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 June 30, 2005

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

For the transition period from              to             

Commission File Number 0 - 23426

REPTRON ELECTRONICS, INC.

(Exact name of registrant as specified in its charter)

Florida	38-2081116
State or other jurisdiction of incorporation or organization	(I.R.S. Employer Identification No.)

13700 Reptron Boulevard, Tampa, Florida	33626
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (813) 854 - 2000

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

5,000,000 shares of common stock issued and outstanding as of August 15, 2005.

REPTRON ELECTRONICS, INC.

INDEX

			Page Number
PART I.	FINANCIAL INFORMATION
	Item 1.	Financial Statements
		Consolidated Statements of Operations — Three months ended June 30, 2005 (Reorganized Company) and June 30, 2004 (Reorganized Company) and six months ended June 30, 2005 (Reorganized Company), one month ended January 31, 2004 (Predecessor Company) and five months ended June 30, 2004 (Reorganized Company)	3
		Consolidated Balance Sheets — June 30, 2005 (Reorganized Company) and December 31, 2004 (Reorganized Company)	4
		Consolidated Statements of Cash Flows — Six months ended June 30, 2005 (Reorganized Company), one month ended January 31, 2004 (Predecessor Company) and five months ended June 30, 2004 (Reorganized Company)	5
		Notes to Consolidated Financial Statements — June 30, 2005	6
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	17
	Item 4.	Controls and Procedures	17
PART II.	OTHER INFORMATION
	Item 4.	Submission of Matters to a Vote of Security Holders	18
	Item 5.	Other Information	18
	Item 6.	Exhibits	18
Signatures			19

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

REPTRON ELECTRONICS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(Unaudited)

	Reorganized Company Three Months Ended June 30, 2005			Reorganized Company Three Months Ended June 30, 2004			Reorganized Company Six Months Ended June 30, 2005			Predecessor Company One Month Ended January 31, 2004			Reorganized Company Five Months Ended June 30, 2004
Net Sales	$	34,525		$	35,590		$	69,282		$	12,368		$	58,777
Cost of goods sold		30,932			31,093			61,867			11,479			51,638
Gross profit		3,593			4,497			7,415			889			7,139
Selling, general and administrative expenses		4,111			3,950			8,539			1,447			6,502
Impairment charges		10,072			—			10,072			—			—
Operating income (loss)		(10,590	)		547			(11,196	)		(558	)		637
Other income (expense):
Interest expense, net		(863	)		(721	)		(1,704	)		(61	)		(1,178	)
Gain on debt discharge		—			—			—			3,517			—
Reorganization costs (Note A)		(2	)		(16	)		(6	)		(853	)		(16	)
Total other income (expense)		(865	)		(737	)		(1,710	)		2,603			(1,194	)
Earnings (loss) before income taxes		(11,455	)		(190	)		(12,906	)		2,045			(557	)
Income tax provision		383			—			383			777			—
Earnings (loss) from continuing operations		(11,838	)		(190	)		(13,289	)		1,268			(557	)
Discontinued operations (Note B)
Earnings (loss) from discontinued operations		—			43			—			(507	)		43
Income tax benefit		—			—			—			193			—
Earnings (loss) on discontinued operations		—			43			—			(314	)		43
Net earnings (loss)	$	(11,838	)	$	(147	)	$	(13,289	)	$	954		$	(514	)
Net earnings (loss) from continuing operations per common share - basic and diluted:	$	(2.37	)	$	(0.04	)	$	(2.66	)	$	0.20		$	(0.11	)
Net earnings (loss) from discontinued operations per common share - basic and diluted:	$	—		$	0.01		$	—		$	(0.05	)	$	0.01
Net earnings (loss) per common share - basic and diluted	$	(2.37	)	$	(0.03	)	$	(2.66	)	$	0.15		$	(0.10	)
Weighted average Common Stock equivalent shares outstanding - basic and diluted		5,000,000			5,000,000			5,000,000			6,417,196			5,000,000

The accompanying notes are an integral part of these financial statements

3

REPTRON ELECTRONICS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

	Reorganized Company June 30, 2005			Reorganized Company December 31, 2004
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	231		$	227
Restricted cash		753			1,014
Account receivable - trade, net		14,561			14,569
Inventories, net		18,871			19,774
Prepaid expenses and other		1,059			826
Total current assets		35,475			36,410
PROPERTY, PLANT & EQUIPMENT - AT COST, NET		20,294			21,770
GOODWILL, NET		2,100			12,172
OTHER INTANGIBLE ASSETS, NET		3,543			3,855
DEFERRED INCOME TAX		1,543			1,902
OTHER ASSETS		83			83
TOTAL ASSETS	$	63,038		$	76,192
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
CURRENT LIABILITIES
Accounts payable – trade	$	12,904		$	12,885
Accrued expenses		5,891			5,049
Note payable to bank		9,893			10,431
Current portion of long-term obligations		380			380
Total current liabilities		29,068			28,745
SENIOR SECURED NOTES		30,000			30,000
LONG-TERM OBLIGATIONS, less current portion		3,173			3,361
SHAREHOLDERS’ EQUITY
Preferred Stock - authorized 15,000,000 shares of $.10 par value; no shares issued		—			—
Common Stock - authorized 50,000,000 shares of $.01 par value; issued and outstanding, 5,000,000 and 5,000,000 shares, respectively		50			50
Additional paid-in capital		15,725			15,725
Accumulated deficit		(14,978	)		(1,689	)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT)		797			14,086
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)	$	63,038		$	76,192

The accompanying notes are an integral part of these financial statements

4

REPTRON ELECTRONICS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

	Reorganized Company Six Months Ended June 30, 2005			Predecessor Company One Month Ended January 31, 2004			Reorganized Company Five Months Ended June 30, 2004
Cash flows from operating activities of continuing operations:
Net earnings (loss)	$	(13,289	)	$	954		$	(514	)
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities of continuing operations:
Net loss from discontinued operations		—			314			(43	)
Depreciation		2,137			412			1,941
Amortization and non-cash impairment charges		10,384			—			—
Deferred tax asset		359			606			(32	)
Reorganization gain on debt discharge		—			(3,517	)		—
Change in assets and liabilities:
Accounts receivable		8			23			(2,901	)
Inventories		903			701			(1,319	)
Prepaid expenses and other current assets		(233	)		(1,024	)		1,213
Other assets		—			666			(69	)
Accounts payable		19			281			(48	)
Accrued expenses		842			1,238			(1,489	)
Net cash provided by (used in) operating activities of continuing operations		1,130			654			(3,261	)
Cash flows from investing activities of continuing operations:
Decrease in restricted cash		261			950			650
Purchases of property, plant & equipment		(661	)		(51	)		(301	)
Net cash provided by (used in) investing activities of continuing operations		(400	)		899			349
Cash flows from financing activities of continuing operations:
Net proceeds (payments) on notes payable to banks		(538	)		(1,360	)		4,034
Payments on long-term obligations		(188	)		(30	)		(151	)
Net cash provided by (used in) financing activities of continuing operations		(726	)		(1,390	)		3,883
Net increase in cash and cash equivalents		4			163			971
Net decrease in cash and cash equivalents from discontinued operations (see Note I)		—			(392	)		(701	)
Cash and cash equivalents at the beginning of the period		227			311			82
Cash and cash equivalents at the end of the period	$	231		$	82		$	352
Cash paid for interest	$	1,615		$	61		$	303

The accompanying notes are an integral part of these financial statements

5

REPTRON ELECTRONICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2005

(Unaudited)

NOTE A – DESCRIPTION OF BUSINESS, SIGNIFICANT ACCOUNTING POLICIES AND BASIS OF PRESENTATION

Reptron Electronics, Inc. (“Reptron”) is an electronics manufacturing services company providing engineering services, electronics manufacturing services and display integration services. Reptron Manufacturing Services offers full electronics manufacturing services including complex circuit board assembly, complete supply chain services and manufacturing engineering services to original equipment manufacturers (“OEMs”) in a wide variety of industries including medical, industrial/instrumentation, banking, telecommunications, and semiconductor equipment. Reptron Outsource Manufacturing and Design provides value-added display design engineering and system integration services to OEMs.

