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 September 30, 2006

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 a large accelerated filer or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check One)

Large Accelerated Filer    ¨                    Accelerated Filer    ¨                    Non-Accelerated Filer    x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.):

Yes  ¨    No  x

Number of shares of common stock outstanding as of November 10, 2006:

10,409,913 Class A Shares and 857,967 Class B Shares.

PART 1. FINANCIAL INFORMATION

ITEM 1. EXX INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except share and per share amounts)

A. Condensed Consolidated Balance Sheets

	September 30, 2006			December 31, 2005
	(unaudited)
ASSETS
Current assets
Cash and cash equivalents	$	14,819		$	6,478
Accounts receivable, less allowances of $395 and $375, respectively		23,242			21,508
Inventories		11,153			12,462
Other current assets		1,022			1,205
Prepaid income taxes		741			—
Deferred tax asset		2,011			2,011
Total current assets		52,988			43,664
Property and equipment, net		22,716			26,327
Other assets
Goodwill		4,020			6,921
Intangible assets, net		1,830			2,816
Other		350			1,264
		6,200			11,001
	$	81,904		$	80,992
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Long-term debt, current portion	$	1,632		$	1,632
Accounts payable and other current liabilities		17,462			15,904
Income taxes payable		—			29
Total current liabilities		19,094			17,565
Long-term liabilities
Long-term debt, less current portion		2,991			7,623
Long-term debt, related party		11,069			9,721
Post-retirement benefits, other than pension		3,064			3,266
Pension liability and other		6,074			6,495
Deferred tax liability		15,909			16,296
Total long-term liabilities		39,107			43,401
Commitments and contingencies
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, 10,409,913 and 12,061,607 shares issued and outstanding, respectively		104			121
Common stock, Class B, $.01 par value, authorized 1,000,000 shares, 857,967 and 974,693 shares issued and outstanding, respectively		9			9
Capital in excess of par value		1,886			2,859
Accumulated other comprehensive loss		(326	)		(326	)
Retained earnings		22,030			18,349
Less treasury stock at cost, 0 shares and 1,649,300 shares, respectively of Class A common stock and 0 shares and 16,600 shares, respectively of Class B common stock		—			(986	)
Total stockholders’ equity		23,703			20,026
	$	81,904		$	80,992

See notes to condensed consolidated financial statements.

2

B. EXX INC AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)

(In thousands, except share and per share amounts)

	For the Three Month Period Ended						For the Nine Month Period Ended
	September 30, 2006			September 30, 2005			September 30, 2006			September 30, 2005
Net sales	$	36,402		$	33,274		$	122,071		$	106,962
Cost of sales		31,281			30,329			105,107			94,552
Gross profit		5,121			2,945			16,964			12,410
Selling, general and administrative expenses		3,159			3,410			10,004			10,355
Impairment charge on long-lived assets		—			—			1,358			—
		3,159			3,410			11,362			10,355
Operating income (loss)		1,962			(465	)		5,602			2,055
Other income (expenses)
Interest expense		(254	)		(316	)		(781	)		(1,090	)
Interest income		186			56			427			129
Other income (loss)		113			(105	)		309			(181	)
Gain on the sale of division of subsidiary		—			—			774			—
Minority interest in income of consolidated subsidiary		—			—			—			(12	)
		45			(365	)		729			(1,154	)
Income (loss) from continuing operations before income taxes (benefit)		2,007			(830	)		6,331			901
Income taxes (benefit)		780			(271	)		2,657			353
Income (loss) from continuing operations		1,227			(559	)		3,674			548
Discontinued operations:
Income from discontinued operations of division of subsidiary, net of income taxes		—			62			7			129
Net income (loss)	$	1,227		$	(497	)	$	3,681		$	677
Basic net income (loss) per common share:
Income (loss) from continuing operations	$	.11		$	(.05	)	$	.33		$	.05
Income from discontinued operations	$	.00		$	.01		$	.00		$	.01
Net income (loss) per common share	$	.11		$	(.04	)	$	.33		$	.06
Assuming dilution net income (loss) per common share:
Income (loss) from continuing operations	$	.10		$	(.05	)	$	.29		$	.05
Income from discontinued operations	$	.00		$	.01		$	.00		$	.01
Net income (loss) per common share	$	.10		$	(.04	)	$	.29		$	.06
Weighted average shares outstanding
Basic		11,267,880			11,270,400			11,268,563			11,270,400
Diluted		12,620,676			11,270,400			12,520,505			12,306,719

See notes to condensed consolidated financial statements.

