrectly calculated. Correcting for this dividend resulted in changes in
the balances of the accounts  making up  stockholders  equity and a reduction in
the amount of deemed dividends.


                             Statement Of Operations
                  For The Six Month Period Ended June 30, 2005




                                                                    As Originally
                                                                      Presented         Adjustments       As Restated
                                                                    ------------       ------------     --------------
                                                                                                     
Revaluation expense                                                 $          -       $    600,299 (2) $      600,299
Interest expense                                                      (4,288,161)         4,213,731 (4)        (74,430)
Conversion expense                                                             -         (5,600,139)(1)     (5,600,139)
Deemed dividends on preferred stock                                     (479,167)           206,000 (5)       (273,167)
                                                                                       ------------

Net loss attributable to common shareholders                        $ (6,370,834)      $   (580,109)    $   (6,950,943)
                                                                    ============       ============     ==============


                             Statement Of Operations
                 For The Three Month Period Ended June 30, 2005
                                                                   As Originally
                                                                      Presented         Adjustments       As Restated
                                                                    ------------       ------------     --------------
Revaluation income                                                  $          -       $    373,440 (2) $      373,440
Conversion expense                                                             -           (467,446)(1)       (467,446)
Deemed dividends on preferred stock                                     (479,167)           206,000 (5)       (273,167)
                                                                                       ------------
Net loss attributable to common shareholders                        $ (1,537,292)      $    111,994     $   (1,425,298)
                                                                    ============       ------------     ==============


                             Statement Of Operations
                  For The Period May 19, 1997 To June 30, 2005
                                                                   As Originally
                                                                     Presented          Adjustments       As Restated
                                                                    ------------       ------------     --------------
Revaluation expense                                                 $          -       $   (263,981)(2) $     (263,981)
Interest expense                                                      (4,463,225)         4,213,731 (4)       (249,494)
Conversion expense                                                             -         (5,955,609)(1)     (5,955,609)
Deemed dividends on preferred stock                                     (667,579)           206,000 (5)       (461,579)
                                                                                       ------------
Net loss attributable to common shareholders                        $(14,247,676)      $(1,799,859)      $ (16,047,535)
                                                                     ==========        ============      =============




                                       8



                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


3.   RESTATEMENTS (continued)




                             Statement Of Cash Flows
                  For The Six Month Period Ended June 30, 2005




                                                                   As Originally
                                                                      Presented         Adjustments       As Restated
                                                                    ------------       ------------     --------------
                                                                                                    
Net loss                                                            $ (6,370,834)      $   (580,109)    $   (6,950,943)
Revaluation income                                                             -           (600,299)(2)       (600,299)
Value of warrants issued                                                 944,500           (944,500)(4)              -
Deemed dividends on preferred stock                                      479,167           (206,000)(5)        273,167
Conversion benefit                                                     3,269,231         (3,269,231)(4)              -
Conversion expense                                                             -          5,600,139 (1)      5,600,139
                                                                                       ------------
Cash consumed by operating activities                                $(2,302,950)      $          -        $(2,302,950)
                                                                     ===========       ============        ===========


                             Statement Of Cash Flows
                  For The Period May 19, 1997 To June 30, 2005
                                                                   As Originally
                                                                      Presented         Adjustments      As Restated
                                                                    ------------       ------------     -------------
Net loss                                                            $(14,247,676)       $(1,799,859)    $  (16,047,535)
Revaluation expense                                                            -            263,981 (2)        263,981
Value of warrants issued                                                 944,500           (944,500)(4)              -
Deemed dividends on preferred stock                                      667,579           (206,000)(5)        461,579
Conversion benefit                                                     3,269,231         (3,269,231)(4)              -
Conversion expense                                                             -          5,955,609 (1)      5,955,609
                                                                                        -----------
Cash consumed by operating activities                               $( 7,028,334)       $         -     $   (7,028,334)
                                                                    ============        ===========     ==============




                                       9




                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


3.       RESTATEMENTS (continued)


                                  Balance Sheet
                                  June 30, 2005
               Liabilities and Stockholders' Equity


                                                                   As Originally
                                                                     Presented          Adjustments                As Restated
                                                                    ------------       ------------               --------------
                                                                                                                 
Current liabilities:
Liability for warrants and conversion options                       $          -       $  2,623,436(1)(2)         $    2,623,436

Total current liabilities                                              1,017,521          2,623,436                    3,640,957
                                                                    ------------       ------------               --------------

Total liabilities                                                      1,517,521          2,623,436                    4,140,957
                                                                    ------------       ------------               --------------

Stockholders' equity:
Common stock                                                          19,911,659            326,541 (5)              20,565,123
                                                                                         (3,269,231)(4)
                                                                                          3,596,154 (1)
Paid in capital - warrants                                             2,652,812           (944,500)(4)               1,708,312
Preferred stock                                                          545,491           (532,541)(5)                  12,950
Deficit accumulated during development stage                         (14,742,379)        (3,596,154)(1)             (16,542,238)
                                                                                         (2,003,985)(1)
                                                                                            600,299 (2)
                                                                                          4,213,731 (4)
                                                                                         (1,219,750)(1)
                                                                                            206,000 (5)
Total stockholders' equity                                             8,160,631         (2,623,436)                   5,537,195
                                                                    ------------       ------------               --------------
Total Liabilities and Stockholders' Equity                          $  9,678,152       $          -               $    9,678,152
                                                                    ============       ============               ==============


Explanations:

(1)  Conversion   expense  associated  with  stock  conversion  and  immediately
     exercisable  warrants,  not previously  recorded.

(2)  Revaluation income (expense) of derivatives, not previously recorded.