In accordance with AICPA Statement of Position 90-7 Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”), the Company adopted “fresh start” accounting as of January 31, 2004 and the Company’s emergence from Chapter 11 resulted in a new reporting entity. Under “fresh start” accounting, the reorganization value of the entity is allocated to the entity’s assets based on fair values, and liabilities are stated at the present value of amounts to be paid determined at appropriate current interest rates. The effective date is considered to be the close of business on January 31, 2004 for financial reporting purposes. The period presented prior to February 1, 2004 has been designated “Predecessor Company” and the periods subsequent to January 31, 2004 have been designated “Reorganized Company.” As a result of the implementation of fresh start accounting, the financial statements of the Company after the effective date are not comparable to the Company’s financial statements for prior periods.

The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial reporting and in accordance with the instructions for Form 10-Q. Accordingly, they do not include all of the information and disclosures normally required by accounting principles generally accepted in the United States of America for complete financial statements. The financial information included herein is unaudited and reflects all adjustments (consisting of normal recurring adjustments for all periods presented, including fresh start accounting adjustments where applicable) which are, in the opinion of management, necessary for a fair presentation of the financial position and operating results for the interim periods. As further discussed in Notes D and G, the results of operations for the three and six month periods ended June 30, 2005 also include adjustments to the valuation of goodwill and deferred tax assets. As a result of the implementation of fresh start accounting as of January 31, 2004, the financial statements after that date are not comparable to the financial statements for prior periods. The other significant accounting policies of the Reorganized Company are consistent with those disclosed in the Company’s Form 10-K filed in March 2005. The results of interim periods are not necessarily indicative of results to be expected for a full year. The consolidated financial statements should be read in conjunction with the financial statements and notes thereto, together with management’s discussion and analysis of financial condition and results of operations, included in the 2004 Form 10-K which was filed in March 2005.

NOTE B – RECENT ACCOUNTING PRONOUNCEMENTS

In November 2004, the Financial Accounting Standards Board issued Statement 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4, which is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The amendments made by Statement 151 will improve financial reporting by clarifying that abnormal amounts of idle facility expense, freight, handling costs, and wasted materials (spoilage) should be recognized as current-period charges and by requiring the allocation of fixed production overheads to inventory based on the normal capacity of the production facilities. The Company does not believe that the adoption of Statement 151 will have a significant effect on its financial statements.

In December 2004, the Financial Accounting Standards Board issued Statement 123 (revised 2004), Share-Based Payment (Statement 123(R)). This Statement, effective on January 1, 2006, requires that the costs of employee share-based payments be measured at fair value on the awards’ grant date using an option-pricing model and recognized in the financial statements over the requisite service period. This Statement does not change the accounting for stock ownership plans, which are subject to AICPA SOP 93-6, “Employer’s Accounting for Employee Stock Ownership Plans.” Statement 123(R) supersedes Opinion 25, Accounting for Stock Issued to Employees and its related interpretations, and eliminates the alternative to use Opinion 25’s intrinsic value method of accounting, which the Company is currently using.

6

REPTRON ELECTRONICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2005

(Unaudited)

NOTE B – RECENT ACCOUNTING PRONOUNCEMENTS Continued

Statement 123(R) allows for two alternative transition methods. The first method is the modified prospective application whereby compensation cost for the portion of awards for which the requisite service has not yet been rendered that are outstanding as of the adoption date will be recognized over the remaining service period. The compensation cost for that portion of awards will be based on the grant-date fair value of those awards as calculated for pro forma disclosures under Statement 123, as originally issued. All new awards and awards that are modified, repurchased, or cancelled after the adoption date will be accounted for under the provisions of Statement 123(R). The second method is the modified retrospective application, which requires that the Company restates prior period financial statements. The modified retrospective application may be applied either to all prior periods or only to prior interim periods in the year of adoption of this statement. The Company is currently determining which transition method it will adopt and is evaluating the impact Statement 123(R) will have on its financial position, results of operations, EPS and cash flows when the Statement is adopted.

NOTE C — INVENTORIES

Inventories consist of the following (in thousands):

	Reorganized Company June 30, 2004			Reorganized Company December 31, 2004
Raw materials	$	12,704		$	13,324
Work in process		4,991			4,799
Finished goods		1,841			2,349
		19,536			20,472
Less reserve for excess and obsolete inventory		(665	)		(698	)
		$18,871		$	19,774

NOTE D – GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill represents the excess of acquisition costs over the fair value of the net assets acquired. The 2004 goodwill balance of $12.2 million is stated at cost.

The Company accounts for its goodwill in accordance with Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (“SFAS 142”). Under this standard, the Company is required to perform a goodwill impairment test at least on an annual basis and whenever events or changes in circumstances indicate that the carrying value may not be recoverable from estimated future cash flows. The testing for impairment of goodwill is performed in two steps: (1) potential impairment is identified by comparing the fair value of a reporting unit (based on market capitalization, undiscounted cash flows, or other acceptable methods) with its carrying amount; and (2) if fair value is less than the carrying amount, an impairment loss is estimated as the excess of the carrying amount of the goodwill over its fair value. Goodwill must be written down when impaired.

Due to the significant decline in the Company’s stock price and increased operating losses that occurred during the second quarter of 2005, the Company performed an internal interim impairment analysis of goodwill and other intangible assets as of June 30, 2005. Based on the preliminary internal analysis, the Company estimated that the fair value of its goodwill was approximately $2.1 million as of June 30, 2005, resulting in an estimated non-cash impairment charge of $10.1 million related to the carrying value of goodwill for the second quarter of 2005. The charge will not result in future cash expenditures or affect compliance with the financial covenants with our lender. Fair value of the reporting unit was estimated primarily based on the market capitalization of our common stock and projected discounted cash flows. The Company’s internal interim analysis of other intangible assets did not indicate that the asset was impaired. The goodwill impairment recognized of $10.1 million is based on preliminary estimates. The Company anticipates engaging an independent third party valuation specialist to finalize the valuation and impairment analysis of goodwill in the third quarter of 2005, including a final assessment of the fair values of identifiable assets and liabilities of this reporting unit. The actual charge may be higher or lower than the estimated charge. Upon finalization of the actual impairment charge in the third quarter of 2005, we will record any resulting increase or decrease to the estimated charge.

7

REPTRON ELECTRONICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

JUNE 30, 2005

(Unaudited)

NOTE E — EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted net loss per common share (in thousands):

	Reorganized Company Three Months Ended June 30, 2004			Reorganized Company Three Months Ended June 30, 2004			Reorganized Company Six Months Ended June 30, 2005			Predecessor Company One Month Ended January 31, 2004		Reorganized Company Five Months Ended June 30, 2004
Numerator:
Net earnings (loss)	$	(11,838	)	$	(147	)	$	(13,289	)	$	954	$	(514	)
Denominator:
For basic earnings (loss) per share - Weighted average shares		5,000,000			5,000,000			5,000,000			6,417,196		5,000,000
Effect of dilutive securities:
Employee stock options		—			—			—			—		—
For diluted earnings (loss) per share		5,000,000			5,000,000			5,000,000			6,417,196		5,000,000
Net earnings (loss)
per common share - basic	$	(2.37	)	$	(0.03	)	$	(2.66	)	$	0.15	$	(0.10	)
Net earnings (loss)
per common share - diluted	$	(2.37	)	$	(0.03	)	$	(2.66	)	$	0.15	$	(0.10	)

For all periods presented, all options have been excluded from the computation of diluted earnings per share because their effect on loss per share would be anti-dilutive.

