10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2005

Commission file number 1-5654

EXX INC

(Exact Name of Registrant as Specified in Its Charter)

Nevada	88-0325271
(State or Other Jurisdiction of Incorporation or Organization)	(IRS Employer Identification No.)
1350 East Flamingo Road, Suite 689, Las Vegas, Nevada	89119-5263
(Address or Principal Executive Offices)	(Zip Code)

(702) 598-3223

(Registrant’s Telephone Number, Including Area Code)

NONE

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

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

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act).    Yes  ¨     NO  x

Number of shares of common stock outstanding as of May 6, 2005:

10,412,307 Class A Shares and 858,093 Class B Shares.

PART 1. FINANCIAL INFORMATION

ITEM 1. EXX INC AND SUBSIDIARIES

CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(In thousands, except share and per share amounts)

A. Consolidated Balance Sheets

	March 31, 2005			December 31, 2004
	(unaudited)
ASSETS
Current assets
Cash and cash equivalents	$	13,297		$	13,048
Accounts receivable, less allowances of $249 and $249		22,437			20,266
Inventories		11,542			13,041
Other current assets		1,518			1,555
Refundable income taxes		234			—
Deferred tax asset		1,451			1,451
Total current assets		50,479			49,361
Property and equipment, net		25,209			26,559
Other assets
Goodwill		9,556			9,977
Intangible assets, net		3,615			3,882
Other		784			1,193
		13,955			15,052
	$	89,643		$	90,972
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Long-term debt, current portion	$	1,576		$	2,322
Accounts payable and other current liabilities		17,112			17,520
Income taxes payable		—			359
Total current liabilities		18,688			20,201
Long-term liabilities
Long-term debt, less current portion		24,014			24,211
Post-retirement benefits, other than pension		3,331			3,345
Pension liability and other		6,919			6,919
Deferred tax liability		16,907			16,973
		51,171			51,448
Minority interest		125			121
Stockholders’ equity
Preferred stock, $.01 par value, authorized 5,000,000 shares, none issued Common stock, Class A, $.01 par value, authorized 25,000,000 shares, issued 12,061,607 shares		121			121
Common stock, Class B, $.01 par value, authorized 1,000,000 shares, issued 874,693 shares		9			9
Capital in excess of par value		2,859			2,859
Accumulated other comprehensive loss		(268	)		(269	)
Retained earnings		17,924			17,468
Less treasury stock, 1,649,300 shares of Class A common stock and 16,600 shares of Class B common stock, at cost		(986	)		(986	)
Total stockholders’ equity		19,659			19,202
	$	89,643		$	90,972

See notes to consolidated financial statements.

2

B.	EXX INC AND SUBSIDIARIES
	Consolidated Statements of Operations (Unaudited)
	(In thousands, except share and per share amounts)

	Three Months Ended
	March 31, 2005			March 31, 2004
Net sales	$	37,526		$	36,314
Cost of sales		33,041			30,857
Gross profit		4,485			5,457
Selling, general and administrative expenses		3,592			3,694
Operating income		893			1,763
Other income (expenses)
Interest expense		(451	)		(494	)
Interest income		30			8
Other income		289			15
Minority interest in income of consolidated subsidiary		(4	)		(9	)
		(136	)		(480	)
Income before income taxes		757			1,283
Income taxes		301			432
Net income	$	456		$	851
Net income per common share:
Basic	$	.04		$	.08
Assuming dilution	$	.04		$	.07
Weighted average common shares outstanding:
Basic		11,270,400			11,270,400
Assuming dilution		12,252,639			12,762,391

See notes to consolidated financial statements.