(3)  Elimination  of  expense   associated  with  convertible  bond  issue.  The
     recording  of interest  was  required by EITF 98-5;  it is not  appropriate
     under EITF 00-19.

(4)  Several  expense  items  generated  by  the  use of  EITF  98-5  have  been
     eliminated  based on the  application of EITF 00-19 and replaced with items
     (1) and (2)

(5)  Correction  of dividends on preferred
     stock, with related reduction in the amount of deemed dividend charges.


                                       10




                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


4.   SUPPLEMENTAL CASH FLOWS INFORMATION

Cash paid for interest was $5,803 and $10,135,  respectively,  for the six month
periods ended June 30, 2005 and June 30, 2004. There was no cash paid for income
taxes during either the 2005 or 2004 six month periods.

There  were no  noncash  investing  activities  during  either  the 2005 or 2004
periods.  The  following  noncash  financing  activities  occurred  during these
periods.

a.   During the second  quarter of 2005,  the Company  issued  24,853  shares in
     settlement of the interest  obligation on its $5,000,000  convertible issue
     prior to the conversion of the notes to stock.

b.   Shares of common  stock were issued for  services  in 2005 and 2004;  these
     totaled 224,000 shares and 163,745 shares, respectively.

c.   Shares  were  issued in 2005 and 2004 in  settlement  of shares paid for in
     prior  years.  These  amounted  to  1,749,827  shares  and  30,000  shares,
     respectively.



                                       11





                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


5.       OPERATING AND ADMINISTRATIAVE EXPENSE

The following details expenses incurred during the six month periods ended June
30, 2005 and 2004:

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

Options Expense                          $     83,650              $       -
Payroll                                       254,894                150,573
Marketing                                     202,978                 32,617
Production Costs                              152,705                 56,175
Professional Fees                             306,068                 66,674
Consulting Expenses                           407,943                285,275
Insurance                                     129,879                 54,480
Penalties                                     120,429                      -
Other Expense                                 349,336                202,347
                                           ----------              ---------
          Totals                           $2,007,882              $ 848,141
                                           ==========              =========


6.   CONTINGENCY

The Company has a tentative  agreement  to purchase  75.1% of the stock of FiLCO
GmbH  (FiLCO).,  a  German  manufacturer  of fork  trucks  with a  manufacturing
facility in Mulheim,  Germany.  During the pendency of this tentative agreement,
the Company  agreed to make  advances to FiLCO.  Through  March 31, 2005,  loans
totaling  $3,825,000  had been made.  These loans may be converted to capital on
the books of FiLCO. The seller,  who will continue to own the remaining 24.9% of
the FiLCO stock,  has agreed that, if the Company  converts its loan to capital,
he also will convert to FiLCO capital a loan of 1,225,000  Euros that FiLCO owes
to him. As additional  consideration for this FiLCO stock purchase,  the Company
agreed  to pay the  seller  12,750  Euros  and to  issue to the  seller  900,000
warrants to purchase Company stock;  these warrants would be exercisable at $.01
per share. The Company has appointed the seller of the FiLCO stock a director of
the Company and would  grant him options to purchase  100,000  shares of Company
stock for $.01. Additionally, the Company agreed to advance funds, if needed, to
FiLCO to provide for its working  capital  needs.  Any  advances  made under the
latter provision would be  collateralized  by the remaining 24.9% of FiLCO stock
and would be repaid only from dividends paid on the stock.

As of June 30,  2005,  the Company had not  concluded  the  contract and had not
issued any of the warrants or options contemplated by the tentative agreement.


                                       12





Item 2. Management's  Discussion and Analysis and Results of Operations  Forward
Looking Statements

This report contains  forward-looking  statements  within the meaning of Section
27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934.  These  statements  relate to future  events  or our  future  financial
performance.  In some cases,  you can  identify  forward-looking  statements  by
terminology such as "may," "will,"  "should,"  "expect,"  "plan,"  "anticipate,"
"believe,"  "estimate,"  "predict,"  "potential" or "continue,"  the negative of
such  terms,  or  other  comparable  terminology.   These  statements  are  only
predictions.  Actual events or results may differ  materially  from those in the
forward-looking statements as a result of various important factors. Although we
believe that the expectations  reflected in the  forward-looking  statements are
reasonable, such should not be regarded as a representation by AIRTRAX, Inc., or
any other person,  that such  forward-looking  statements will be achieved.  The
business and operations of AIRTRAX, Inc. are subject to substantial risks, which
increase the uncertainty inherent in the forward-looking statements contained in
this report.

Overview

Since 1995, substantially all of our resources and operations have been directed
towards the development of the omni-directional wheel and related components for
forklift  and other  material  handling  applications.  Many of the  components,
including the uniquely shaped wheels,  motors,  and frames,  have been specially
designed  by us and  specially  manufactured  for us.  Four pilot  models of the
commercial  omni-directional  lift truck are  operational and have been used for
extensive testing over the past few years.

We have  completed  our initial  production  run  consisting  of 10 units of our
Sidewinder ATX-3000 Omni-Directional Lift Truck. Two of these vehicles have been
sold to  consumers  while  several of the other  eight  trucks  will be used for
additional  testing including UL (Underwriters  Laboratories)  compliance.  Unit
assembly  for the  first  10 units  was  completed  by us at the H&R  Industries
facility in Warminster,  PA. ANSI testing is completed  using specified mast and
will be continued  throughout  the second and third quarters on optional mast to
be used with this vehicle. Final UL compliance must be completed at the plant of
initial and final assembly.  Following required compliance testing, we expect to
sell the  remainder of these units to select  dealers in the United  States.  We
have received orders for these units.