The 6 ³/4% Convertible Subordinated Notes (the “Convertible Notes”) were not included in the computation of earnings per share for the one month ended January 31, 2004 period because the conversion price of $28.50 exceeded the average market price of the common stock. Therefore, the effect would be anti-dilutive. The Convertible Notes were not included in the computation of earnings per share for the three and five month periods ended June 30, 2004 because the notes were cancelled effective January 31, 2004 in accordance with the Plan of Reorganization.

Prior to the effective date of the Plan of Reorganization of February 3, 2004, the Company provided for three stock option plans which were terminated in accordance with the Plan of Reorganization as of January 31, 2004. The Plan of Reorganization provides for the adoption of a new stock option plan whereby up to 10% of the Company’s New Common Stock may be issuable in connection with options granted under the new plan. As of June 30, 2005, 416,666 options had been granted under the new plan.

8

REPTRON ELECTRONICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

JUNE 30, 2005

(Unaudited)

NOTE F – NOTE PAYABLE TO BANK

The Company has a revolving credit facility with Wachovia Capital Finance Corporation that provides up to $25 million (the “Credit Agreement”) to fund the Company’s operations through February, 2007. The Credit Agreement contains certain covenants including a minimum quarterly measure of earnings before interest, taxes, depreciation and amortization (“EBITDA”) as defined by the Credit Agreement. The Company was in compliance with the covenants contained in the Credit Agreement as of June 30, 2005. The interest rate on the credit facility is based on the lender’s prime rate plus one percent. The Credit Agreement is collateralized by substantially all of the Company’s assets. This credit facility, together with the Company’s available cash reserves and cash expected to be provided by operations, is expected to provide sufficient liquidity for the Company to pay for goods and services within standard terms. Under the advance rates contained in the Credit Agreement, there was approximately $7.2 million of unused available credit on June 30, 2005.

NOTE G – INCOME TAXES

During the three and six month periods ended June 30, 2005, the Company incurred losses before income taxes of $11.5 million and $12.9 million, respectively. As a result, Reptron recognized a deferred tax asset and an offsetting valuation allowance of approximately $4.6 million and $5.2 million, respectively, resulting in no income tax benefit. Additionally, during the three months ended June 30, 2005 the Company recorded an additional valuation allowance of approximately $0.4 million against the deferred tax asset, resulting in income tax expense in the identical amount. The additional valuation allowance was recognized based on the Company’s estimates of future results of operations over the next one to two years. The Company recorded income tax expense from continuing operations of $0.8 million and an income tax benefit from discontinued operations of $0.2 million for the month ended January 31, 2004. Also, the deferred tax asset was reduced by a corresponding amount. The income tax provision resulted primarily from the reorganization gain on debt discharge that was partially offset by operating losses. Realization of the tax loss carryforwards are contingent upon future taxable earnings in the appropriate jurisdiction. Each carryforward item is reviewed for expected utilization, using a “more likely than not” approach, based on the character of the carryforward item (credit, loss, etc.), the associated taxing jurisdiction (federal or state), the relevant history for the particular item, the applicable expiration dates, and identified actions under the Company’s control in realizing the associated carryforward benefits. The Company assesses the available positive and negative evidence surrounding the recoverability of the deferred tax assets and applies judgment in estimating the amount of valuation allowance necessary under the circumstances. The Company will consider its actual results during the remainder of 2005 compared to its forecasted results as part of this determination. Management continues to assess and evaluate strategies that will enable the carryforward, or a greater portion thereof, to be utilized, and will reduce the valuation allowance appropriately for each item at such time when it is determined that the “more likely than not” criterion is satisfied. The Company will reduce the goodwill balance to the extent that the tax assets are consumed in excess of the net deferred tax asset recorded and increase additional paid in capital upon the exhaustion of the goodwill balance.

9

REPTRON ELECTRONICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

JUNE 30, 2005

(Unaudited)

NOTE H – STOCK BASED COMPENSATION

The Company follows SFAS No. 123, which establishes a fair value based method of accounting for stock-based employee compensation plans; however, the Company has elected to account for its employee stock compensation plans using the intrinsic value method under Accounting Principles Board Opinion No. 25 with pro forma disclosures of net earnings (loss) and earnings (loss) per share, as if the fair value based method of accounting defined in SFAS No. 123 had been applied.

Had compensation cost for the Company’s stock option plan been determined based on the fair value at the grant dates for stock-based employee compensation arrangements consistent with the method required by SFAS No. 123, the Company’s net earnings (loss) and net earnings (loss) per common share would have been the pro forma amounts indicated below (in thousands):

	Reorganized Company Three Months Ended June 30, 2005			Reorganized Company Three Months Ended June 30, 2004			Reorganized Company Six Months Ended June 30, 2005			Predecessor Company One Month Ended January 31, 2004		Reorganized Company Five Months Ended June 30, 2004
Reported net earnings (loss)	$	(11,838	)	$	(147	)	$	(13,289	)	$	954	$	(514	)
Add: Stock-based employee compensation expense included in reported net loss, net of related tax effects		—			—			—			—		—
Deduct: Total stock-based employee compensation expense determined under fair value based method for awards granted, modified, or settled, net of related tax effects		115			—			367			—		—
Pro forma net earnings (loss)	$	(11,953	)	$	(147	)	$	(13,656	)	$	954	$	(514	)
Net earnings (loss) per common share - basic:
As reported	$	(2.37	)	$	(0.03	)	$	(2.66	)	$	0.15	$	(0.10	)
Pro forma	$	(2.39	)	$	(0.03	)	$	(2.73	)	$	0.15	$	(0.10	)
Net earnings (loss) per common share - diluted:
As reported	$	(2.37	)	$	(0.03	)	$	(2.66	)	$	0.15	$	(0.10	)
Pro forma	$	(2.39	)	$	(0.03	)	$	(2.73	)	$	0.15	$	(0.10	)

10

REPTRON ELECTRONICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

JUNE 30, 2005

(Unaudited)

NOTE I – STATEMENTS OF CASH FLOWS

Supplemental disclosures of cash flow information from discontinued operation (in thousands):

	Reorganized Company Six Months Ended June 30, 2005		Predecessor Company One Month Ended January 31, 2004			Reorganized Company Five Months Ended June 30, 2004
Net earnings (loss) from discontinued operations	$	—	$	(314	)	$	43
Reduction in accounts receivable		—		(132	)		132
Prepaid expenses and other current assets		—		709			325
Other assets		—		1			5
Reduction in accounts payable, including accounts assumed by the buyer		—		(7	)		(190	)
Accrued expenses		—		(649	)		(1,016	)
Net cash used in discontinued operations	$	—	$	(392	)	$	(701	)

NOTE J – DISCONTINUED OPERATIONS

During 2003, the Company discontinued the operations of its electronic component distribution (“ECD”) business and its computer products (“CP”) business through the sale of certain identifiable assets and liabilities. Included in loss from discontinued operations in January 2004 is $0.2 million representing an increase in estimated workers compensation liabilities related to the ECD business that were not part of the asset sale agreement and $0.3 million representing the change in estimate of the recoverability of certain assets related to the CP business which were not included in the sales transaction.