3

C.	EXX INC AND SUBSIDIARIES
	Consolidated Statements of Cash Flows (Unaudited)
	(In thousands)

	Three Months Ended
	March 31, 2005			March 31, 2004
Cash flows from operating activities
Net income	$	456		$	851
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization		1,595			1,810
Deferred tax expense		356			356
Changes in operating assets and liabilities, net		(1,462	)		(3,923	)
Net cash provided by (used in) operating activities		945			(906	)
Cash flows from investing activities
Acquisition of property and equipment, net		(517	)		(117	)
Proceeds from sale of fixed assets		19			—
Net cash (used in) investing activities		(498	)		(117	)
Cash flows from financing activities
Net borrowed on revolving credit line		—			1,000
Repayment of term loan		(198	)		(3,911	)
Repayments on promissory notes/capital leases		—			(260	)
Net cash (used in) financing activities		(198	)		(3,171	)
Net increase (decrease) in cash and cash equivalents		249			(4,194	)
Cash and cash equivalents, beginning of period		13,048			12,056
Cash and cash equivalents, end of period	$	13,297		$	7,862
Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest	$	719		$	934
Income taxes	$	100		$	1,075

See notes to consolidated financial statements.

4

D. EXX INC AND SUBSIDIARIES

Notes to Consolidated Condensed Financial Statements

(In thousands, except number of shares and per share amounts)

Note 1: Basis of Presentation

The unaudited consolidated condensed financial statements of EXX INC (“Company”) as of March 31, 2005 and for the three month periods ended March 31, 2005 and 2004 set forth in this Form 10-Q include the accounts of the Company and its consolidated subsidiaries and reflect all adjustments which are necessary in the opinion of management for a fair presentation of the results for the periods stated. All adjustments so made are of a normal recurring nature. The unaudited consolidated condensed financial statements do not include all information and footnotes necessary for a complete presentation in accordance with accounting principles generally accepted in the United States of America. The reader is referred to the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2004. Results for the three months ended March 31, 2005 are not necessarily indicative of the results to be expected for the full year ended December 31, 2005.

In March 2005, the Company determined that an intangible asset representing “customer relationships” existed at the date of purchase of Newcor. As a result of the determination the Company recognized a charge to operations in the amount of approximately $400 net of tax for the year ended December 31, 2003 and approximately $464 net of tax for the year ended December 31, 2004. The effect of this charge for the first quarter 2004 was $116 net of tax which was retroactively reflected in the financial statements included in this report.

Note 2: Inventories

Inventories are summarized as follows:

	March 31, 2005		December 31, 2004
Raw materials	$	7,155	$	6,973
Work in process		853		2,628
Finished goods		3,534		3,440
	$	11,542	$	13,041

Note 3: Long-Term Debt

A summary of debt follows:

			March 31, 2005		December 31, 2004
Revolving credit line at 2% over Libor, currently 4.09%	(a	)	$	—	$	—
Promissory notes secured by certain equipment, various fixed rates of 7% - 8.5%				2,825		3,022
Notes payable at 4% through 2015 collateralized by substantially all of the assets of a subsidiary	(b	)		394		394
Notes payable at 4% through 2023 collateralized by substantially all of the assets of a subsidiary	(b	)		371		371
Capital lease obligation of a subsidiary	(b	)		—		746
Unsecured Notes payable of a subsidiary, currently 6%, due 2013				22,000		22,000
Subtotal				25,590		26,533
Less current portion				1,576		2,322
Total			$	24,014	$	24,211

5

(a) On February 22, 2004, Newcor entered into a new bank credit facility with National City Bank (the “2004 Credit Agreement”). The 2004 Credit Agreement provided for $6,000 of available borrowings with reducing availability based upon a three year equal monthly amortization schedule, secured by the machinery and equipment owned by Newcor and its subsidiaries, except the machinery and equipment securing the $2,825 of equipment notes. As of December 31, 2004 there was $4,400 of available borrowings net of a $700 outstanding letter of credit under the 2004 Credit Agreement none of which was outstanding as of December 31, 2004. In March 2005, the available borrowings under the 2004 Credit Agreement were reduced to $2,800. At March 31, 2005, $2,100 was available net of a $700 outstanding letter of credit, none of which was outstanding.