We have incurred losses and experienced  negative  operating cash flow since our
formation.  For the three months ended June 30, 2005 and 2004, we had a net loss
of  $(1,425,298)  and $(503,426),  respectively.  We expect to continue to incur
significant  expenses.  Our  operating  expenses  have been and are  expected to
continue to outpace revenues and result in significant  losses in the near term.
We may never be able to reduce  these  losses,  which  will  require  us to seek
additional debt or equity financing.

Our  principal  executive  offices are located at 200 Freeway  Drive,  Unit One,
Blackwood,  NJ  08012  and  our  telephone  number  is  (609)  567-7800.  We are
incorporated in the State of New Jersey.

Company History

We were incorporated in the State of New Jersey on April 17, 1997. On May 19,
1997, we entered into a merger agreement with a predecessor company that was
incorporated on May 10, 1995. We were the surviving company in the merger.

Effective November 5, 1999, we merged with MAS Acquisition IX Corp ("MAS"),  and
were the surviving company in the merger.  Pursuant to the Agreement and Plan of
Merger,  as amended,  each share of common stock of MAS was converted to 0.00674
shares of our company.  After giving effect to fractional and other  reductions,
MAS shareholders received 57,280 of our shares as a result of the merger.


                                       13


In March 2004, we reached an agreement in principal,  subject to certain closing
conditions,  with Fil Filipov to acquire 51% of the capital stock of Filco GmbH,
a German  corporation.  In April 2003, Filco GmbH acquired  substantially all of
the assets of Clark  Material  Handling  of Europe  GmbH  which were  located at
Clark's  facility in  Rheinstrasse  Mulheim  a.d.  Ruhr,  Germany.  These assets
consisted of all of the tooling, machinery, equipment,  inventory,  intellectual
property,  office furniture and fixtures,  and personnel  necessary to build the
entire Clark line of lift trucks, but excluded the building and land, as well as
the rights to the Clark name.  Further,  Filco GmbH has entered into an 18-month
lease  agreement with the current  property owner with an option to purchase the
200,000 square foot building and land for 4.7 million euros,  and Filco GmbH has
been operating this plant since July 1, 2003.

In October 2004,  Mr. Filipov and we agreed to modify our agreement in principal
so as to increase the number of shares of the capital  stock of Filco GmbH which
we will acquire, if we finalize the acquisition,  from 51% to 75.1%. The purpose
of this change is to give us control of Filco GmbH in accordance with USGAAP and
German law considerations  regarding consolidation and capitalization.  Further,
this change was offered and accepted in consideration of our agreeing to advance
Filco additional funds, in the form of a loan, to fund the start up of the Filco
operation prior to the consummation of the transaction. All other conditions and
terms of the agreement between the parties shall remain the same.

We have not yet finalized nor executed the acquisition agreement but have loaned
Filco GmbH an aggregate  principal amount of $2,700,000  pursuant to a series of
unsecured  promissory  notes.  We have used proceeds from the private  placement
offerings that we completed during 2004 and 2005 to fund such loans.  Filco GmbH
has informed us its estimated working capital needs during the next year will be
approximately  $5,000,000,  with $1,500,000 needed during January 2005, in order
for it to achieve profitable  operations.  Should we complete the acquisition of
Filco  GmbH,  we will  need to  raise  additional  capital  in order to fund the
working capital needs of Filco GmbH.

In  general,  the  Filco  transaction  could  provide  us  access  to  strategic
partnerships  in personnel and successful  business  ventures,  sales and market
exposure in Europe.

The proposed acquisition of Filco may include a leased  manufacturing  facility,
with an experienced workforce,  inventory,  intellectual property, and machinery
sufficient  to fill  200,000  square feet of assembly and  manufacturing.  Filco
could provide us with cliental throughout Europe and the Middle East. This could
provide us with the ability to sell a complete  line of lift  trucks  beyond the
limited  sized  Sidewinder   Omni-Directional   Lift  Truck.  It  would  provide
manufacturing or assembly for our products,  including,  but not limited to, the
aerial  work  platforms  or any other  products  we develop or can  contract  to
assemble with other companies.

In  addition,  if the  acquisition  is  completed  we  anticipate  that  we will
establish manufacturing capability in Europe, to complement our manufacturing in
the United  States.  We  currently  purchase a high  percentage  of our parts in
Europe,  including,  but not limited to, the frames  from  Bulgaria,  motors and
controllers  manufactured in the Czech Republic and Sweden,  and  transmissions,
brakes and seats  manufactured in Germany.  The mast could be manufactured,  the
frames could be powder coated  (painted),  and European parts could be assembled
at the Filco plant.  Partially assembled vehicles would be shipped to the United
States for final  assembly.  Wheels and other parts for the vehicles may be sold
in Europe or Middle  Eastern  countries  could be shipped from the United States
for  the  completion  of  manufacturing  at  Filco.  We  believe  we  could  cut
manufacturing   costs  because  our  material   handling   equipment   could  be
manufactured  in the  continent  in  which it is sold,  i.e.,  Europe.  With our
manufacturing  capabilities  in the United States,  this  potential  acquisition
would allow a portion of the Sidewinder  becoming  assembled and manufactured in
each of the two  continents  that  purchase  and use about  70% of all  material
handling equipment worldwide.



                                       13





The primary objective that must be achieved to reach the aforementioned  goal(s)
is to secure  the  necessary  financing  required  to fund the  acquisition  and
manufacturing objectives of Filco and us. There can be no assurance that we will
be able to raise  sufficient  capital  necessary to complete the acquisition and
fund the manufacturing objectives of Filco and us.