NOTE K – REORGANIZATION

On October 28, 2003, Reptron filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code. Under the terms of the Plan, substantially all of Reptron’s general unsecured creditors (except for holders of the Convertible Notes and certain other creditors) were to receive full payment for all prepetition claims within ninety days subsequent to the Plan’s effective date. The Plan was confirmed by the bankruptcy court on January 14, 2004 and became effective February 3, 2004, resulting in conversion of the $76.3 million of Convertible Notes, $6.4 million of accrued interest and $0.8 million of other liabilities into $30 million of Senior Secured Notes due in 2009 (“New Notes”) and the issuance of 95% of the common stock of the reorganized entity (“New Common Stock”). Previously outstanding common stock was also exchanged for 5% of the New Common Stock. The New Notes carry an interest rate of seven percent per annum during the first two years and eight percent per annum during the remaining three years. Interest expense on the New Notes is recorded on a straight-line basis. Interest expense for January 2004 excludes $0.4 million of stated contractual interest associated with the Convertible Notes. The Company incurred $0.9 million of reorganization costs during January 2004, which primarily includes professional fees of approximately $0.4 million, debt issuance costs of approximately $0.2 million, and contract settlement and other miscellaneous costs of approximately $0.3 million. Additionally, the difference between the fair market value of New Common Stock and the New Notes, when compared to the debt discharged as outlined in the Plan of Reorganization has been summarized as Reorganization Gain on Debt Discharge and is approximately $3.5 million. The reorganization value of the Company immediately after the Restructuring was approximately $78.1 million.

11

REPTRON ELECTRONICS, INC

This document contains certain forward-looking statements that involve a number of risks and uncertainties. Such forward-looking statements are within the meaning of that term in Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Act of 1934, as amended. Factors that could cause actual results to differ materially include the following: business conditions and growth in Reptron’s industry and in the general economy; competitive factors; risks due to shifts in market demand; the ability of Reptron to reduce its operating costs against declining sales; the failure to generate additional sales from new customers and the loss of business from existing customers and the risk factors listed from time to time in Reptron’s reports filed with the Securities and Exchange Commission including Form 10-K for the year ended December 31, 2004, as well as assumptions regarding the foregoing and the factors described below. Forward-looking statements are those that do not relate solely to historical fact. The words “will”, “may”, “believe”, “estimate”, “expect”, “intend”, “anticipate”, “plan” and similar expressions and variations thereof identify certain of such forward-looking statements, which speak only as of the dates on which they were made. Reptron undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. Readers are cautioned that any such forward-looking statements are not guarantee of future performance and involve risks and uncertainties, and that actual results may differ materially from those indicated in the forward-looking statements as a result of various factors. Readers are cautioned not to place undue reliance on these forward-looking statements.

OVERVIEW

During the second quarter of 2005, we incurred a sizeable operating loss. Net sales for the quarter were $34.5 million, gross profit was $3.6 million and selling, general and administrative expenses were $4.1 million. In addition, we recorded non-cash impairment charges of $10.1 million to goodwill and $0.4 million to the deferred tax asset. As a result, we had a loss of approximately $11.8 million for the second quarter of 2005. We have recently instituted a cost reduction plan to better align our operating cost structure with current customer demand. This plan includes reduction in labor costs through minimizing overtime and reducing the use of temporary employees, natural employee attrition, and additional reductions in our workforce. These steps were initiated during in the second quarter of 2005 and are continuing. Additionally, we are also reviewing other areas for cost reductions including medical benefits, workers compensation risk management and consolidation of administrative functions. We believe these steps as well as new customer opportunities will have a positive impact on our future operating performances.

RESULTS OF OPERATIONS

As discussed elsewhere in this report, the Company’s Plan of Reorganization became effective on February 3, 2004. As a result of the implementation of fresh start accounting as of January 31, 2004, the Company’s results of operations after that date are not comparable to results reported in prior periods because of differences in the bases of accounting and the capital structure for the Predecessor Company and the Reorganized Company.

Net Sales. Total second quarter net sales decreased $1.1 million, or 3.0% from $35.6 million in the second quarter of 2004 to $34.5 million in the second quarter of 2005. Total first half 2005 sales increased $10.5 million, or 17.8% from $58.8 million in the five months ended June 30, 2004 to $69.3 million in the first half of 2005. Predecessor Company sales during the month of January 2004 accounts for $12.4 million of the increase which was partially offset by decreased demand from our established customer base. During 2004 and 2005 we transacted business with approximately 50 customers. The largest three customers in the second quarter of 2005 represented approximately 15.2%, 13.4% and 8.1%, respectively, of net sales as compared to 13.0%, 11.7%, and 11.5%, respectively, of second quarter 2004 net sales. The largest three customers in the first half of 2005 represented approximately 14.6%, 12.7% and 9.3%, respectively, of net sales as compared to 13.1%, 11.3%, and 11.0%, respectively, of net sales in the first half of 2004.

The table which follows summarizes sales by industry segment:

Industry Segment	Three Months Ending June 30, 2005		Three Months Ending June 30, 2004		Six Months Ending June 30, 2005		Six Months Ending June 30, 2004
Medical Equipment	44	%	44	%	43	%	44	%
Telecommunications	15	%	15	%	15	%	13	%
Banking	17	%	14	%	16	%	14	%
Industrial/Instrumentation	16	%	14	%	18	%	15	%
Semiconductor Equipment	5	%	10	%	5	%	8	%
All Others	3	%	3	%	3	%	6	%

12

Gross Profit. Total 2005 second quarter gross profit decreased $0.9 million, or 20.1%, from $4.5 million in the second quarter of 2004 to $3.6 million in the second quarter of 2005. Gross profit increased $0.3 million, or 3.9% in the first six months of 2005 from $7.1 million in the five months ended June 30, 2004 to $7.4 million in the first half of 2005. Gross profit of the Predecessor Company for the one month ended January 31, 2004 was $0.9 million. The gross profit percentage was 10.4% in the second quarter of 2005 and 10.7% in the first half of 2005 as compared to 12.6% in the second quarter of 2004 and 12.2% in the five months ended June 30, 2004. The variances in gross profit percentages from the prior year periods are primarily attributed to higher labor costs incurred in 2005 as well as lower amounts of fixed cost absorption at the lower sales levels experienced in 2005.

Selling, General, and Administrative Expenses. Selling, general and administrative (“SG&A”) expenses increased $0.1 million, or 4.1%, from $4.0 million in the second quarter of 2004 to $4.1 million in the second quarter of 2005. These expenses, as a percentage of net sales, increased from 11.1% in the second quarter of 2004 to 11.9% in the second quarter of 2005. SG&A expenses increased $2.0 million, or 31.3% from $6.5 million in the five months ended June 30, 2004 to $8.5 million in the first half of 2005. SG&A expenses of the Predecessor Company were $1.4 million in the one month period ended January 31, 2004. These expenses, as a percentage of net sales, increased from 11.1% in the five months ended June 30, 2004 to 12.3% in the first half of 2005. These increases in SG&A expenses are primarily the result of amortization expense related to our intangible assets and increased payroll expenses.