3

C. EXX INC AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flow (Unaudited)

(In thousands)

	For the Nine Month Period Ended
	September 30, 2006			September 30, 2005
Cash flows from operating activities
Net income	$	3,681		$	677
Adjustments to reconcile net income to net cash provided by operating activities:
Loss on disposal of assets		51			533
Depreciation and amortization		5,151			4,712
Deferred tax expense		464			1,465
Gain on forgiveness of debt		(295	)		—
Gain on sale of division of subsidiary		(774	)		—
Impairment charge on long-lived assets		1,358			—
Changes in operating assets and liabilities, net		862			(3,190	)
Net cash provided by operating activities		10,498			4,197
Cash flows from investing activities
Acquisition of property and equipment, net		(1,368	)		(4,063	)
Proceeds from sale of property and equipment		69			200
Proceeds from sale of division of subsidiary		1,700			—
Net cash provided by (used in) investing activities		401			(3,863	)
Cash flows from financing activities
Payments of long-term debt		(2,553	)		(603	)
Purchase of treasury stock		(5	)		—
Net cash used in financing activities		(2,558	)		(603	)
Net increase (decrease) in cash and cash equivalents		8,341			(269	)
Cash and cash equivalents, beginning of period		6,478			13,048
Cash and cash equivalents, end of period	$	14,819		$	12,779
Supplemental disclosures of cash flow information, cash paid during the period for:
Interest	$	1,155		$	1,468
Income taxes	$	941		$	275
Supplemental disclosure of non-cash investing and financing activities:
Cancellation of Newcor long-term debt held as an investment	$	384		$	—

See notes to condensed consolidated financial statements.

4

D. EXX INC AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Note 1: Basis of Presentation

The unaudited condensed consolidated financial statements of EXX INC (the “Company”) as of September 30, 2006 and for the three and nine month periods ended September 30, 2006 and 2005 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 condensed consolidated 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 condensed consolidated financial statements have been prepared in accordance with the Form 10-Q and Article 10 of Regulation S-X. 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, 2005. Results for the three and nine months ended September 30, 2006 are not necessarily indicative of the results to be expected for the full year ending December 31, 2006.

Note 2: Acquisition of Reorganized Newcor, Inc.

On January 31, 2003 a Plan of Reorganization of Newcor, Inc. (“Newcor”) became effective. Under a rights offering to stockholders included as part of Newcor’s Plan of Reorganization, the Company purchased 11,877 shares of common stock of Newcor for a total purchase price of $5,939. The shares purchased by the Company constituted 98.975% of the outstanding common stock of the reorganized Newcor entity and, as a result, Newcor ceased to be a stand-alone public reporting company and became a consolidated subsidiary of the Company.

On July 1, 2005 (the “Effective Date”), Newcor and Transinternational Widget Corp. (“TWC”), a Delaware corporation and wholly owned subsidiary of the Company, were merged under the provisions of the General Corporation Law of the State of Delaware (the “Merger”). Pursuant to the Merger, TWC merged with and into Newcor, with Newcor as the surviving corporation, and each issued and outstanding share of Newcor common stock was converted into the right to receive an amount in cash equal to $1,088, which amount represented the book value of each share of Newcor as of June 30, 2005. As the result of the Merger, the Company owns 100% of the issued and outstanding common stock of Newcor.