Loans to Filco GmbH

From May 5, 2003 through  September 2, 2003, we loaned Filco $365,435 to acquire
our initial  interest in Filco.  Such funds were  provided in the form of a loan
because  we were not able to come up with  sufficient  funding  to  acquire  our
initial interest. Filco repaid principal and interest under this loan to us.

In March of 2004, a tentative  agreement was  negotiated  with the principals of
Filco in connection with the proposed acquisition.  Our management determined to
provide Filco limited  funding in the form of loans,  until  financing  could be
obtained which would help guarantee that the operating  capital needed for Filco
operations  could, in fact, be obtained.  The tentative  agreement  reached with
Filco provided that we would take a 51% controlling ownership interest in Filco.
The tentative agreement required that we provide sufficient  funding,  which the
parties  estimated  would be  approximately  $1.3 million to be allocated in the
form of equity in  Filco.  The  tentative  agreement  required  that we secure a
guaranteed  credit  line for  Filco of not less  than $5  million  to be used as
operating  capital.  A later addendum to the tentative  agreement stated that we
would acquire 75.1% controlling ownership interest in Filco.

The amounts loaned to Filco to date, even if unrecoverable, would not prevent us
from commencing the manufacture of the Sidewinder  Omni-Directional  Lift Truck.
The manufacture and sale of omni-directional  material handling equipment is our
primary goal.  During the second quarter of 2005, we realized  limited  revenues
from the first sales of the Sidewinder Omni-Directional Lift Truck.

We believe that our  unsecured  loans to Filco are  recoverable  if the proposed
acquisition is not completed.  Should Filco default with loan repayment, if such
payment  were due and  requested,  it would be much  easier  to put  Filco  into
bankruptcy in Germany than it would be in the United States. Should Filco be put
into bankruptcy, we, as the largest creditor, would be in position to do a legal
takeover through bankruptcy administrators.

We loaned Filco approximately $2.7 million through the end of 2004 and loaned an
additional  $2.6  million  during the first  haft of 2005.  We intend to provide
another $5 million to Filco,  either in the form of  guaranteed  credit lines or
through additional sales our securities.

Filco GmbH's Financial Condition

The improvement of Filco's financial condition and results of operations, as set
forth below,  furthers our belief that we would be able to recover principal and
interest due under our  unsecured  loans to Filco in the event that the proposed
acquisition is not completed.

Filco  manufactured  approximately  550 lift  trucks  in 2003  and very  limited
numbers  in 2004.  In 2004,  Filco did not have  adequate  operating  capital to
conduct  business  operations and had numerous issues with its worker's union to
resolve.  It was and is  considered  by Filco's  management,  a better long term
negotiating tactic with unions to threaten to close the facility completely than
to attempt to run the facility during negotiations.  For this reason, as well as
the lack of funding, Filco's plant was closed for much of 2004 and the beginning
of 2005.

Filco  reached  accord  with the  union on March  30,  2005.  Employees  will be
required to work a 40-hour week instead of 35 prior to additional  hires.  Wages
have been decreased  20%. The resolution of the problems Filco was  experiencing
with its union is critical to the future  success of the  company.  In addition,
the  loans  that  we  granted  to  Filco  as of the  date  hereof  have  created
considerable   improvements  in  Filco's  financial  condition  and  results  of
operations.

                                       14





As a result of the above,  Filco  recommenced  production of standard  forklifts
during the second  quarter of 2005. In April 2005,  Filco shipped new trucks and
at least 14 re-conditioned  vehicles. In addition, Filco began the assembly of a
Russian  tractor  for  distribution  in  Europe.  This  agreement  calls for the
production  of 700 units to be  assembled  each  year at a price of 2,800  Euros
each. The Russian  company will supply all parts.  It is anticipated  that Filco
will be in full forklift production late in the third quarter of 2005. The final
production schedule is contingent upon supply of parts from various venders.

Results of  Operations - Three Months  Ended June 30, 2005  compared  with Three
Months Ended June 30, 2004

We have been a development stage company for the periods ended June 30, 2005 and
2004 and have not engaged in full-scale  operations  for the periods  indicated.
The limited  revenues  for the periods have been derived from the first sales of
the Sidewinder Omni-Directional Lift Truck. During 2005, we expect to transition
from a development  stage company to an operating company as we begin production
and  sales  of  the  Sidewinder   Omni-Directional  Lift  Truck.   Consequently,
management  believes that the year-to-year  comparisons  described below are not
indicative of future year-to-year comparative results.

Revenues

For the three-month period ended June 30, 2005, the Company had sales revenue of
$90,554.  This  compares to revenues of $-0- for the three months ended June 30,
2004. The increase in sales revenue represents the first sales of the SIDEWINDER
Omni-Directional Lift Truck to Airtrax Canada, a non-affiliate.

Cost of Goods Sold

The  Company's  cost of goods  sold for the three  months  ended  June 30,  2005
amounted to $107,765.  For the three months ended June 30, 2004,  the  Company's
cost of goods sold was $-0-. The Company's  $107,765 cost of goods sold reflects
the cost of the lift trucks sold during the three months ended June 30, 2005.

Operating and Administrative Expenses

Operating  and  administrative  expenses  includes  administrative  salaries and
overhead.  For the three months ended June 30, 2005, the Company's operating and
administrative   expenses  totaled  $1,284,288.   Operating  and  administrative
expenses  totaled  $549,332 for the three  months  ended June 30, 2004.  For the
three months ended June 30, 2005 operating and administrative expenses increased
$734,956  compared  with the same period of 2004.  These changes are a result of
the time and material costs preparing for production of the SIDEWINDER and other
production  related issues  including labor and materials used to outfit the new
Airtrax assembly plant in Blackwood NJ.

