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

                                   FORM 8-K

                                 CURRENT REPORT
     PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported):       November 1, 2005
                                                    ------------------------

                                    NN, INC.
               (Exact Name of Registrant as Specified in Charter)

         Delaware                   0-23486                   62-1096725
-------------------------------------------------------------------------------
(State or other jurisdiction of      (Commission          (I. R. S. Employer
incorporation or organization)       File Number)         Identification No.)

              2000 Waters Edge Drive, Johnson City, Tennessee 37604
-------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code:      (423) 743-9151
                                                       ------------------

                                 Not Applicable
-------------------------------------------------------------------------------
         (Former name or former address, if changed since last report.)

Check  the  appropriate  box  below if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

|_| Written communications pursuant to Rule 425 under the Securities Act (17 CFR
    230.425)

|_| Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17 CFR
    240.14a-12)

|_| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
    Act (17 CFR 240.14d-2(b))

|_| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
    Act (17 CFR 240.13e-4(c))


<PAGE>

Item 2.02. Results of Operations and Financial Condition

Furnished  as Exhibit  99.1 is a copy of a Press  Release  issued by NN, Inc. on
November 1, 2005.


Item 9.01.  Financial Statements and Exhibits

       (c)    Exhibits.

The  following  exhibit is furnished  pursuant to Item 2.02,  is not  considered
"filed" under the Securities Exchange Act of 1934, as amended,  and shall not be
incorporated by reference into any of the previous or future filings of NN, Inc.
under the Securities Act of 1933, as amended, or the Exchange Act:

Exhibits:

         Exhibit
         Number         Description
         -------------  -------------------------------------------------

         99.1           Press Release of NN, Inc. dated November 1, 2005



<PAGE>


                                    SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.

                                             NN, Inc.


Dated:  November 1, 2005                     By: /s/ William C. Kelly, Jr.
        ----------------                         -------------------------
                                                 William C. Kelly, Jr.
                                                 Secretary, Treasurer and
                                                 Chief Administrative Officer


<PAGE>

                                                                   Exhibit 99.1

                                                         NEWS
FINANCIAL
RELATIONS BOARD                                          RE: NN, Inc.
                                                         2000 Waters Edge Drive
                                                         Johnson City, TN  37604


FOR FURTHER INFORMATION:

AT THE COMPANY                                    AT FINANCIAL RELATIONS BOARD
--------------                                    ----------------------------
Will Kelly                                        Marilynn Meek   Susan Garland
Vice President and Chief Administrative Officer   (General info)  (Analyst info)
(423) 743-9151                                    212-827-3773    212-827-3775

FOR IMMEDIATE RELEASE
November 1, 2005

                   NN, INC. REPORTS THIRD QUARTER 2005 RESULTS

             Third Quarter Revenues Up 3%, Earnings Per Share Up 15%
       Nine Months Year-To-Date Revenues Up 9%, Earnings Per Share Up 33%

Johnson City, Tenn.,  November 1, 2005 - NN, Inc. (Nasdaq:  NNBR) today reported
its financial  results for the third quarter and nine months ended September 30,
2005. Net sales for the third quarter of 2005 were $75.0  million,  up 2.9% from
$72.9  million for the same period of 2004.  Net income for the third quarter of
2005  totaled  $2.6  million as compared to $2.2  million for the same period of
2004.  Earnings per diluted share for the third  quarter of 2005 were $0.15,  up
15% from $0.13 per diluted share in third quarter 2004.

Net sales for the first  nine  months  of 2005  were  $245.5  million,  up 8.7%,
compared to $225.8 million for the same period of 2004. Net income for the first
nine months of 2005  totaled  $9.9  million as compared to $7.4  million for the
same period of 2004.  Earnings  per  diluted  share for the first nine months of
2005 were $0.57,  an  increase of 33% from $0.43 per diluted  share for the same
period of 2004.

James H. Dorton, Vice President and Chief Financial Officer,  commented, "Of the
total revenue increase of $19.7 million for the first nine months of 2005, price
increases  accounted  for  approximately  34%, the positive  effects of currency
translation  accounted for 27% and volume increases  accounted for approximately
39% of the total increase.