(b) These notes are in default and, accordingly, have been classified as currently due. The capital lease was terminated retroactive to December 31, 2004 and was written off as part of a new lease agreement signed on April 7, 2005. See Note 8.

Note 4: Earnings Per Share

The difference between the number of shares used to compute basic net income per share and diluted net income per share relates to additional shares to be issued upon the assumed exercise of stock options, net of shares hypothetically repurchased at the average price with the proceeds of exercise. For the three months ended March 31, 2005, these shares amounted to 982,239 shares. For the three months ended March 31, 2004, these shares amounted to 1,491,991 shares.

Note 5: Pension Plan Information

The Company is required to report the following information on an interim basis under FASB 132 with regard to its pension plans:

COMPONENTS OF NET PERIODIC BENEFIT COST

	Three Months Ended
	March 31, 2005			March 31, 2004
Service costs	$	—		$	63
Interest costs		617			615
Expected returns on plan assets		(765	)		(753	)
Amortization of unrecognized losses		8			6
Net periodic pension (income)	$	(140	)	$	(69	)

The Company previously disclosed in the financial statements for December 31, 2004 it did not intend to make contributions to its plans in 2005.

Note 6: Segment Reporting

The Company is organized into two business segments: the Mechanical Equipment segment and the Plastics and Rubber segment. The Mechanical Equipment segment produces transmission, power train and engine components and assemblies for the automotive, medium and heavy-duty truck, and agricultural vehicle industries as well as electric motors and telecommunications equipment. The Plastics and Rubber segment produces cosmetic and functional seals and boots and functional engine compartment products primarily for the automotive industry and toys.

6

The accounting policies of the segments are the same as those of the Company. There are no intersegment sales and management does not allocate any corporate expenses to the segments. The Company evaluates the performance of its segments and allocates resources to them based on operating income from continuing operations. Information by operating segment is summarized below:

	Mechanical Equipment		Plastics & Rubber		Corporate			Total
Sales to unaffiliated customers three months ended March 31,
2005	$	33,022	$	4,504	$	—		$	37,526
2004	$	30,050	$	6,264	$	—		$	36,314
Operating income (loss) three months ended March 31,
2005	$	1,688	$	198	$	(993	)	$	893
2004	$	1,730	$	1,224	$	(1,191	)	$	1,763
Income (loss) before income taxes three months ended March 31,
2005	$	1,696	$	391	$	(1,330	)	$	757
2004	$	1,738	$	1,212	$	(1,667	)	$	1,283

The following is a listing of revenue by major product group sold by the operating segments of the Company for the following periods.

	Three Months Ended
	March 31, 2005		March 31, 2004
Mechanical equipment
Machined production components	$	31,233	$	28,369
Electric motors and cable pressurization equipment		1,789		1,681
	$	33,022	$	30,050
Plastics and Rubber
Manufactured, molded plastic and rubber components	$	3,185	$	4,537
Impulse toys and other		1,319		1,727
	$	4,504	$	6,264

Note 7: Recent Developments

Newcor’s largest customer, American Axle & Manufacturing, informed Newcor that certain parts currently machined by a subsidiary of Newcor will be withdrawn from the Newcor subsidiary to be manufactured in-house by American Axle & Manufacturing. Newcor presently expects that the loss of sales will begin to affect Newcor in the third quarter of 2005 and continue through December 2006. Newcor estimates that this change will reduce its consolidated sales by approximately 20%, based on current sales levels. The loss of this business is expected to have a material negative impact on the consolidated results of operations and cash flow of the Company beginning in the third quarter of 2005 and thereafter. It is presently anticipated that the loss will result in closing one of Newcor’s three machining facilities in Michigan and consolidating its operations into two locations. At this time, it is unknown whether or not there will be any charges related to a plant closing. Management of the Company has performed an impairment analysis on the long-lived assets of the operations affected by the loss of revenues related to American Axle & Manufacturing, under the provisions of SFAS No. 144. Based on this analysis, management has determined that as of March 31, 2005 and December 31, 2004, there is no impairment on any of the long-lived assets as the discounted future cash flows of the subsidiary, directly affected by the loss of American Axle & Manufacturing, exceeds the net book value of its assets at both these dates.