Goodwill impairment Charges. We test our goodwill for impairment in accordance with Financial Accounting Standards Board Statement 142 (“Goodwill and other Intangible Assets”), as noted below under “Critical Accounting Policies and Estimates.” In preparing our financial statements, we recorded a non-cash impairment charge of $10.1 million related to the carrying value of our goodwill in the second quarter of 2005. Fair value of the reporting unit was estimated primarily based on the market capitalization of our common stock and projected discounted cash flows. The goodwill impairment recognized of $10.1 million is based on preliminary estimates. The Company anticipates engaging an independent third party valuation specialist to finalize the valuation and impairment analysis of goodwill in the third quarter of 2005, including a final assessment of the fair values of identifiable assets and liabilities of this reporting unit. The actual charge may be higher or lower than the estimated charge. Upon finalization of the actual impairment charge in the third quarter of 2005, we will record any resulting increase or decrease to the estimated charge. The charge will not result in future cash expenditures or affect compliance with the financial covenants with our lender.

Interest Expense. Net interest expense increased $0.2 million, or 19.7%, from $0.7 million in the second quarter of 2004 to $0.9 million in the second quarter of 2005. This increase is primarily the result of increases in the average outstanding debt, excluding the Senior Secured Notes, of approximately $2.6 million, from $12.5 million in the second quarter of 2004 to $15.1 million in the second quarter of 2005 and in increase in the average interest rate, excluding interest associated with the Senior Secured Notes, from 6.3% in the second quarter of 2004 to 7.7% in the second quarter of 2005. Net interest expense increased $0.5 million, or 44.7%, from $1.2 million in the five months ended June 30, 2004 to $1.7 million in the first half of 2005. This increase is primarily the result of increases in the average outstanding debt, excluding the Senior Secured Notes, of approximately $2.2 million from $11.6 million in the first half of 2004 to $13.8 million in the first half of 2005 and an increase in the average interest rate, excluding interest associated with the Senior Secured Notes, from 5.2% in the first half of 2004 to 8.2% in the first half of 2005. No interest expense was recorded for the one month ended January 31, 2004 related to the Convertible Notes that were cancelled in accordance with the Plan of Reorganization. The Senior Secured Notes are due February 1, 2009 and have a five year term and stated interest rates or 7% during the first two years and 8% in the remaining three years. Interest expense associated with these Senior Secured Notes is currently recorded on a straight-line basis.

Income Taxes. During the three and six month periods ended June 30, 2005, the Company incurred losses before income taxes of $11.5 million and $12.9 million, respectively. As a result, Reptron recognized a deferred tax asset and an offsetting valuation allowance of approximately $4.6 million and $5.2 million, respectively, resulting in no income tax benefit. Additionally, during the three months ended June 30, 2005 the Company recorded an additional valuation allowance of approximately $0.4 million against the deferred tax asset, resulting in income tax expense in the identical amount. The additional valuation allowance was recognized based on the Company’s estimates of future results of operations over the next one to two years. The Company recorded income tax expense from continuing operations of $0.8 million and an income tax benefit from discontinued operations of $0.2 million for the month ended January 31, 2004. Also, the deferred tax asset was reduced by a corresponding amount. The income tax provision resulted primarily from the reorganization gain on debt discharge that was partially offset by operating losses. Realization of the tax loss carryforwards are contingent upon future taxable earnings in the appropriate jurisdiction. Each carryforward item is reviewed for expected utilization, using a “more likely than not” approach, based on the character of the carryforward item (credit, loss, etc.), the associated taxing jurisdiction (federal or state), the relevant history for the particular item, the applicable expiration dates, and identified actions under our control in realizing the associated carryforward benefits. We assess the available positive and negative evidence surrounding the recoverability of the deferred tax assets and apply judgement in estimating the amount of valuation allowance necessary under the circumstances. We continue to assess and evaluate strategies that will enable the carryforward, or a greater portion thereof, to be utilized, and will reduce the valuation allowance appropriately for each item at such time when it is determined that the “more likely than not” criterion is satisfied. The Company will reduce the goodwill balance to the extent that the tax assets are consumed in excess of the net deferred tax asset recorded and increase additional paid in capital upon the exhaustion of the goodwill balance. The amount of net operating losses (“NOL”) that can be utilized in any given year is limited based on Section 382 of the Internal Revenue Code. In this regard, the amount of NOL generated prior to February 2004 that can be utilized in future periods is limited to approximately $3.0 million per year.

13

LIQUIDITY AND CAPITAL RESOURCES

As of June 30, 2005, we had cash and cash equivalents of $0.2 million, restricted cash of $0.8 million and working capital of $6.4 million. We primarily finance our operations through our Senior Secured Notes due 2009, bank credit lines, operating cash flows, and short-term financing through supplier credit lines. Net cash provided by or used in operating activities has historically been provided by net income (loss) levels combined with fluctuations in inventory, accounts receivable, accounts payable, and accrued expenses. Operating activities from continuing operations for the first half of 2005 provided cash of approximately $1.1 million. This cash resulted primarily from decreases in inventory of $0.9 million increases in accrued liabilities of $0.8 million, offset by increases in prepaid expenses of $0.2 million and reduction of the deferred tax asset of $0.4 million.

Capital expenditures totaled approximately $0.7 million in the first half of 2005. These capital expenditures were primarily for the acquisition of manufacturing equipment. These purchases were funded by the working capital credit facility described below.

Credit Agreement. The Company has a revolving credit facility with Wachovia Capital Finance Corporation that provides up to $25 million (the “Credit Agreement”) to fund the Company’s operations through February, 2007. The Credit Agreement contains certain covenants including a minimum quarterly measure of earnings before interest, taxes, depreciation and amortization (“EBITDA”) as defined by the Credit Agreement. The Company was in compliance with the covenants contained in the Credit Agreement as of June 30, 2005. The Credit Agreement limits the amount of capital expenditures and prohibits the payment of dividends without the lender’s consent. The interest rate on the credit facility is based on the lender’s prime rate plus one percent. The Credit Agreement is collateralized by substantially all of the Company’s assets. Under the advance rates contained in the Credit Agreement, there was approximately $7.2 million of unused available credit on June 30, 2005.

Senior Secured Notes due in 2009. As of June 30, 2005, there were outstanding approximately $30 million of Senior Secured Notes (“Notes”). These Senior Secured Notes will become due five years from the date of issuance, February 3, 2004. These Notes carry a seven percent annual interest rate in the first two years and an eight percent annual interest rate in the remaining three years. The Notes are secured by all of the Company’s assets, which security interest is secondary to the security position of the provider of our Credit Agreement.

Management believes that the credit facility, together with the Company’s current cash and cash expected to be generated from operations, will be sufficient to meet our foreseeable capital requirements and working capital needs of our operations for at least the next twelve months. However, future liquidity and cash requirements will depend on a wide range of factors including the level of business is existing operations, our ability to increase sales and further reduce our operating cost structures, credit lines extended by lenders and trade suppliers, and capital expenditure requirements. There can be no assurance that financing will be available in amounts and on terms acceptable to management.

Critical Accounting Policies and Estimates

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make significant estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses during the reporting period and related disclosure of contingent assets and liabilities. These estimates and assumptions are based upon the Company’s continuous evaluation of historical results and anticipated future events. Actual results may differ from these estimates under different assumptions or conditions.

The Securities and Exchange Commission (the “SEC”) defines critical accounting polices as those that are, in management’s view, most important to the portrayal of the Company’s financial condition and results of operations and those that require significant judgments and estimates. The Company believes the following critical accounting policies involve the more significant judgments and estimates used in the preparation of its consolidated financial statements:

Fresh Start Accounting. In accordance with AICPA Statement of Position 90-7 Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”), the Company adopted “fresh start” accounting as of January 31, 2004 and the Company’s emergence from chapter 11 resulted in a new reporting entity. Under “fresh start” accounting, the reorganization value of the entity is allocated to the entity’s assets based on fair values, and liabilities are stated at the present value of amounts to be paid determined at appropriate current interest rates. The effective date is considered to be the close of business on January 31, 2004 for financial reporting purposes. The periods presented prior to February 1, 2004 have been designated “Predecessor Company” and the periods subsequent to January 31, 2004 have been designated “Reorganized Company.” As a result of the implementation of fresh start accounting, the financial statements of the Company after the effective date are not comparable to the Company’s financial statements for prior periods.