Research and Development

We had no research  and  development  costs for the three  months ended June 30,
2005.

Loss Before Income Taxes

Loss before income taxes for the three month period ended June 30, 2005 totaled
$1,318,452. For the three months ended June 30, 2004, loss before income taxes
totaled $545,237. The increase in loss before income tax for the three months
ended June 30, 2005 compared with the same period of 2004 was caused by the time
and material allocations preparing for production of the SIDEWINDER and other
production related issues including labor and materials used to outfit the new
Airtrax assembly plant in Blackwood NJ.

Preferred Stock Dividends

For the three months ended June 30, 2005, the Company will issue 131,771 shares
of common stock to satisfy $51,563 dividends on preferred stock. During the
three months ended June 30, 2004, the Company paid cash dividends on preferred
stock in the amount of $40,104. The preferred stock dividends are payable to a
company that is owned by our President.

Results of  Operations - Six Months Ended June 30, 2005 compared with Six Months
Ended June 30, 2004

We have been a development  stage company for the six months ended June 30, 2005
and  2004  and  have  not  engaged  in  full-scale  operations  for the  periods
indicated. The limited revenues for the periods have been derived from the first
sales of the Sidewinder  Omni-Directional  Lift Truck. During 2005, we expect to
transition from a development  stage company to an operating company as we begin
production   and  sales  of  the   Sidewinder   Omni-Directional   Lift   Truck.
Consequently,  management believes that the year-to-year  comparisons  described
below are not indicative of future year-to-year comparative results.


                                       15





Revenues

For the six-month  period ended June 30, 2005,  the Company had sales revenue of
$167,545.  This  compares to revenues of $-0- for the six months  ended June 30,
2004.  The increase in sales revenue  represents the first sales of a total of 4
SIDEWINDER Omni-Directional Lift Trucks plus batteries and chargers.

Cost of Goods Sold

The Company's cost of goods sold for the six months ended June 30, 2005 amounted
to $160,126. For the six months ended June 30, 2004, the Company's cost of goods
sold was $-0-.  The  Company's  $160,126 cost of goods sold reflects the cost of
the lift trucks sold during the six months ended June 30, 2005.

Operating and Administrative Expenses

Operating  and  administrative  expenses  includes  administrative  salaries and
overhead.  For the six months ended June 30, 2005,  the Company's  operating and
administrative   expenses  totaled  $2,007,882.   Operating  and  administrative
expenses  totaled  $848,141 for the six months ended June 30, 2004.  For the six
months  ended June 30, 2005  operating  and  administrative  expenses  increased
$1,159,741  compared with the same period of 2004. These changes are a result of
the time and material costs preparing for production of the SIDEWINDER and other
production  related issues  including labor and materials used to outfit the new
Airtrax assembly plant in Blackwood NJ.

Research and Development

We had no research and development costs for the six months ended June 30, 2005.


                                       16




Loss Before Income Taxes

Loss before  income  taxes for the six month  period ended June 30, 2005 totaled
$6,902,222.  For the six months  ended June 30, 2004,  loss before  income taxes
totaled  $851,650.  The principal  reason for the increase in loss before income
taxes for the six months  ended June 30, 2005  compared  with the same period of
2004 was a $5.6 million charge for conversion expense resulting principally from
conversion  during  the period of  convertible  debt to common  stock,  which is
described in Note 2 to the financial  statements.  Other factors contributing to
the increase in the 2005 loss were time and  materials  devoted to preparing for
production of the  SIDEWINDER  and preparing the new assembly plant in Blackwood
New Jersey.

Liquidity and Capital Resources

As of June 30,  2005,  the  Company's  cash on hand was  $1,098,691  and working
capital was $157.  Since its inception,  the Company has financed its operations
through the private  placement of its common stock.  During the six months ended
June 30, 2005, the Company sold an aggregate of 68,750 shares of common stock to
accredited and  institutional  investors and issued  3,846,154  shares of common
stock in conversion of $5 million of  convertible  notes.  During the six months
ended June 30, 2004, the Company sold an aggregate of 3,610,125 shares of common
stock to  accredited  and  institutional  investors  and issued an  aggregate of
163,840 shares of common stock in consideration for services rendered.

The Company  anticipates that its cash  requirements for the foreseeable  future
will be significant. In particular,  management expects substantial expenditures
for inventory, production, and advertising in anticipation of the rollout of its
omni-directional forklift. The Company expects that it will be required to raise
funds through the private or public offering of its securities.

The Company's  initial  production run of ten SIDEWINDER  Omni-Directional  Lift
Trucks  was  completed  in the first  quarter  of 2005.  The  Company  will need
additional  funds  to  support  production   requirements   beyond  the  initial
production  run of its forklift  which are estimated to be  $10,000,000.  Of the
total amount,  approximately 25% is projected for parts and component  inventory
and  manufacturing  costs,  with the  balance  projected  as  general  operating
expenditures,  which includes  overhead and salaries and the additional funds to
complete the proposed acquisition of the 75.1% interest in Filco GmbH ("Filco"),
primarily for Filco's  working  capital needs.  As of June 30, 2005, the Company
has loaned to Filco a total of $5,266,136.  The Company  intends to complete the
acquisition  of Filco  once  operating  capital  for Filco is secured to finance
their operations.  The Company leased facilities  starting in the second quarter
of 2005 as  corporate  headquarters.  This  building  will also  facilitate  the
assembly of the SIDEWINDER and other omni-directional products, partial assembly
of Filco lift trucks, if the proposed  acquisition is completed,  warranty work,
and  product  distribution.  The  Company  currently  rents or  leases  space at
Warminster PA and  Flemington NJ. These leases and/or rentals will be terminated
as the workload permits.