7

Note 8: Subsequent Events

On April 7, 2005, an agreement to terminate the lease of the Handi-Pac Inc. subsidiary was signed retroactive to December 31, 2004. A new five month lease expiring May 31, 2005 replaced the old lease. The first quarter 2005 consolidated financial statements have been adjusted to reflect the terms of the above agreements including writing off the capital lease and its related assets. As a result of this event, other income was credited for approximately $280 in the first quarter 2005.

On May 9, 2005, EXX reported that one of the subsidiaries of Newcor, Inc. (a 99% owned subsidiary of EXX INC) received purchase orders from DaimlerChrysler Corporation (DCX) to machine axles for two current powertrain programs. The anticipated sales would approximate a 20% increase over EXX’s current sales and profitability on an annual basis. Production under the contracts is planned to begin shortly and build up to full production levels in the fourth quarter of 2005.

In 2004, EXX had announced that Newcor had been notified by its major customer, American Axle & Manufacturing, that Newcor would lose certain axle machining business due to American Axle’s strategic decision to in-source axle machining. This lost business is still anticipated by Newcor commencing with the withdrawal of two parts in the third quarter of 2005 with increasing volumes of parts being withdrawn through 2006. It is anticipated that when and as American Axle completes the insourcing program the lost business will be approximately the same sales volume and profitability as the new business awarded by DaimlerChrysler.

8

ITEM 2. EXX INC AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition and Results of Operations

(In thousands, except for per share amounts)

This quarterly report on Form 10-Q contains certain forward-looking statements which are covered under the safe harbor provisions of the Private Securities Legislation Reform Act of 1995 with respect to the Company’s future financial performance. Although the Company believes the expectations reflected in such forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be realized. Forward-looking statements involve known and unknown risks which may cause the Company’s actual results and corporate developments to differ materially from those expected. Factors that could cause results and developments to differ materially from the Company’s expectations include, without limitation, changes in manufacturing and shipment schedules, delays in completing plant construction and acquisitions, new product and technology developments, competition within each business segment, cyclicality of the markets for the products of a major segment, litigation, significant cost variances, the effects of acquisitions and divestitures, and other risks.

Results of Operations

The Company is organized into two business segments, the Mechanical Equipment segment and the Plastics and Rubber segment. The Mechanical Equipment segment produces transmission, powertrain and engine components and assemblies for the automotive, medium and heavy-duty truck and agricultural vehicle industries as well as electric motors and telecommunications equipment. The Plastics and Rubber segment produces cosmetic and functional seals and boots and functional engine components primarily for the automotive industry and toys.

Sales for the first quarter of 2005 were $37,526 compared to $36,314 in 2004, a $1,212 increase. The Mechanical Equipment segment reported first quarter total sales of $33,022, which was an increase of $2,972 or 10% more than the prior quarter’s $30,050. The increase was due to deliveries of large specialty machine orders late in the first quarter as well as an increase in sales of heavy duty truck components. The Plastics and Rubber segment first quarter sales were $4,504 in 2005 compared to $6,264 in 2004, a $1,760 decrease. The decrease in sales of 28% was due primarily to lower sales in the automotive market.

Newcor’s largest customer, American Axle & Manufacturing, informed Newcor that certain parts currently machined by a subsidiary of Newcor will be withdrawn from the Newcor subsidiary to be manufactured in-house by American Axle & Manufacturing. Newcor presently expects that the loss of sales will begin to affect Newcor in the third quarter of 2005 and continue through December 2006. Newcor estimates that this change will reduce its consolidated sales by approximately 20%, based on current sales levels. The loss of this business is expected to have a material negative impact on the consolidated results of operations and cash flow of the Company beginning in the third quarter of 2005 and thereafter. It is presently anticipated that the loss will result in closing one of Newcor’s three machining facilities in Michigan and consolidating its operations into two locations. At this time, it is unknown whether or not there will be any charges related to a plant closing.