14

Valuation of Receivables. The Company maintains an allowance for doubtful accounts for estimated losses resulting from customer defaults. The Company performs ongoing credit evaluations of its customers considering among other things, the customers’ payment history and current ability to pay. A provision for uncollectible amounts is adjusted based on these evaluations and historical experience. If the financial condition of a customer were to deteriorate, resulting in an impairment of that customer’s ability to make payments to the Company, additional reserves may be required.

Valuation of Inventories. Inventories are recorded at the lower of cost or estimated market value. Cost is determined using the first-in, first-out and average cost methods. The Company’s inventories are comprised, in part, of high technology components used in assemblies produced under contract with our customers. Inventories in excess of demand may be subject to technological obsolescence.

The Company evaluates inventories for excess, obsolescence or other factors that may render inventories unmarketable at normal margins. Write-downs are recorded so that inventories reflect the approximate net realizable value and take into consideration the Company’s contractual provisions with its customers and suppliers. If assumptions about future demand change or the financial strength of customers diminish significantly or actual market conditions are less favorable than those projected by management, additional write-downs of inventories may be required. In any case, actual amounts could be different from those estimated.

Impairment of Assets. Reptron’s policy is to periodically review and evaluate whether there has been a permanent impairment in the value of long-lived assets. Factors considered in the evaluation include current operating results, trends and anticipated undiscounted future cash flows. An impairment loss is recognized to the extent that fair value of the assets measured as the sum of discounted estimated future cash flows (using the Company’s incremental borrowing rate over a period of less than 30 years) that is expected to result from the use of the asset or other measure of fair value, is less than the carrying value.

Goodwill. In assessing the Company’s goodwill for impairment in accordance with the Financial Accounting Standards Board’s (“FASB”) Statement of Financial Accounting Standards No. 142 (“SFAS 142”), “Goodwill and Other Intangibles Assets,” the Company is required to assess the valuation of its reporting units, which involves making significant assumptions about the future cash flows and overall performance of its reporting units. Should these assumptions or the structure of the reporting units change in the future based upon market conditions or changes in business strategy, the Company may be required to record additional impairment charges to its goodwill.

Due to the significant decline in the our stock price and increased operating losses that occurred during the second quarter of 2005, we performed an internal interim impairment analysis of goodwill and other intangible assets as of June 30, 2005. Based on the preliminary internal analysis, we estimated that the fair value of our goodwill was approximately $2.1 million as of June 30, 2005, resulting in an estimated non-cash impairment charge of $10.1 million related to the carrying value of goodwill for the second quarter of 2005. The charge will not result in future cash expenditures or affect compliance with the financial covenants with our lender. Fair value of the reporting unit was estimated primarily based on the market capitalization of our common stock and projected discounted cash flows. The goodwill impairment recognized of $10.1 million is based on preliminary estimates. We anticipate engaging an independent third party valuation specialist to finalize the valuation and impairment analysis of goodwill in the third quarter of 2005, including a final assessment of the fair values of identifiable assets and liabilities of this reporting unit. The actual charge may be higher or lower than the estimated charge. Upon finalization of the actual impairment charge in the third quarter of 2005, we will record any resulting increase or decrease to the estimated charge.

Deferred Income Taxes. The carrying value of the Company’s deferred income tax assets is dependent upon the Company’s ability to generate sufficient future taxable income in certain tax jurisdictions. Should the Company determine that it would not be able to realize all or part of its deferred tax assets in the future, an adjustment to the deferred tax assets would be expensed in the period such determination was made. The Company presently records a valuation allowance to reduce its deferred tax assets to the amount that is more likely than not expected to be realized. While the Company has considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event that the Company were to determine that it would be able to realize its deferred tax assets in the future in excess of its net recorded amount (including the valuation allowance), we will reduce the goodwill balance to the extent that the tax assets are consumed in excess of the net deferred tax asset recorded and increase additional paid in capital upon the exhaustion of the goodwill balance. The amount of net operating losses (“NOL”) that can be utilized in any given year is limited based on Section 382 of the Internal Revenue Code. In this regard, the amount of NOL generated prior to February 2004 that can be utilized in future periods is limited to approximately $3.0 million per year. During the second quarter 2005, we recorded an additional valuation allowance against our deferred tax asset of approximately $0.4 million, resulting in income tax expense in the identical amount. The additional valuation allowance was recognized based on the estimates of our future results of operations over the next one to two years.

Contingencies. The Company is the subject of various threatened or pending legal actions and contingencies in the normal course of conducting its business. The Company provides for costs related to these matters when a loss is probable and the amount can be reasonably estimated. The Company assesses the likelihood of adverse judgments or outcomes to these matters, as well as the range of potential losses. A determination of the reserves required, if any, is made after careful analysis. The required reserves may change in the future due to new developments.

15

NEW ACCOUNTING PRONOUNCEMENTS

In November 2004, the Financial Accounting Standards Board issued Statement 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4, which is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The amendments made by Statement 151 will improve financial reporting by clarifying that abnormal amounts of idle facility expense, freight, handling costs, and wasted materials (spoilage) should be recognized as current-period charges and by requiring the allocation of fixed production overheads to inventory based on the normal capacity of the production facilities. The Company does not believe that the adoption of Statement 151 will have a significant effect on its financial statements.

In December 2004, the Financial Accounting Standards Board issued Statement 123 (revised 2004), Share-Based Payment (Statement 123(R)). This Statement, effective on January 1, 2006, requires that the costs of employee share-based payments be measured at fair value on the awards’ grant date using an option-pricing model and recognized in the financial statements over the requisite service period. This Statement does not change the accounting for stock ownership plans, which are subject to American Institute of Certified Public Accountants SOP 93-6, “Employer’s Accounting for Employee Stock Ownership Plans.” Statement 123(R) supersedes Opinion 25, Accounting for Stock Issued to Employees and its related interpretations, and eliminates the alternative to use Opinion 25’s intrinsic value method of accounting, which the Company is currently using.

Statement 123(R) allows for two alternative transition methods. The first method is the modified prospective application whereby compensation cost for the portion of awards for which the requisite service has not yet been rendered that are outstanding as of the adoption date will be recognized over the remaining service period. The compensation cost for that portion of awards will be based on the grant-date fair value of those awards as calculated for pro forma disclosures under Statement 123, as originally issued. All new awards and awards that are modified, repurchased, or cancelled after the adoption date will be accounted for under the provisions of Statement 123(R). The second method is the modified retrospective application, which requires that the Company restates prior period financial statements. The modified retrospective application may be applied either to all prior periods or only to prior interim periods in the year of adoption of this statement. The Company is currently determining which transition method it will adopt and is evaluating the impact Statement 123(R) will have on its financial position, results of operations, EPS and cash flows when the Statement is adopted.

Factors That May Affect Future Results

An investment in our common stock involves a high degree of risk. The following are some of the factors that we believe could cause our actual results to differ materially from expected and historical results. The trading price of our common stock could decline due any of these risks and you may lose part or all of your investment.