Note 3: Inventories

Inventories are summarized as follows:

	September 30, 2006		December 31, 2005
	(unaudited)
Raw materials	$	7,033	$	7,072
Work in process		311		572
Finished goods		3,809		4,818
	$	11,153	$	12,462

5

Note 4: Long-Term Debt

A summary of long-term debt follows:

			September 30, 2006			December 31, 2005
			(unaudited)
Revolving credit line at 2% over Libor, currently 5.33%	(a	)	$	—		$	—
Promissory notes secured by certain equipment, various fixed rates of 6.00% - 7.00%				1,510			2,211
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
Unsecured notes payable of a subsidiary, currently 6% due 2013	(c	) (d)		13,417			16,000
Subtotal				15,692			18,976
Less current portion				(1,632	)		(1,632	)
Total			$	14,060		$	17,344

(a) In February 2004, Newcor entered into a credit agreement (“2004 Credit Agreement”) with National City Bank. The 2004 Credit Agreement as amended and adjusted allows for $2,800 of borrowings reduced by a $700 outstanding letter of credit, resulting in $2,100 available under the line of credit. There were no borrowings under the line of credit at September 30, 2006 or December 31, 2005. This line of credit is secured by the machinery and equipment owned by Newcor and its subsidiaries, except the machinery and equipment securing the equipment notes.

(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 in April 2005. See Note 11.

(c) At September 30, 2006, the Company’s Chairman (either personally or through entities controlled by the Chairman) owned $11,069 or approximately 83% of the outstanding unsecured notes.

(d) During the third quarter of 2006, the Company acquired $951 principal amount of the unsecured Newcor Notes at a cost of $856. The gain on forgiveness of debt of $95 was recorded as other income during this quarter. During the second quarter of 2006, the Company acquired and retired $1,248 principal amount of the unsecured Newcor Notes at a cost of $1,048. The gain on forgiveness of debt of $200 was recorded as other income during this quarter. Also, during the second quarter of 2006, $3,680 of previously acquired notes were cancelled by the Trustee and were not considered outstanding at June 30, 2006.

Note 5: Earnings Per Share

The Company complies with the accounting and reporting requirements of Statement of Financial Accounting Standards (SFAS) No. 128, Earnings Per Share. The difference between the number of shares used to compute basic net income per common share and diluted net income per common 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 September 30, 2006, these shares amounted to 1,352,796 shares. Since the Company incurred a loss for the three months ended September 30, 2005, there were no additional shares included in the calculation of the assumed dilution net loss per share, as the effect would be anti-dilutive. For the nine months ended September 30, 2006 and 2005, these shares amounted to 1,251,942 shares and 1,036,319 shares, respectively

Note 6: Impairment of Long-Lived Assets

The Company has determined that a charge to earnings of approximately $1,252 related to the impairment of goodwill in the Plastics and Rubber segment was required during the first quarter of 2006. The Company has also determined that a charge to earnings of approximately $106 related to the impairment of its customer relationships recorded at the corporate level was required during the first quarter of 2006. In accordance with SFAS No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets”, management performed an impairment analysis on all long-lived assets, including goodwill of the subsidiary. The analysis was based on management’s estimates of the net present value of operating cash flows using a discount rate of 10%. The analysis resulted in an impairment of the assets of the subsidiary as the net book value exceeded the present value of the cash flows. The charge to earnings for the full amount of the impairment was recorded in the first quarter of 2006.

6

Note 7: Pension Plan Information

The Company is required to report the following information on an interim basis under SFAS No. 132 “Employer’s Disclosure About Pensions and Other Post Retirement Benefits-An Amendment of FASB Statement Nos. 87, 88 and 106” with regard to its pension plans:

COMPONENTS OF NET PERIODIC BENEFIT COST

	Three Months Ended						Nine Months Ended
	September 30, 2006			September 30, 2005			September 30, 2006			September 30, 2005
	(unaudited)						(unaudited)
Service cost	$	17		$	31		$	51		$	93
Interest cost		618			617			1,854			1,851
Expected returns on plan assets		(777	)		(765	)		(2,331	)		(2,296	)
Amortization of unrecognized losses		13			9			40			27
Net periodic pension cost (income)	$	(129	)	$	(108	)	$	(386	)	$	(325	)

The Company previously disclosed in its consolidated financial statements at December 31, 2004 and 2005 it did not intend to make contributions to its plans in 2005 and 2006.