Gross profit for the first quarter of 2005 totaled $4,485 or 12% of sales compared to $5,457 or 15% of sales for the comparable period in 2004. The Mechanical Equipment segment accounted for a gross profit of $3,609, compared to $3,559 for the comparable three month period in 2004. Gross profit as a percentage of sales in the Mechanical Equipment segment remained the same at 11% compared to the three month period in 2004. The Plastics and Rubber segment accounted for a gross profit of $876 compared to $1,898 for the comparable three month period in 2004. Gross profit as a percentage of sales decreased to 19% from 30% for the comparable three month period in 2004. The percentage decrease is the result of the product mix and the reduction of sales within the automotive industry.

Selling general & administrative expenses were $3,592 for the first quarter of 2005, compared to $3,694 for the first quarter of 2004. Management continues to pursue a concerted effort to control and reduce these costs as appropriate.

Operating income for the first quarter of 2005 was $893 compared to $1,763 for the first quarter of 2004. The decrease in operating income was the result of the unfavorable sales mix as well as the reduced sales in the automotive market as noted above.

Other income for the first quarter of 2005 was $289 compared to $15 for the first quarter of 2004. The increase represents the recognition of income upon the termination of a capital lease more fully described in Note 8.

Interest expense for the first quarter was $451, compared to $494 in the corresponding period of 2004. The interest reduction relates to the various payments and reductions in the debt instruments between the periods.

Net income for the first quarter of 2005 was $456 or 4 cents per share basic and 4 cents per share diluted compared to net income of $851 or 8 cents per share basic and 7 cents per share diluted in the comparable period of 2004.

9

Liquidity and Capital Resources

On February 22, 2004, the Newcor credit facility that was entered into on January 31, 2003 was terminated by Newcor and a new bank facility (the “2004 Credit Agreement”) was entered into with National City Bank. The 2004 Credit Agreement allowed for $6,000 of available borrowings with reducing availability based upon a three year equal monthly amortization schedule, secured by the machinery and equipment owned by Newcor and its subsidiaries, except the machinery and equipment securing the $2,825 of equipment notes. As of December 31, 2004 there was $4,400 of available borrowings net of a $700 outstanding letter of credit under the 2004 Credit Agreement none of which was outstanding as of December 31, 2004. In March 2005, the available borrowings under the 2004 Credit Agreement were reduced to $2,800. At March 31, 2005, $2,100 was available net of a $700 outstanding letter of credit, none of which was outstanding.

For the three months ended March 31, 2005, the Company generated $945 of cash in operating activities compared to utilizing $906 of cash in the corresponding period of the preceding year. For the three months ended March 31, 2005, the Company utilized $498 of cash in its investment activities, principally for the acquisition of property and equipment. In the corresponding period of the preceding year, the Company utilized $117 of cash in its investment activities, principally for the acquisition of property and equipment. Cash totaling $198 was used in financing activities during the three months ended March 31, 2005 for the repayment of the Newcor term loan, compared to using $3,171 for the three months ended March 31, 2004 principally for repayment of the Newcor term loan netted by new borrowings on the revolving credit line.

At March 31, 2005, the Company reported working capital of approximately $31,791 and a current ratio of 2.7 to 1. In addition, as described in Note 3 to the Financial Statements, the Company had $25,590 of long-term debt outstanding. The Company is obtaining its working capital needs through its existing cash balances as well as the revolving credit line totaling $2,800 described above which the Company considers to be adequate for its current working capital needs.

ITEM 4. Controls and Procedures

As of the end of the period covered by this report, the Company’s Chief Executive Officer and Chief Financial Officer, David A. Segal, evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-14(c) and 15d-14(c) under the Securities and Exchange Act of 1934 as amended). Based on that evaluation, he has concluded that the Company’s disclosure controls and procedures in place are effective in all material respects to insure that the information relating to the Company in the reports that it filed under the Securities and Exchange Act of 1934, as amended, is recorded, processed and summarized as and when required.