No Assurance of Success of Cost Reduction Plan. Due to the significant and continuing operating losses we have experienced, we have initiated a cost reduction plan in an effort to better align our operating cost structure with our reduced level of sales. As part of this plan, we expect to reduce our labor costs through minimizing overtime and the use of temporary employees, natural employee attrition, and reductions in our work force. We are also reviewing other potential areas of cost reduction including medical benefits, workers compensation risk management and consolidation of administrative functions. There can be no assurance that we will be successful in implementing this plan or reducing our operation costs.

No assurance we will be able to achieve profitability. Since our emergence from bankruptcy we have experienced significant operating losses. We must increase our revenues and gross profit and/or reduce operating costs and more effectively utilize our excess capacity in our plants in order to achieve profitability. We cannot be certain that we can achieve profitability in the future or, if we do, that we can sustain or increase profitability on a quarterly or annual basis.

Volatility in the market price of our common stock. Our second quarter operating results have been negatively impacted by the impairment charges on our good will and deferred tax asset. In addition, we continue to experience significant operating losses. These factors and others listed below may cause the price of our common stock to fluctuate:

• demand for our services and timing of orders for our services;

• he loss of one or more of our key customers or a reduction, delay or cancellation of orders from one or more of these parties;

• our ability to effectively utilize the existing excess capacity in our plants;

• actual or anticipated fluctuations in our operating results; and

• inconsistent or low levels of trading volume of our common stock.

Our operating expenses and inventory levels are based on our expectations of future revenues and our operating expenses are relatively fixed in the short term. Consequently, if anticipated sales and shipments in any quarter do not occur in any quarter when expected, operating expenses and inventory levels could be disproportionately high, and our operating results for that quarter and, potentially, future quarters may be negatively impacted. Because our operating results have been volatile, you should not rely on the results of one quarter as an indication of our future performance. Our stock price has and may continue to fluctuate substantially.

Customer Effect from Bankruptcy Filing. During 2001 through 2004, the Company incurred significant financial losses. These losses combined with defaults incurred on our senior secured revolving credit facility (“Credit Agreement”) and Convertible Notes culminated in filing a voluntary petition under Chapter 11 of the U.S. Bankruptcy Code on October 28, 2003. Reptron’s customers engage the Company to produce complex electronic products. These manufacturing engagements require significant investment and planning by both our customers and Reptron. Our inability to perform for our customers for whatever reason would have a significant impact on their business operations. Although the Company has subsequently completed its bankruptcy proceedings, it is possible that our major customers could suspend or terminate business activity with us due to their concerns about the long term financial stability of the Company. This action would have a material adverse effect on the Company.

Supplier Effect from Bankruptcy Filing. Reptron relies on a supply chain comprised of approximately 900 different suppliers. Many of the materials delivered by this supply chain are custom or built to order requiring advanced planning, tooling and significant disengagement costs. Our Plan confirmed by the bankruptcy court provided for the vast majority of the Company’s suppliers to be paid in full for both pre-petition and post-petition shipments. Although our suppliers have been paid in full, it is possible that our bankruptcy filing could result in several adverse actions including restricting our credit limit and the time allowed to pay outstanding obligations, elimination of all credit lines requiring cash in advance or cash on delivery terms, price increases to compensate for perceived risks and choosing not to supply the Company altogether requiring additional time and investment to resource materials. These actions could have a material adverse effect on the Company.

Bankruptcy Effect on Adding New Customers. Reptron’s future success is greatly dependent upon the Company’s ability to increase sales. The Company’s growth strategy includes maintaining and growing sales from current customers as well as adding new customers. Although the Plan has become effective, our ability to attract new customers could be negatively impacted due to their concerns about the long term financial stability of the Company and the fact that the Company has recently emerged from bankruptcy. Our inability to add new customers could have a material adverse effect on the Company.

Recent Adverse Economic Environment. During 2001 through 2003, the United States economy experienced little growth. Many companies in the electronics industry experienced significant contraction due to adverse market conditions. We have continued cost cutting measures, initiated in 2001, that were directed at addressing these market conditions. We sold two unprofitable divisions during 2003. Additionally, we significantly reduced our debt level and related interest costs through a pre-negotiated Chapter 11 filing. There can be no assurance, however, that these combined measures will be effective or adequate to compensate for the significant reductions in our sales and earnings. In addition, the default under our Convertible Notes and our bankruptcy filing have caused some of our suppliers to limit the amount of overall credit extended to us and/or reduce the time for payment of credit putting additional pressure on our overall financial condition. Further weakening of the economy, could have a material adverse effect on our operating results and financial condition.

Customer Concentration and Related Factors Effecting Operating Results. Reptron has certain customers that account for a significant part of total net sales. The loss of one or more of these major customers, or a reduction in their level of purchasing, could have a material adverse effect on Reptron’s business, results of operations and financial condition. Some of our customers have expressed concern over the large losses we have incurred and the bankruptcy filing. It is possible that our major customers could suspend or terminate business activity with us due to these concerns. This action would have a material adverse effect on our business.

16

Reptron’s operating results are affected by a number of factors, including fixed plant utilization, price competition, ability to keep pace with technological developments, the degree of automation that can be used in an assembly process, efficiencies that can be achieved by managing inventories and fixed assets, the timing of orders from major customers, the timing of capital expenditures in anticipation of increased sales, incurring substantial start-up costs on new assemblies, customer product delivery requirements and costs and shortages of components and labor. In addition, because of the limited number of customers served and the corresponding concentration of its accounts receivable, the insolvency or other inability or unwillingness of Reptron’s customers to pay for manufacturing services could have a material adverse effect on Reptron’s operating results.

The Volume and Timing of Customer Sales May Vary. The volume and timing of purchase orders placed by our customers are affected by a number of factors, including variation in demand for customers’ products, customer attempts to manage inventory, changes in product design or specifications and changes in the customers’ manufacturing strategies. Reptron typically does not obtain long-term purchase orders or commitments but instead works with its customers to develop nonbinding forecasts of future requirements. Based on such nonbinding forecasts, we make commitments regarding the level of business that we will seek and accept, the timing of production schedules and the levels and utilization of personnel and other resources. A variety of conditions, both specific to each individual customer and generally affecting each customer’s industry, may cause customers to cancel, reduce or delay orders that were either previously made or anticipated. For example, voting equipment accounted for approximately 11% of Reptron’s net sales in 2003, however, we received no sales orders for voting equipment in 2004. The timing and level of acceptance of the use of voting equipment as opposed to current methods renders sales in this market segment to be very volatile. Generally, customers may cancel, reduce or delay purchase orders and commitments without penalty, except for payment for services rendered or products completed and, in certain circumstances, payment for materials purchased and charges associated with such cancellation, reduction or delay. Significant or numerous cancellations, reductions or delays in orders by customers, or any inability by customers to pay for services provided by us or to pay for components and materials purchased by us on such customers’ behalf, could have a material adverse effect on our operating results.

Competition. We face substantial competition. We believe that many of our competitors have international operations and significantly greater manufacturing, financial, marketing, research and development resources, and broader name recognition. Reptron competes in a highly fragmented market composed of a diverse group of EMS providers. Reptron believes that the key competitive factors in its markets are manufacturing flexibility, price, manufacturing quality, advanced manufacturing technology and reliable delivery. Additionally, Reptron faces the potential risk that its customers may elect to produce their products internally, thereby eliminating our manufacturing opportunities. There can be no assurance that Reptron will be able to continue to compete effectively with existing or potential competitors.

Availability of Components. We rely on third-party suppliers for electronic components. We believe that component shortages would have a material adverse effect on Reptron’s ability to service its customers. At various times, there have been shortages of components in the electronics industry and from time to time the supply of certain electronic components is subject to limited allocations. If shortages of components should occur, we expect that we may be forced to delay shipment or to purchase components at higher prices (that we may not be able to be pass on to our customers), which may have a material adverse effect on customer demand, our ability to service customer needs or our gross margins. We believe that any of these events could have a material adverse effect on our operating results.