"As a  percentage  of net sales,  cost of  products  sold was 77.6% in the third
quarter of 2005 versus  78.5% in the third  quarter of 2004.  Cost  improvements
associated with our Level 3 initiatives were the primary factor for the improved
margins.  As a percentage of net sales, cost of products sold for the first nine
months of 2005 of 78.1% was comparable to 78.2% for the same period in the prior
year.  We  estimate  that Level 3  initiatives  in the first nine months of 2005
accounted for approximately  2.0% margin  improvement.  These  improvements were
offset by the margin reduction associated with raw material pass through.

<PAGE>

"Selling,  general and  administrative  expenses of $7.2  million,  or 9.6% as a
percentage of net sales for the third quarter of 2005 were  negatively  impacted
by the  recording  of a reserve for Delphi  Corp.  accounts  receivable  and for
start-up costs in China.  However SG&A remained  relatively  flat as compared to
the same period in 2004 of $7.1  million,  or 9.8% as a percentage of net sales.
Selling,  general and administrative  expenses for the first nine months of 2005
were $22.0  million,  or 8.9 % as a percentage of net sales as compared to $22.3
million, or 9.9% as a percentage of net sales for the same period of 2004."

Mr. Dorton concluded,  "Total debt on September 30, 2005 was $67.8 million, down
$4.7 million year-to-date after adjusting for currency. For the year, we believe
that we will reduce total debt by approximately $10.0 million."

Roderick  R.  Baty,  Chairman  and  Chief  Executive  Officer,   commented,  "In
mid-October we revised our previously released 2005 full year guidance primarily
due to three  factors:  lower  second  half sales  volumes  in Europe,  currency
translation,  and an unfavorable tax rate mix.  Although these negative  factors
will cause us to fall short of our original  guidance,  our revised  guidance of
approximately  $325 million in revenues and earnings per diluted  share of $0.77
to $0.81 show significant improvement over the prior year."

Mr. Baty  concluded,  "Our  outlook for the  remainder  of 2005 is mixed.  Lower
revenues  in  comparison  to  original  plan for the  second  half in Europe are
partially offset by continuing  strong demand in North America.  The longer-term
global  outlook for  customers'  demand in both our  automotive  and  industrial
served  markets,  however,  remains strong.  Strategically,  we will continue to
focus on opportunities to profitably grow our core bearing components  business.
In early  October of this year,  we announced  the  purchase of SNR  Roulements'
internal precision ball producing  equipment from its manufacturing  facility in
Annecy, France. This outsourcing transaction is consistent with our strategy and
further provides us with the opportunity to add additional value to our existing
customer   relationships   through  our  component   manufacturing  and  service
competencies.  Further,  our investments in Slovakia and China not only position
us well for the geographic  expansion of our ball manufacturing  capabilities in
Eastern Europe and Asia, but provide us with the  capabilities for other bearing
component  manufacturing as well. In China, we will begin limited  production of
high volume automotive  application precision balls during the fourth quarter of
this year.  Finally,  our Level 3 program is  delivering  solid  results  and we
expect even stronger results in 2006 and beyond."


NN, Inc. manufacturers and supplies high precision bearing components consisting
of balls,  rollers,  seals, and retainers for leading bearing manufacturers on a
global basis. In addition,  the company  manufactures a variety of other plastic
components. NN, Inc. had sales of US $304 million in 2004.

<PAGE>

Except for specific  historical  information,  many of the matters  discussed in
this press release may express or imply projections of revenues or expenditures,
statements of plans and objectives or future  operations or statements of future
economic   performance.   These,  and  similar  statements  are  forward-looking
statements  concerning  matters  that  involve  risks,  uncertainties  and other
factors which may cause the actual  performance of NN, Inc. and its subsidiaries
to differ  materially  from those expressed or implied by this  discussion.  All
forward-looking  information  is provided  by the  Company  pursuant to the safe
harbor  established under the Private  Securities  Litigation Reform Act of 1995
and  should  be  evaluated  in the  context  of these  factors.  Forward-looking
statements generally can be identified by the use of forward-looking terminology
such as "assumptions",  "target", "guidance",  "outlook", "plans", "projection",
"may", "will", "would", "expect", "intend", "estimate", "anticipate", "believe",
"potential" or "continue" (or the negative or other derivatives of each of these
terms) or similar  terminology.  Factors  which could  materially  affect actual
results  include,  but are not  limited  to:  general  economic  conditions  and
economic conditions in the industrial sector,  inventory levels, success of cost
improvement initiatives,  adequate reserves for accounts receivable,  successful
and  timely  start-up  costs for new  operations,  debt  reduction,  competitive
influences,  risks that  current  customers  will  commence or increase  captive
production, risks of capacity underutilization, quality issues, availability and
price of raw materials,  currency and other risks associated with  international
trade,  the  Company's  dependence on certain  major  customers,  and other risk
factors and  cautionary  statements  listed  from time to time in the  Company's
periodic reports filed with the Securities and Exchange  Commission,  including,
but not  limited  to, the  Company's  Annual  Report on 10-K for the fiscal year
ended December 31, 2004.