As of June 30,  2005,  our  working  capital  was  $157.  Fixed  assets,  net of
accumulated depreciation,  as of June 30, 2005 was $146,518 and total assets, as
of June 30, 2005 was $9,678,152.  Fixed assets, net of accumulated depreciation,
as of December 31.2004 was $93,587and  total assets,  as of December 31.2004 was
$4,600,023.  Current  liabilities as of June 30, 2005 were  $3,640,957  compared
with $3,510,093 at December 31, 2004.


                                       17


Item 3. Controls and Procedures


(a) Evaluation of disclosure controls and procedures.

     Our management,  with the  participation of our chief executive officer and
chief financial officer,  evaluated the effectiveness of our disclosure controls
and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934
as of June 30, 2005. In designing and  evaluating  the  disclosure  controls and
procedures,  management  recognizes that any controls and procedures,  no matter
how well  designed  and  operated,  can provide  only  reasonable  assurance  of
achieving the desired control objectives.  In addition, the design of disclosure
controls  and  procedures   must  reflect  the  fact  that  there  are  resource
constraints  and that management is required to apply its judgment in evaluating
the benefits of possible controls and procedures relative to their costs.

     Based on our evaluation,  our chief  executive  officer and chief financial
officer concluded that our disclosure  controls and procedures were not designed
at a reasonable  assurance  level and were not  effective to provide  reasonable
assurance  that  information we are required to disclose in reports that we file
or submit under the Exchange Act is recorded, processed, summarized and reported
within the time periods  specified in Securities and Exchange  Commission  rules
and forms,  and that such  information is accumulated  and  communicated  to our
management,  including our chief executive officer and chief financial  officer,
as appropriate, to allow timely decisions regarding required disclosure.

     On March 15,  2007,  we  determined  that a  restatement  of our  Quarterly
Reports on Form 10-QSB for the three and six months  ended June 30, 2005 and the
three  months  ended March 31, 2005 was  necessary in light of our review of our
accounting for derivatives and based on recent interpretations of the accounting
for certain  financial  instruments  under SFAS 133  "Accounting  for Derivative
Instruments  and Hedging  Activities"  ("SFAS 133") and the Emerging Issues Task
Force No. 00-19 "Accounting for Derivative Financial Instruments Indexed to, and
Potentially Settled in, a Company's Own Stock" ("EITF No. 00-19").

     We concluded that our 6% Series A Convertible  Promissory  Notes  ("Notes")
and the Class A and Class B Warrants  (collectively,  the "Warrants")  issued to
certain accredited and/or qualified  institutional  purchasers  pursuant to that
certain  Subscription  Agreement  (the  "Subscription  Agreement)  dated  as  of
February 11, 2005 contained embedded  derivatives due to the registration rights
and liquidated damages provisions contained in the Subscription  Agreement.  The
embedded  derivative  provisions provided that we will pay liquidated damages in
connection with the delay in filing of a registration  statement on Form SB-2 in
the event that we did not file such  registration  statement which registers the
shares of our common stock  underlying the Notes and the Warrants,  or cause the
Securities  and  Exchange  Commission  to declare  such  registration  statement
effective,  each within  specified time frames as set forth in the  Subscription
Agreement.

     In particular,  we will restate our financial  statements  contained in the
Quarterly  Reports to reflect the  reduction  in  preferred  stock  outstanding,
preferred stock dividend expense and deemed dividend  expenses  recorded in 2005
and 2006. In addition, we will restate our financial statements contained in the
Reports to reflect a liability in connection  with issuance of the Notes and the
Warrants that contained an embedded derivative and conversion privileges,  as of
March 31, 2005, June 30, 2005 and September 30, 2005 as follows:

     1. The  accounting  for the embedded  derivatives  within the Notes and the
Warrants was determined  under the guidance of SFAS 133 and EITF No. 00-19.  The
embedded  derivatives  are classified as a current  liability in accordance with
SFAS 133, and are recorded at fair value.

     2. In reporting  periods  subsequent to the issuance of June 30, 2005,  the
embedded  derivative has been revalued with the change to fair value recorded as
income/(expense).

     (b) Changes in internal  control  over  financial  reporting.  We regularly
review our system of internal control over financial  reporting and make changes
to our processes and systems to improve controls and increase efficiency,  while
ensuring that we maintain an effective internal control environment. Changes may
include  such   activities  as   implementing   new,  more  efficient   systems,
consolidating activities, and migrating processes.

     We did  not  make  any  changes  in our  internal  control  over  financial
reporting that occurred  during the period  covered by this Quarterly  Report on
Form  10-QSB  that  have  materially  affected,  or  are  reasonably  likely  to
materially  affect,  our  internal  control  over  financial  reporting.  We did
however,  make such changes  subsequent to the period  covered by this Quarterly
Report on Form 10-QSB as a result of the needed restatements described above. We
have hired  additional  qualified  staff with SEC  experience  in the  financial
reporting and analysis area. We believe that this will avoid the reoccurrence of
our material weaknesses and will strengthen our internal controls related to the
financial  closing,  review,  and  analysis  process  so that our  controls  and
procedures are effective in future periods.


                                       18





                           Part II - OTHER INFORMATION

Item 1. Legal Proceedings

None.