As regards internal controls, his review did not indicate any significant changes in internal controls or other factors that have materially affected or is reasonably likely to materially affect the registrant’s internal controls or financial reporting. The evaluation process and its results were reported to the Company’s Audit Committee and to the outside auditors.

10

PART II. OTHER INFORMATION

ITEM 6. Exhibits

(a.) Exhibits

2.1	Agreement of Merger and Plan of Reorganization, EXX INC.	(1)
2.2	Amendment to Agreement of Merger and Plan of Reorganization, EXX INC.	(2)
3.1	Articles of Incorporation, EXX INC.	(1)
4.1	Newcor, Inc. Senior Increasing Rate Notes due 2013 Indenture.	(7)
10.1	Amendment dated March 27, 1998 to employment agreement with David A. Segal.	(3)
10.2	Employment Agreement covering Newcor employment with David A. Segal dated September 3, 2001.	(4)
10.3	Addendum to Employment Agreement covering Newcor employment with David A. Segal.	(5)
10.4	Employment Agreement covering Newcor employment with James J. Connor dated August 9, 2000.	(6)
10.5	Addendum to Employment Agreement covering Newcor employment with James J. Connor.	(5)
10.6	Addendum to Change in Control Agreement covering Newcor employment with James J. Connor	(5)
10.7	Credit Agreement between Newcor, Inc. and its subsidiaries and National City Bank of Michigan-Illinois dated February 20, 2004.	(8)
31	Certification of Chief Executive Officer and Chief Financial Officer under Section 302 of the Sarbanes - Oxley Act of 2002.
32	Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(1) Incorporated by reference to EXX INC Form S-4 Registration Statement dated July 25, 1994.

(2) Incorporated by reference to EXX INC Form S-4 Amendment No. 1 dated August 16, 1994.

(3) Incorporated by reference to EXX INC Form 10-K Report for the year ended December 31, 1997 filed March 31, 1998.

(4) Incorporated by reference to Newcor, Inc. Form 10-Q Report dated September 30, 2001.

(5) Incorporated by reference to EXX INC Form 10-Q Report dated September 30, 2003.

(6) Incorporated by reference to Newcor, Inc. Form 10-K Report dated December 31, 2003.

(7) Incorporated by reference to EXX INC Form 10-Q Report dated June 30, 2003.

(8) Incorporated by reference to EXX INC Form 10-Q Report dated March 31, 2004.

SIGNATURE

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

		EXX INC
Date: May 11, 2005	By:	/s/ David A. Segal
		David A. Segal Chairman of the Board Chief Executive Officer Chief Financial Officer

11

EX-31

Exhibit 31

CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 302 OF THE

SARBANES-OXLEY ACT OF 2002

I, David A. Segal, Chief Executive Officer and Chief Financial Officer hereby certify that:

1. I have reviewed this quarterly report on Form 10-Q of EXX INC (the “Registrant”);

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that had materially affected or is reasonably likely to materially affect registrant’s internal control over financial reporting; and

5. I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors:

a) All significant deficiencies in the design or operation of internal controls over financial reporting which could adversely affect the registrant’s ability to record, process, summarize and report financial data and identified for the registrant’s auditors any material weaknesses in internal controls; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls over financial reporting.

Date: May 11, 2005	By: /s/ David A. Segal
	David A. Segal
	Chief Executive Officer
	Chief Financial Officer

EX-32

Exhibit 32

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of EXX INC (the “Company”) on Form 10-Q for the period ending March 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, David A. Segal, Chairman of the Board, Chief Executive Officer and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adapted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of section 13(a) or 15 (d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 11, 2005	By: /s/ David A. Segal
	David A. Segal
	Chairman of the Board
	Chief Executive Officer
	Chief Financial Officer

* A signed original of the written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff, upon request.