                            (Financial Tables Follow)

<PAGE>


                                    NN, Inc.
                         Condensed Statements of Income
                    (In Thousands, except per share amounts)
                                   (Unaudited)
<TABLE>
<S>                                                 <C>              <C>                 <C>                <C>

                                                          Three Months Ended                   Nine Months Ended
                                                             September 30,                       September 30,
                                                       2005              2004                2005               2004
                                                   -------------     -------------       -------------      -------------

Net sales                                              $ 74,998          $ 72,917           $ 245,500          $ 225,815
Cost of products sold (exclusive of
  depreciation shown separately below)                   58,177            57,263             191,848            176,590
Selling, general and administrative                       7,180             7,126              21,961             22,309
Depreciation and amortization                             3,998             3,999              12,302             11,918
Loss on disposal of assets                                   --                --                   6                --
                                                   -------------     -------------       -------------      -------------
Income from operations                                    5,643             4,529              19,383             14,998

Interest expense, net                                       967             1,101               2,976              2,925
Other (income) expense                                       53              (177)               (286)              (208)
                                                   -------------     -------------       -------------      -------------

Income before provision for income taxes                  4,623             3,605              16,693             12,281
Provision for income taxes                                2,066             1,453               6,801              4,926
                                                   -------------      ------------       -------------      -------------

Net income                                              $ 2,557            $2,152             $ 9,892            $ 7,355
                                                   =============      ============       =============      =============

Diluted income per common share                          $ 0.15            $ 0.13              $ 0.57             $ 0.43
                                                   =============     =============       =============      =============

Weighted average diluted shares                          17,522            17,135              17,286             17,142
                                                   =============     =============       =============      =============
</TABLE>


<PAGE>


                                    NN, Inc.
                            Condensed Balance Sheets
                                 (In Thousands)
                                   (Unaudited)

<TABLE>
<S>                                                                     <C>                       <C>
                                                                          September 30,             December 31,
                                                                              2005                      2004
                                                                        ------------------        ------------------

Assets
Current Assets:
Cash                                                                              $  7,707                 $ 10,772
Accounts receivable, net                                                            52,981                   51,597
Inventories, net                                                                    35,051                   35,629
Other current assets                                                                11,009                   10,340
                                                                        -------------------       ------------------
   Total current assets                                                            106,748                  108,338


Property, plant and equipment, net                                                 115,930                  131,169
Goodwill, net                                                                       41,932                   44,457
Other assets                                                                         6,197                    5,905
                                                                        -------------------       ------------------
   Total assets                                                                   $270,807                 $289,869
                                                                        ===================       ==================

Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable                                                                  $ 36,092                 $ 45,217
Accrued salaries and wages                                                          13,835                   16,332
Current portion of long-term debt                                                    6,319                    7,160
Other liabilities                                                                    9,301                    5,722
                                                                        -------------------       ------------------
   Total current liabilities                                                        65,547                   74,431

Deferred income taxes                                                               16,715                   17,857
Long-term notes payable                                                             61,481                   67,510
Other                                                                               13,089                   14,931
                                                                        -------------------       ------------------
Total liabilities                                                                  156,832                  174,729

Total stockholders' equity                                                         113,975                  115,140
                                                                        -------------------       ------------------

Total liabilities and stockholders' equity                                        $270,807                 $289,869
                                                                        ===================       ==================
</TABLE>