Dependence Upon Key Personnel. Reptron is largely dependent on the efforts and abilities of its key managerial and technical employees. The Company has not offered consistent increases in compensation for the last three years. Additionally, we have reduced medical and other benefits during this time frame in an effort to reduce operating expenses. The loss of the services of certain key employees or an inability to attract or retain qualified employees could have a material adverse effect on Reptron.

Migration of Electronic Manufacturing to Asia. A growing number of electronic manufacturing service providers have relocated a portion or all of their manufacturing operations to Asia. In particular, the growth rate in China has been very strong in recent years to the detriment of other regions of the world. This trend is driven primarily by high availability of low cost labor. In order for us to remain competitive in the markets we serve and have targeted, we may need to expand a portion of our manufacturing capability to Asia. If we are unable to develop a manufacturing presence in Asia, our ability to effectively compete may be materially and adversely affected. There can be no assurance that we will develop a manufacturing presence in Asia.

Implementation of European RoHS Requirements and Other Environmental Regulations. The European Union and the United Kingdom have developed additional manufacturing requirements aimed at the elimination of lead and other substances from most products sold in this region. These regulations become effective in 2006 and will require the industry to significantly change its manufacturing process and materials used in producing electronic products. These regulations will require Reptron to make additional capital investments in manufacturing equipment and introduce additional costs to the manufacturing and materials procurement process. There can be no assurance that Reptron will be able to comply with these new requirements in a timely fashion or that the additional costs associated with compliance will not have a material adverse effect of the Company’s operating results.

Expiration of Labor Union Contract. The production workers in the Hibbing, Minnesota facility are organized and represented by a labor union. The current labor agreement expires in September, 2006. There can be no assurance that the Company will be able to negotiate a new labor agreement with terms and conditions which will allow for profitable operating results or that work stoppages will be avoided during the negotiation period.

Start-up Costs and Inefficiencies Related To New or Transferred Programs Can Adversely Affect Our Operating Results. Start-up costs, the management of labor and equipment resources in connection with the establishment of new programs and new customer relationships, and the need to estimate required resources in advance can adversely affect our gross margins and operating results. These factors are particularly prominent in the early stages of the life cycle of new products and new programs. The effects of these start-up costs and inefficiencies can also occur when, and if, we open new facilities. These factors also affect our ability to efficiently use labor and equipment. Due to the improved economy and more successful marketing efforts, we are currently managing a number of new programs and new customer relationships. Consequently, our exposure to these factors has increased. In addition, if any of these new programs or new customer relationships were to be terminated, our operating results could be harmed, particularly in the near term.

Item 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in our market risk during the six months ended June 30, 2005. Market risk information is contained under the caption “Quantitative and Qualitative Disclosures about Market Risk” of our 2004 Annual Report on Form 10-K for the fiscal year ended December 31, 2004 and is incorporated herein by reference.

Item 4. CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures. Our management evaluated, under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer, the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act of 1934, as amended) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective.

Disclosure controls and procedures are defined by Rule 13a – 15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”) as controls and other procedures that are designed to ensure that information required to be disclosed by us in reports filed with or submitted to the Securities and Exchange Commission (“SEC”) under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Changes in internal control over financial reporting. There was no change in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the period covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

17

REPTRON ELECTRONICS, INC.

PART II. OTHER INFORMATION

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

The Annual Meeting of the Shareholders of Reptron Electronics, Inc. was held on May 26, 2005 at our headquarters in Tampa, Florida. The six directors elected, along with the voting results are as follows:

	Votes
Nominee	For	Withheld
Mr. Mark E. Holliday	4,782,224	6,456
Mr. Paul J. Plante	4,781,024	7,656
Mr. Steven D. Scheiwe	4,607,762	180,918
Mr. Harold L. Purkey	4,781,547	7,133
Mr. Carl L. Vertuca, Jr.	4,782,224	6,456
Mr. Robert C. Bradshaw	4,782,224	6,456

Item 5. Other Information

Due to the significant decline in the Company’s stock price and increased operating losses that occurred during the second quarter of 2005, the Company performed an internal interim impairment analysis of goodwill and other intangible assets as of June 30, 2005. Based on the preliminary internal analysis, the Company estimated that the fair value of its goodwill was approximately $2.1 million as of June 30, 2005. Based on this analysis, on August 22, 2005 our Board of Directors concluded that an estimated non-cash impairment charge of $10.1 million related to the carrying value of goodwill for the second quarter of 2005. The charge will not result in future cash expenditures or affect compliance with the financial covenants with our lender. Fair value of the reporting unit was estimated primarily based on the market capitalization of our common stock and projected discounted cash flows. The Company’s internal interim analysis of other intangible assets did not indicate that the asset was impaired. The goodwill impairment recognized of $10.1 million is based on preliminary estimates. The Company anticipates engaging an independent third party valuation specialist to finalize the valuation and impairment analysis of goodwill in the third quarter of 2005, including a final assessment of the fair values of identifiable assets and liabilities of this reporting unit. The actual charge may be higher or lower than the estimated charge. Upon finalization of the actual impairment charge in the third quarter of 2005, we will record any resulting increase or decrease to the estimated charge.

Also on August 22, 2005, our Board of Directors concluded that based on our estimates of future results of operations over the next one to two years, an additional $0.4 million valuation allowance was needed on our deferred tax asset resulting in income tax expense of an identical amount.

Item 6. Exhibits

The following exhibits are filed herewith and this list is intended to constitute the exhibit index.

a. Exhibits

31.1	Certification of the Chief Executive Officer as required by Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of the Chief Financial Officer as required by Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

18

SIGNATURES

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

Dated: August 22, 2005

REPTRON ELECTRONICS, INC.
(Registrant)
By:	/s/ Paul J. Plante
	Paul J. Plante, President and Chief Executive Officer
	(Principal Executive Officer)
By:	/s/ Charles L. Pope
	Charles L. Pope, Chief Financial Officer
	(Principal Financial and Accounting Officer)

19

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Paul J. Plante, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Reptron Electronics, Inc.;

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 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. The registrant’s other certifying officer and I are 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 our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us 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 our 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 (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

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

August 22, 2005         Date	/s/ Paul J. Plante
	Paul J. Plante
	President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

CERTIFICATION

I, Charles L. Pope, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Reptron Electronics, Inc.;

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 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. The registrant’s other certifying officer and I are 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 our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us 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 our 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 (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

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

August 22, 2005           Date	/s/ Charles L. Pope
	Charles L. Pope
	Chief Financial Officer

EX-32.1

EXHIBIT 32.1

Certification

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), the undersigned officer of Reptron Electronics, Inc., Inc., a Florida corporation (the “Company”), does hereby certify that:

To my knowledge, the Quarterly Report on Form 10-Q for the quarter ended June 30, 2005 (the “Form 10-Q”) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

August 22, 2005           Date	By:	/s/ Paul J. Plante
		Paul J. Plante
		President and Chief Executive Officer

A signed original of this 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.

EX-32.2

EXHIBIT 32.2

Certification

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), the undersigned officer of Reptron Electronics, Inc., Inc., a Florida corporation (the “Company”), does hereby certify that:

To my knowledge, the Quarterly Report on Form 10-Q for the quarter ended June 30, 2005 (the “Form 10-Q”) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

August 22, 2005           Date	By:	/s/ Charles L. Pope
		Charles L. Pope
		Chief Financial Officer

A signed original of this 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.