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

On May 31, 2005, we entered into a 8% Series B Unsecured  Convertible  Debenture
and Warrants Purchase  Agreement (the "Purchase  Agreement") with one accredited
investor  pursuant  to  which  we sold a  $500,000  principal  amount  unsecured
convertible  debenture (the  "Debenture")  convertible into shares of our common
stock, no par value,  and stock purchase  warrants (the  "Warrants") to purchase
shares of our common stock to a certain  investor who is a party to the Purchase
Agreement (the "Investor") for an aggregate purchase price of $500,000.

The  Debenture  matures  on May 31,  2007 and  pays  simple  interest  quarterly
accruing at the annual rate of 8%, either in the form of our common stock, which
shall be valued at the  conversion  price in effect on the  trading day prior to
the date  interest  is due,  or  cash,  each at our  option.  The  Debenture  is
convertible  into  shares of our common  stock at a  conversion  price  equal to
$1.30, subject to adjustment in certain events,  including,  without limitation,
upon  our  consolidation,  merger  or  sale of all or  substantially  all of our
assets,  a   reclassification   of  our  common  stock,  or  any  stock  splits,
combinations  or  dividends  with  respect  to our common  stock.  We may in our
discretion  require that the Investor  convert all or a portion of the Debenture
and the Investor may in its  discretion  require that we redeem all or a portion
of the Debenture.

In addition, we issued 384,615 Warrants to the Investor,  representing an amount
of Warrants  equal to 100% of the  quotient of (i) the  principal  amount of the
Debenture issued at the closing date divided by (ii) the conversion price on the
closing date. The Warrants are exercisable at a price equal to $2.11, subject to
adjustment  in  certain  events,   including,   without  limitation,   upon  our
consolidation,  merger  or sale of all or  substantially  all of our  assets,  a
reclassification  of our common  stock,  or any stock  splits,  combinations  or
dividends  with respect to our common stock,  from the date of issuance  until 5
years after the closing date.

First Montauk  Securities  Corp. (the "Selling Agent") acted as selling agent in
connection  with the offering.  We issued a total of 38,462  Warrants on May 31,
2005 to the Selling Agent and the Selling Agent  received gross fees of $65,000,
as consideration  for services  performed in connection with the issuance of the
Debenture and Warrants to the Investor pursuant to the Purchase  Agreement.  The
Selling  Agent has no  obligation  to buy any  Debenture or Warrants from us. In
addition,  we have  agreed to  indemnify  the  Selling  Agent and other  persons
against specific liabilities under the Securities Act of 1933, as amended.

The  issuance of the  aforementioned  securities  was exempt  from  registration
requirements  of the  Securities  Act of 1933  pursuant to Section  4(2) of such
Securities  Act  and  Regulation  D  promulgated   thereunder   based  upon  the
representations  of each of the purchasers that it was an "accredited  investor"
(as defined  under Rule 501 of  Regulation  D) and that it was  purchasing  such
securities  without a present view toward a distribution of the  securities.  In
addition,  there was no general  advertisement  conducted in connection with the
sale of the securities.


                                       19


Item 3. Defaults Upon Senior Securities

None.

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

None.

Item 5. Other Information

None.

Item 6. Exhibits

(a) Exhibits.

3.1     Certificate  of  Incorporation  of Airtrax,  Inc.  dated April 11, 1997.
        (Filed as an exhibit to the Company's Form 8-K filed with the Securities
        and Exchange Commission on November 19, 1999).

3.2     Certificate  of Correction of the Company dated April 30, 2000 (Filed as
        an exhibit to Company's  Form 8-K filed with the Securities and Exchange
        Commission on November 17, 1999).

3.3     Certificate of Amendment of Certificate of Incorporation dated March 19,
        2001  (Filed  as an  exhibit  to  Company's  Form  8-K  filed  with  the
        Securities and Exchange Commission on November 17, 1999).

3.4     Certificate of Amendment of Certificate of Incorporation  dated April 1,
        2005  (Filed as an  exhibit  to  Company's  Form  10-QSB  filed with the
        Securities and Exchange Commission on May 16, 2005).

3.5     Amended and Restated By-Laws of the Company. (Filed as an exhibit to the
        Company's Form 8-K filed with the Securities and Exchange  Commission on
        November 19, 1999).

4.1     Form of Common Stock Purchase  Warrant  issued to investors  pursuant to
        the May 2004 private placement. (Filed previously)

4.2     Form of Common Stock Purchase  Warrant dated as of November 22, 2004 and
        November 23, 2004.  (Filed as an exhibit to the Company's Form 8-K filed
        with the Securities and Exchange Commission on November 30, 2004).


                                       20





10.1    Agreement and Plan of Merger by and between MAS Acquisition IX Corp. and
        Airtrax , Inc.  dated  November  5,  1999.  (Filed as an  exhibit to the
        Company's Form 8-K filed with the Securities and Exchange  Commission on
        January 13, 2000).

10.2    Employment  agreement dated April 1, 1997 by and between the Company and
        Peter Amico. (Filed as an exhibit to the Company's Form 8-K/A filed with
        the Securities and Exchange Commission on January 13, 2000).

10.3    Employment agreement dated July 12, 1999, by and between the Company and
        D. Barney Harris. (Filed as an exhibit to the Company's Form 8-K/A filed
        with the Securities and Exchange Commission on November 19, 1999).

10.4    Consulting  Agreement by and between MAS  Financial  Corp.  and Airtrax,
        Inc. dated October 26, 1999. (Filed as exhibit to the Company's Form 8-K
        filed with the Securities and Exchange Commission on November 19, 1999).