                                       ###
[{"type": "8-K", "sequence": "1", "filename": "nninc8kbody110105.txt", "description": "CURRENT REPORT", "secsgml_size_bytes": 18994}]
{"company-data": {"conformed-name": "NN INC", "cik": "0000918541", "assigned-sic": "3562", "irs-number": "621096725", "state-of-incorporation": "DE", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "000-23486", "film-number": "051171900"}, "business-address": {"street1": "2000 WATERS EDGE DR", "city": "JOHNSON CITY", "state": "TN", "zip": "37604", "phone": "4237439151"}, "mail-address": {"street1": "2000 WATERS EDGE DR", "city": "JOHNSON CITY", "state": "TN", "zip": "37604"}, "former-company": {"former-conformed-name": "NN BALL & ROLLER INC", "date-changed": "19940203"}}
UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 8-K

                                 CURRENT REPORT
     PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported):       November 1, 2005
                                                    ------------------------

                                    NN, INC.
               (Exact Name of Registrant as Specified in Charter)

         Delaware                   0-23486                   62-1096725
-------------------------------------------------------------------------------
(State or other jurisdiction of      (Commission          (I. R. S. Employer
incorporation or organization)       File Number)         Identification No.)

              2000 Waters Edge Drive, Johnson City, Tennessee 37604
-------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code:      (423) 743-9151
                                                       ------------------

                                 Not Applicable
-------------------------------------------------------------------------------
         (Former name or former address, if changed since last report.)

Check  the  appropriate  box  below if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

|_| Written communications pursuant to Rule 425 under the Securities Act (17 CFR
    230.425)

|_| Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17 CFR
    240.14a-12)

|_| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
    Act (17 CFR 240.14d-2(b))

|_| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
    Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition

Furnished  as Exhibit  99.1 is a copy of a Press  Release  issued by NN, Inc. on
November 1, 2005.

Item 9.01.  Financial Statements and Exhibits

       (c)    Exhibits.

The  following  exhibit is furnished  pursuant to Item 2.02,  is not  considered
"filed" under the Securities Exchange Act of 1934, as amended,  and shall not be
incorporated by reference into any of the previous or future filings of NN, Inc.
under the Securities Act of 1933, as amended, or the Exchange Act:

Exhibits:

         Exhibit
         Number         Description
         -------------  -------------------------------------------------

         99.1           Press Release of NN, Inc. dated November 1, 2005
SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.

                                             NN, Inc.

Dated:  November 1, 2005                     By: /s/ William C. Kelly, Jr.
        ----------------                         -------------------------
                                                 William C. Kelly, Jr.
                                                 Secretary, Treasurer and
                                                 Chief Administrative Officer
Exhibit 99.1

                                                         NEWS
FINANCIAL
RELATIONS BOARD                                          RE: NN, Inc.
                                                         2000 Waters Edge Drive
                                                         Johnson City, TN  37604

FOR FURTHER INFORMATION:

AT THE COMPANY                                    AT FINANCIAL RELATIONS BOARD
--------------                                    ----------------------------
Will Kelly                                        Marilynn Meek   Susan Garland
Vice President and Chief Administrative Officer   (General info)  (Analyst info)
(423) 743-9151                                    212-827-3773    212-827-3775

FOR IMMEDIATE RELEASE
November 1, 2005

                   NN, INC. REPORTS THIRD QUARTER 2005 RESULTS

             Third Quarter Revenues Up 3%, Earnings Per Share Up 15%
       Nine Months Year-To-Date Revenues Up 9%, Earnings Per Share Up 33%

Johnson City, Tenn.,  November 1, 2005 - NN, Inc. (Nasdaq:  NNBR) today reported
its financial  results for the third quarter and nine months ended September 30,
2005. Net sales for the third quarter of 2005 were $75.0  million,  up 2.9% from
$72.9  million for the same period of 2004.  Net income for the third quarter of
2005  totaled  $2.6  million as compared to $2.2  million for the same period of
2004.  Earnings per diluted share for the third  quarter of 2005 were $0.15,  up
15% from $0.13 per diluted share in third quarter 2004.

Net sales for the first  nine  months  of 2005  were  $245.5  million,  up 8.7%,
compared to $225.8 million for the same period of 2004. Net income for the first
nine months of 2005  totaled  $9.9  million as compared to $7.4  million for the
same period of 2004.  Earnings  per  diluted  share for the first nine months of
2005 were $0.57,  an  increase of 33% from $0.43 per diluted  share for the same
period of 2004.