Note 8: Segment Reporting

The Company complied with the reporting requirements of SFAS No. 131, Disclosures about Segments of an Enterprise and Related information. 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 and machine tools, 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, toys and vinyl wall coverings.

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:

			(Unaudited)
	Mechanical Equipment		Plastics and Rubber		Corporate			Total
Net sales to unaffiliated customers three months ended September 30,
2006	$	30,840	$	5,562	$	—		$	36,402
2005	$	28,731	$	4,543	$	—		$	33,274
Operating income (loss) three months ended September 30,
2006	$	2,450	$	144	$	(632	)	$	1,962
2005	$	257	$	225	$	(947	)	$	(465	)
Income (loss) from continuing operations before income taxes three months ended September 30,
2006	$	2,457	$	152	$	(602	)	$	2,007
2005	$	269	$	232	$	(1,331	)	$	(830	)

7

Note 8: Segment Reporting ( continued)

			(Unaudited)
	Mechanical Equipment		Plastics and Rubber		Corporate			Total
Net sales to unaffiliated customers nine months ended September 30,
2006	$	101,784	$	20,287	$	—		$	122,071
2005	$	92,991	$	13,971	$	—		$	106,962
Operating income (loss) nine months ended September 30,
2006	$	8,163	$	237	$	(2,798	)	$	5,602
2005	$	3,940	$	998	$	(2,883	)	$	2,055
Income (loss) from continuing operations before income taxes nine months ended September 30,
2006	$	8,182	$	268	$	(2,119	)	$	6,331
2005	$	3,970	$	1,201	$	(4,270	)	$	901

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

	Three Months Ended				Nine Months Ended
	September 30, 2006		September 30, 2005		September 30, 2006		September 30, 2005
	(unaudited)				(unaudited)
Mechanical Equipment
Machined production components	$	29,706	$	27,195	$	98,408	$	88,044
Electric motors and cable pressurization equipment		1,134		1,536		3,376		4,947
	$	30,840	$	28,731	$	101,784	$	92,991
Plastics and Rubber
Manufactured, molded plastic and rubber components	$	1,490	$	2,433	$	6,212	$	8,922
Impulse toys and other		4,072		2,110		14,075		5,049
	$	5,562	$	4,543	$	20,287	$	13,971

Note 9: Lease Commitments

The Company leases certain office and plant facilities and manufacturing equipment under non-cancelable operating leases expiring through April 2014. Future minimum lease payments under these leases are as follows:

Year ending December 31,
2006	$	1,639
2007		1,557
2008		1,302
2009		1,063
2010		406
2011		877

8

Note 10: Recent Developments

In late September 2006, Detroit Diesel Inc., (“DDC”) (Newcor’s largest customer) informed Newcor will not extend its contract currently machined by a Newcor subsidiary to produce Rocker Arm Sets effective January 1, 2007 due to an anticipated fall-off in demand for the first half of 2007. DDC also stated that it expected demand to increase significantly in the second half of 2007, at which time it is anticipated that the subsidiary will commence building Rocker Arm Sets. These sets accounted for approximately 58% of that subsidiary’s sales in 2005. Management has performed an impairment analysis on the long-lived assets of the operations affected by the loss of revenues related to DDC, under the provisions of SFAS No. 144. Based on this analysis, Management has determined that at September 30, 2006, there will be no charge to earnings related to the impairment of customer relationships or goodwill.

In 2004, American Axle & Manufacturing, (“AXL”) (formerly Newcor’s largest customer) informed Newcor that certain parts then machined by a subsidiary of Newcor would be withdrawn from the Newcor subsidiary to be manufactured in-house by AXL. Newcor anticipated that the loss of sales would begin to affect Newcor in the third quarter of 2005 and continue through December 2006. Newcor estimated that this change would reduce its consolidated sales by approximately 20%. Through the third quarter of 2006, AXL has in-sourced three parts, which accounted for approximately 24% of 2005 sales to AXL. 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 AXL, under the provisions of SFAS No. 144. Based on this analysis, management has determined that at March 31, 2006 a charge to earnings of approximately $106 related to the impairment of the carrying value of customer relationships was required as discussed in Note 6.