10.5    Employment  Agreement  effective July 1, 2002 by and between the Company
        and Peter Amico  (filed as an exhibit to the  Company's  Form 10-KSB for
        the period ended December 31, 2002)

10.6    Agreement dated July 15, 2002 by and between the Company and Swingbridge
        Capital  LLC and Brian  Klanica.  (Filed as an exhibit to the  Company's
        Form 8-K filed on August 7, 2002).

10.7    Purchase Agreement,  dated November 22, 2004, by and among Airtrax, Inc.
        and Excalibur  Limited  Partnership,  Stonestreet  Limited  Partnership,
        Whalehaven  Capital Fund. (Filed as an exhibit to the Company's Form 8-K
        filed on November 30, 2004).

10.8    Joinder to the Purchase Agreement, dated November 23, 2004, by and among
        Airtrax,  Inc. and Excalibur Limited  Partnership,  Stonestreet  Limited
        Partnership  and Linda  Hechter.  (Filed as an exhibit to the  Company's
        Form 8-K filed on November 30, 2004).

10.9    Registration  Rights  Agreement,  dated  November 22, 2004, by and among
        Airtrax,  Inc. and Excalibur Limited  Partnership,  Stonestreet  Limited
        Partnership,  Whalehaven Capital Fund and First Montauk Securities Corp.
        (Filed as an exhibit to the  Company's  Form 8-K filed on  November  30,
        2004).

10.10   Joinder to the Registration  Rights Agreement,  dated November 23, 2004,
        by  and  among  Airtrax,   Inc.  and  Excalibur   Limited   Partnership,
        Stonestreet  Limited  Partnership,   Linda  Hechter  and  First  Montauk
        Securities Corp. (Filed as an exhibit to the Company's Form 8-K filed on
        November 30, 2004).

10.11   Subscription  Agreement,  dated February 11, 2005, by and among Airtrax,
        Inc. and the investors  named on the signature page thereto (Filed as an
        exhibit to the Company's Form 8-K filed on February 11, 2005).

10.12   Form of Series A Convertible Note of Airtrax,  Inc. dated as of February
        11,  2005  (Filed  as an  exhibit  to the  Company's  Form 8-K  filed on
        February 11, 2005).

10.13   Form of Class A Common Stock Purchase Warrant of Airtrax,  Inc. dated as
        of  February  11, 2005  (Filed as an exhibit to the  Company's  Form 8-K
        filed on February 11, 2005).


                                       21



10.14   Form of Class B Common Stock Purchase Warrant of Airtrax,  Inc. dated as
        of  February  11, 2005  (Filed as an exhibit to the  Company's  Form 8-K
        filed on February 11, 2005).

10.15   Series  B  Unsecured   Convertible   Debenture  and  Warrants   Purchase
        Agreement,  dated May 31,  2005,  by and between  Airtrax,  Inc. and the
        investor named on the signature page thereto (Filed as an exhibit to the
        Company's Form 8-K filed on June 6, 2005).

10.16   Registration  Rights  Agreement  dated  May  31,  2005,  by and  between
        Airtrax,  Inc.  and the  investor  named on the  signature  page thereto
        (Filed as an exhibit to the Company's Form 8-K filed on June 6, 2005).

10.17   Series B Unsecured  Convertible  Debenture of Airtrax, Inc. (Filed as an
        exhibit to the Company's Form 8-K filed on June 6, 2005).

10.18   Form of Stock Purchase Warrant of Airtrax,  Inc. (Filed as an exhibit to
        the Company's Form 8-K filed on June 6, 2005).

10.19   Letter  Agreement dated May 31, 2005 by and among Airtrax,  Inc. and the
        investors  named on the signature  page thereto  (Filed as an exhibit to
        the Company's Form 8-K filed on June 6, 2005).

10.20   Series  C  Unsecured   Convertible   Debenture  and  Warrants   Purchase
        Agreement,  dated October 18, 2005 by and between Airtrax,  Inc. and the
        investor named on the signature page thereto (Filed as an exhibit to the
        Company's Form 8-K filed on October 24, 2005).

10.21   Registration  Rights  Agreement  dated  October 18, 2005, by and between
        Airtrax,  Inc.  and the  investor  named on the  signature  page thereto
        (Filed as an exhibit  to the  Company's  Form 8-K filed on  October  24,
        2005).

10.22   Series C Unsecured  Convertible  Debenture of Airtrax, Inc. (Filed as an
        exhibit to the Company's Form 8-K filed on October 24, 2005).

10.23   Form of Stock Purchase Warrant of Airtrax,  Inc. (Filed as an exhibit to
        the Company's Form 8-K filed on October 24, 2005).

10.24   Stock Acquisition Agreement dated as of February 19, 2004 by and between
        Airtrax, Inc. and Fil Filipov (Filed herewith).

10.25   Amended  and  Restated  Stock  Acquisition  Agreement  effective  as  of
        February  19,  2004  by  and  between  Airtrax,  Inc.  and  Fil  Filipov
        (incorporated  by reference to our  registration  statement on Form SB-2
        filed on November 3, 2005).


31.1    Certification  of Chief  Executive  Officer  pursuant to Rule 13a-14 and
        Rule  15d-14(a),  promulgated  under the  Securities and Exchange Act of
        1934, as amended

31.2    Certification  of Chief  Financial  Officer  pursuant to Rule 13a-14 and
        Rule 15d 14(a),  promulgated  under the  Securities  and Exchange Act of
        1934, as amended

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

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



                                       21






                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned,  thereunto duly authorized, on this 1st day of
June 2007.


                                  AIRTRAX, INC.

                                  By:/s/ Robert M. Watson
                                  -------------------------------
                                  Robert M. Watson, Chief Executive Officer,
                                  Acting Principal Financial Officer


                                       22