James H. Dorton, Vice President and Chief Financial Officer,  commented, "Of the
total revenue increase of $19.7 million for the first nine months of 2005, price
increases  accounted  for  approximately  34%, the positive  effects of currency
translation  accounted for 27% and volume increases  accounted for approximately
39% of the total increase.

"As a  percentage  of net sales,  cost of  products  sold was 77.6% in the third
quarter of 2005 versus  78.5% in the third  quarter of 2004.  Cost  improvements
associated with our Level 3 initiatives were the primary factor for the improved
margins.  As a percentage of net sales, cost of products sold for the first nine
months of 2005 of 78.1% was comparable to 78.2% for the same period in the prior
year.  We  estimate  that Level 3  initiatives  in the first nine months of 2005
accounted for approximately  2.0% margin  improvement.  These  improvements were
offset by the margin reduction associated with raw material pass through.
"Selling,  general and  administrative  expenses of $7.2  million,  or 9.6% as a
percentage of net sales for the third quarter of 2005 were  negatively  impacted
by the  recording  of a reserve for Delphi  Corp.  accounts  receivable  and for
start-up costs in China.  However SG&A remained  relatively  flat as compared to
the same period in 2004 of $7.1  million,  or 9.8% as a percentage of net sales.
Selling,  general and administrative  expenses for the first nine months of 2005
were $22.0  million,  or 8.9 % as a percentage of net sales as compared to $22.3
million, or 9.9% as a percentage of net sales for the same period of 2004."

Mr. Dorton concluded,  "Total debt on September 30, 2005 was $67.8 million, down
$4.7 million year-to-date after adjusting for currency. For the year, we believe
that we will reduce total debt by approximately $10.0 million."

Roderick  R.  Baty,  Chairman  and  Chief  Executive  Officer,   commented,  "In
mid-October we revised our previously released 2005 full year guidance primarily
due to three  factors:  lower  second  half sales  volumes  in Europe,  currency
translation,  and an unfavorable tax rate mix.  Although these negative  factors
will cause us to fall short of our original  guidance,  our revised  guidance of
approximately  $325 million in revenues and earnings per diluted  share of $0.77
to $0.81 show significant improvement over the prior year."

Mr. Baty  concluded,  "Our  outlook for the  remainder  of 2005 is mixed.  Lower
revenues  in  comparison  to  original  plan for the  second  half in Europe are
partially offset by continuing  strong demand in North America.  The longer-term
global  outlook for  customers'  demand in both our  automotive  and  industrial
served  markets,  however,  remains strong.  Strategically,  we will continue to
focus on opportunities to profitably grow our core bearing components  business.
In early  October of this year,  we announced  the  purchase of SNR  Roulements'
internal precision ball producing  equipment from its manufacturing  facility in
Annecy, France. This outsourcing transaction is consistent with our strategy and
further provides us with the opportunity to add additional value to our existing
customer   relationships   through  our  component   manufacturing  and  service
competencies.  Further,  our investments in Slovakia and China not only position
us well for the geographic  expansion of our ball manufacturing  capabilities in
Eastern Europe and Asia, but provide us with the  capabilities for other bearing
component  manufacturing as well. In China, we will begin limited  production of
high volume automotive  application precision balls during the fourth quarter of
this year.  Finally,  our Level 3 program is  delivering  solid  results  and we
expect even stronger results in 2006 and beyond."