On January 31, 2006, the Company sold substantially all the assets of a division of a Mechanical Equipment subsidiary to private interests. The gain on the transaction is reflected in the condensed consolidated financial statements for the nine months ended September 30, 2006.

Note 11: Other

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 condensed 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 of 2005.

In May 2005, the Company reported that one of the subsidiaries of Newcor received purchase orders from Daimler Chrysler Corporation (“DCX”) to machine axles for two current power train programs. The anticipated sales would approximate a 20% increase over the Company’s then sales and profitability on an annual basis. Production under the contracts began in the second quarter of 2005 and is currently operating at anticipated levels.

In June 2005, the Company reported that a second subsidiary of Newcor had been awarded a machining program for a DCX power train component. The annual sales of this program were estimated at approximately 10% of the Company’s 2004 annual sales. Full production under the program began in the third quarter of 2005. Based on the new contracts DCX has become Newcor’s largest customer.

9

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) (Unaudited)

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, toys and vinyl wall coverings.

Sales for the third quarter of 2006 were $36,402 compared to $33,274 in 2005, a $3,128 increase. Sales for the nine month 2006 period were $122,071 compared to $106,962 for the nine month 2005 period, a $15,109 increase. The Mechanical Equipment segment reported third quarter total sales of $30,840, which was an increase of $2,109 or 7% more than the prior year’s $28,731. The increase was due to deliveries of heavy duty truck components partially offset by decreased sales in the specialty machine market. Sales for the nine month 2006 period totaled $101,784 compared to $92,991 for the nine month 2005 period, an increase of $8,793 or 11%. The increase was due to deliveries of heavy duty truck components and increased automotive sales markets. The Plastics and Rubber segment third quarter 2006 sales were $5,562 in 2006 compared to $4,543 in the same period in 2005, a $1,019 increase or 22%. Sales for the nine month 2006 period totaled $20,287 compared to $13,971 in 2005, a $6,316 increase or 45%. The increases during both the three month and nine month periods were due primarily to the inclusion of the new vinyl wall covering products acquired in October 2005 in the sales mix offset partially by a lower demand for automotive products produced by the segment.

In 2004, American Axle & Manufacturing, (“AXL”) (formerly Newcor’s largest customer) informed Newcor that certain parts then machined by a subsidiary of Newcor would be withdrawn from the Newcor subsidiary to be manufactured in-house by AXL. Newcor anticipated that the loss of sales would begin to affect Newcor in the third quarter of 2005 and continue through December 2006. Newcor estimated that this change would reduce its consolidated sales by approximately 20%. Through the third quarter of 2006, AXL has in-sourced three parts, which accounted for approximately 24% of 2005 sales to AXL. 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 AXL, under the provisions of SFAS No. 144. Based on this analysis, management has determined that at March 31, 2006 a charge to earnings of approximately $106 related to the impairment of the carrying value of customer relationships was required as discussed in Note 6.

Gross profit for the third quarter of 2006 totaled $5,121 or 14% of sales compared to $2,945 or 9% of sales for the comparable period in 2005. For the nine month period, 2006 gross profit was $16,964 or 14% of sales compared to $12,410 or 12% of sales in 2005. The Mechanical Equipment segment accounted for a gross profit of $4,003 in the third quarter of 2006 compared to $1,870 for the comparable third quarter in 2005 and a gross profit of $12,202 in the first nine months of 2006 compared to $9,170 for the comparable nine month period in 2005. Gross profit as a percentage of sales in the Mechanical Equipment segment increased to 13% in 2006 from 7% in 2005 for the comparable three month period and increased to 12% in 2006 from 10% in 2005 for the comparable nine month period. The Plastics and Rubber segment accounted for a gross profit of $1,118 in 2006 compared to $1,075 in 2005 for the three month period and accounted for a gross profit of $4,762 in 2006 compared to $3,240 in 2005 for the comparable nine month period. The increase in gross profit for both the three month and the nine month periods in 2006 is primarily due to the inclusion of new vinyl wall covering products in the sales mix offset partially by a lower demand for automotive products. Gross profit in 2006 as a percentage of sales in the Plastics and Rubber segment decreased to 20% in the third quarter of 2006 from 24% in the comparable 2005 three month period and increased to 24% in 2006 from 23% in 2005 for the comparable nine month period. The changing gross profit percentages were each the result of the changing product mix, the inclusion of the new vinyl products and also the reduction of sales within the automotive industry.