NN, Inc. manufacturers and supplies high precision bearing components consisting
of balls,  rollers,  seals, and retainers for leading bearing manufacturers on a
global basis. In addition,  the company  manufactures a variety of other plastic
components. NN, Inc. had sales of US $304 million in 2004.
Except for specific  historical  information,  many of the matters  discussed in
this press release may express or imply projections of revenues or expenditures,
statements of plans and objectives or future  operations or statements of future
economic   performance.   These,  and  similar  statements  are  forward-looking
statements  concerning  matters  that  involve  risks,  uncertainties  and other
factors which may cause the actual  performance of NN, Inc. and its subsidiaries
to differ  materially  from those expressed or implied by this  discussion.  All
forward-looking  information  is provided  by the  Company  pursuant to the safe
harbor  established under the Private  Securities  Litigation Reform Act of 1995
and  should  be  evaluated  in the  context  of these  factors.  Forward-looking
statements generally can be identified by the use of forward-looking terminology
such as "assumptions",  "target", "guidance",  "outlook", "plans", "projection",
"may", "will", "would", "expect", "intend", "estimate", "anticipate", "believe",
"potential" or "continue" (or the negative or other derivatives of each of these
terms) or similar  terminology.  Factors  which could  materially  affect actual
results  include,  but are not  limited  to:  general  economic  conditions  and
economic conditions in the industrial sector,  inventory levels, success of cost
improvement initiatives,  adequate reserves for accounts receivable,  successful
and  timely  start-up  costs for new  operations,  debt  reduction,  competitive
influences,  risks that  current  customers  will  commence or increase  captive
production, risks of capacity underutilization, quality issues, availability and
price of raw materials,  currency and other risks associated with  international
trade,  the  Company's  dependence on certain  major  customers,  and other risk
factors and  cautionary  statements  listed  from time to time in the  Company's
periodic reports filed with the Securities and Exchange  Commission,  including,
but not  limited  to, the  Company's  Annual  Report on 10-K for the fiscal year
ended December 31, 2004.

                            (Financial Tables Follow)
NN, Inc.
                         Condensed Statements of Income
                    (In Thousands, except per share amounts)
                                   (Unaudited)
Three Months Ended                   Nine Months Ended
                                                             September 30,                       September 30,
                                                       2005              2004                2005               2004
                                                   -------------     -------------       -------------      -------------

Net sales                                              $ 74,998          $ 72,917           $ 245,500          $ 225,815
Cost of products sold (exclusive of
  depreciation shown separately below)                   58,177            57,263             191,848            176,590
Selling, general and administrative                       7,180             7,126              21,961             22,309
Depreciation and amortization                             3,998             3,999              12,302             11,918
Loss on disposal of assets                                   --                --                   6                --
                                                   -------------     -------------       -------------      -------------
Income from operations                                    5,643             4,529              19,383             14,998

Interest expense, net                                       967             1,101               2,976              2,925
Other (income) expense                                       53              (177)               (286)              (208)
                                                   -------------     -------------       -------------      -------------

Income before provision for income taxes                  4,623             3,605              16,693             12,281
Provision for income taxes                                2,066             1,453               6,801              4,926
                                                   -------------      ------------       -------------      -------------

Net income                                              $ 2,557            $2,152             $ 9,892            $ 7,355
                                                   =============      ============       =============      =============

Diluted income per common share                          $ 0.15            $ 0.13              $ 0.57             $ 0.43
                                                   =============     =============       =============      =============

Weighted average diluted shares                          17,522            17,135              17,286             17,142
                                                   =============     =============       =============      =============
NN, Inc.
                            Condensed Balance Sheets
                                 (In Thousands)
                                   (Unaudited)
September 30,             December 31,
                                                                              2005                      2004
                                                                        ------------------        ------------------

Assets
Current Assets:
Cash                                                                              $  7,707                 $ 10,772
Accounts receivable, net                                                            52,981                   51,597
Inventories, net                                                                    35,051                   35,629
Other current assets                                                                11,009                   10,340
                                                                        -------------------       ------------------
   Total current assets                                                            106,748                  108,338

Property, plant and equipment, net                                                 115,930                  131,169
Goodwill, net                                                                       41,932                   44,457
Other assets                                                                         6,197                    5,905
                                                                        -------------------       ------------------
   Total assets                                                                   $270,807                 $289,869
                                                                        ===================       ==================

Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable                                                                  $ 36,092                 $ 45,217
Accrued salaries and wages                                                          13,835                   16,332
Current portion of long-term debt                                                    6,319                    7,160
Other liabilities                                                                    9,301                    5,722
                                                                        -------------------       ------------------
   Total current liabilities                                                        65,547                   74,431

Deferred income taxes                                                               16,715                   17,857
Long-term notes payable                                                             61,481                   67,510
Other                                                                               13,089                   14,931
                                                                        -------------------       ------------------
Total liabilities                                                                  156,832                  174,729

Total stockholders' equity                                                         113,975                  115,140
                                                                        -------------------       ------------------

Total liabilities and stockholders' equity                                        $270,807                 $289,869
                                                                        ===================       ==================
###