Selling general & administrative expenses were $3,159 for the third quarter of 2006, compared to $3,410 for the third quarter of 2005. For the nine month period ended September 30, 2006, selling general and administrative expenses were $10,004 compared to $10,355 for the nine month period ended September 30, 2005. Management continues to pursue a concerted effort to control and reduce these costs in the areas of effective personnel management, strategic supply purchasing, diligent administrative cost controls and other areas as deemed appropriate.

10

Operating income (loss) for the third quarter of 2006 was $1,962 compared to a loss of ($465) for the third quarter of 2005. For the nine months ended September 30, 2006, operating income was $5,602 compared to operating income of $2,055 for the comparable period in 2005. The reasons for the improvements in operating income for both the three month and nine month periods of 2006 compared to the 2005 periods have been described above.

Other income (expense) for the third quarter of 2006 was $113 compared to a loss of ($105) for the third quarter of 2005. For the nine months ended September 30, 2006, other income (expense) was $309 compared to a loss of ($181) for the comparable period in 2005. The third quarter 2006 other income includes $95 resulting from the forgiveness of Newcor debt. The nine months 2006 other income also includes $774 from the gain on the sale of a division of a subsidiary.

Interest expense for the third quarter of 2006 was $254 compared to $316 in the corresponding period of 2005. For the nine months ended September 30, 2006, interest expense was $781 compared to $1,090 in the corresponding period of 2005. The interest reduction relates to the various payments and reductions in the outstanding debt obligations between the periods.

Net income for the third quarter of 2006 was $1,227 or $.11 per common share basic and $.10 per share diluted compared to a net loss of ($497) or ($.04) per common share basic and diluted in the comparable period of 2005. Net income for the nine months ended September 30, 2006 was $3,681 or $.33 per common share basic and $.29 per common share diluted compared to net income of $677 or $.06 per common share basic and diluted for the nine months ended September 30, 2005.

Liquidity and Capital Resources

In February 2004, Newcor entered into a credit agreement (“2004 Credit Agreement”) with National City Bank. The 2004 Credit Agreement as amended and adjusted allows for up to $2,800 of borrowings reduced by a $700 outstanding letter of credit, resulting in $2,100 available under the line of credit. There were no borrowings under the line of credit at September 30, 2006. This line of credit is secured by the machinery and equipment owned by Newcor and its subsidiaries, except the machinery and equipment securing the equipment notes.

For the nine months ended September 30, 2006, the operating activities generated $10,498 of cash as compared to generating $4,197 of cash in the corresponding period of the preceding year. For the nine months ended September 30, 2006, the Company generated $401 in its investment activities from the sale of a division of a subsidiary, less the cost of the acquisition of property and equipment. In the corresponding period of the preceding year, the Company utilized $3,863 of cash in its investment activities, principally for the acquisition of capital equipment. Cash totaling $2,558 was used in financing activities during the nine months ended September 30, 2006 for the reduction of the Newcor subsidiary debt as well as for the repayment of the Newcor term loan, compared to using $603 for the nine months ended September 30, 2005 principally for repayment of the Newcor term loan.

At September 30, 2006, the Company reported working capital of approximately $33,894 and a current ratio of 2.8 to 1. In addition, as described in Note 4 to the condensed consolidated financial statements, the Company had $14,060 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.

11

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	)
10.8	First Amendment to 2004 Credit Agreement between Newcor, Inc and its subsidiaries and National City Bank dated March 28, 2005.	(9	)
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.

(9) Incorporated by reference to EXX INC Form 10-Q Report dated June 30, 2005.

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: November 10, 2006	By:	/s/ David A. Segal
	David A. Segal
	Chairman of the Board Chief Executive Officer Chief Financial Officer

12