ITEM 1 - FINANCIAL STATEMENTS THE GSI GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) SUCCESSOR PREDECESSOR --------- ----------- (UNAUDITED) RESTATED SEPTEMBER 30, DECEMBER 31, ASSETS 2005 2004 ------------------------------------------------------------------------------------- ---------------- -------------- Current Assets: Cash and cash equivalents $ 3,913 $ 2,304 Accounts receivable (net of reserve for bad debts of $2,975 in 2005 and $3,402 in 2004) 46,536 24,656 Inventories (net of reserve for obsolescence of $3,270 in 2005 and $2,333 in 2004) 42,722 48,653 Prepaid expenses 2,512 3,489 Deferred tax current asset 7,002 -- Other 636 3,416 ---------------- -------------- Total current assets 103,321 82,518 ---------------- -------------- Property, Plant and Equipment (net of accumulated depreciation of $960 in 2005 and $51,323 in 2004) 34,512 32,548 ---------------- -------------- Other Assets: Goodwill 40,118 10,264 Other intangible assets (net of amortization of $2,962 in 2005 and $7,116 in 2004) 54,818 1,494 Deferred tax asset -- 1,309 Deferred financing costs 5,289 2,449 Other 149 95 ---------------- -------------- Total other assets 100,374 15,611 ---------------- -------------- Total assets $ 238,207 $ 130,677 ================ ============== LIABILITIES AND STOCKHOLDERS' DEFICIT ------------------------------------------------------------------------------------- Current Liabilities: Accounts payable $ 21,489 $ 16,629 Accrued interest 5,097 1,708 Payroll and payroll related expenses 10,740 4,652 Income taxes payable 551 -- Accrued warranty 2,224 2,764 Other accrued expenses 4,978 4,173 Customer deposits 4,093 7,090 Current maturities of long-term debt 120 5,167 ---------------- -------------- Total current liabilities 49,292 42,183 Long-Term Debt, less current maturities 117,341 133,963 Deferred Tax Liability 2,082 - Minority Interest 2,887 1,366 Stockholders' Equity (Deficit): Common stock, $.01 par value (authorized 6,900,000 shares; issued 6,633,652 shares; outstanding 626,948 shares) 16 16 Common stock, $.01 par value, nonvoting (authorized 1,100,000 shares; issued 1,059,316 shares; outstanding 200,000 shares) 2 2 Paid-in capital 97,881 5,821 Accumulated other comprehensive loss (cumulative currency translation adjustment) 1,645 (10,124) Retained earnings (deficit) 8,620 (991) Treasury stock, at cost, voting (6,006,704 shares) (41,550) (41,550) Treasury stock, at cost, nonvoting (859,316 shares) (9) (9) ---------------- -------------- Total stockholders' equity (deficit) 66,605 (46,835) ---------------- -------------- Total liabilities and stockholders' equity (deficit) $ 238,207 $ 130,677 ================ ==============`

THE GSI GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) (UNAUDITED) SUCCESSOR PREDECESSOR ----------------------- ------------------------------------ MAY 17, THREE RESTATED JANUARY 1, RESTATED 2005 FISCAL THREE 2005 NINE THROUGH MONTHS FISCAL THROUGH FISCAL SEPT. 30, ENDED MONTHS MAY 16, MONTHS 2005 SEPT. 30, ENDED 2005 ENDED 2005 OCT. 1, OCT. 1, 2004 2004 Sales $ 155,901 $ 107,723 $ 89,692 $ 114,635 $ 227,759 Cost of sales 118,676 78,394 64,901 83,733 173,479 ----------- ----------- ---------- ------------ ----------- Gross profit 37,225 29,329 24,791 30,902 54,280 Selling, general and administrative expenses 21,275 14,390 12,957 25,049 34,083 Amortization expense 2,912 1,950 163 166 487 ----------- ----------- ---------- ------------ ----------- Total operating expenses 24,187 16,340 13,120 25,215 34,570 ----------- ----------- ---------- ------------ ----------- Operating income 13,038 12,989 11,671 5,687 19,710 Other income (expense): Interest expense (5,680) (3,705) (3,940) (5,238) (10,453) Other, net 369 282 (579) 707 (1,157) ----------- ----------- ---------- ------------ ----------- Income from continuing operations before income tax expense and minority interest 7,727 9,566 7,152 1,156 8,100 Minority interest in net income of subsidiary (174) (119) (23) (105) (69) Income tax expense (benefit) (1,067) 4,075 95 1,115 415 ----------- ----------- ---------- ------------ ----------- Income (loss) from continuing operations 8,620 5,372 7,034 (64) 7,616 Gain from discontinued operations, net of income tax expense taxes -- -- (214) -- (59) ----------- ----------- ---------- ------------ ----------- Net income (loss) $ 8,620 $ 5,372 $ 6,820 $ (64) $ 7,557 =========== =========== ========== ============ =========== Basic and diluted earnings (loss) per share $ 10.42 $ 6.50 $ 8.25 $ (0.08) $ 5.17 Weighted average common shares outstanding 826,948 826,948 826,948 826,948 1,461,281 =========== =========== ========== ============ =========== COMPREHENSIVE INCOME Net income (loss) $ 8,620 $ 5,372 $ 6,820 $ (64) $ 7,557 Cumulative currency translation adjustment 1,645 1,061 916 536 (328) ----------- ----------- ---------- ------------ ----------- Comprehensive income $ 10,265 $ 6,433 $ 7,736 $ 472 $ 7,229 =========== =========== ========== ============ ===========UNITED STATES

~~THE GSI GROUP, INC.~~ SECURITIES AND ~~SUBSIDIARIES~~EXCHANGE CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) SUCCESSOR PREDECESSOR ----------- ------------------------ RESTATED MAY17, JANUARY 1, NINE 2005 2005 MONTHS THROUGH THROUGH ENDED SEPT. 30, MAY 16, OCT. 1, 2005 2005 2004 ----------- ------------- ---------- Cash Flows From Operating Activities: Net income (loss) $ 8,620 $ (64) $ 7,557 Adjustments to reconcile net income (loss) to cash provided By operating activities: Depreciation and amortization 4,190 2,070 3,937 Amortization of deferred financing costs and debt discount 279 572 931 (Gain)loss on sale of property and equipment (20) (84) 260 Non-cash charges related to inventory fair value adjustment 661 -- -- Deferred taxes (3,766) (69) (386) Minority interest in net income of subsidiaries 174 105 69 Minority interest compensation expense 463 779 431 Stock-based compensation -- 2,842 1,793 Changes in: Accounts receivable (10,492) (11,388) (15,143) Inventories 18,188 (6,968) (1,073) Other current assets (668) 5,159 2,188 Accounts payable (528) 5,388 426 Accrued expenses and payroll and payroll related expenses 10,066 3,130 8,519 Customer deposits (1,548) (1,449) (261) ----------- ------------- ---------- Net cash flows provided by operating activities 25,619 23 9,248 ----------- ------------- ---------- Cash Flows From Investing Activities: Capital expenditures (2,569) (2,046) (3,415) Proceeds from sale of property and equipment 80 268 870 Other (68) (48) (7) ----------- ------------- ---------- Net cash flows used in investing activities (2,557) (1,826) (2,552) ----------- ------------- ---------- Cash Flows From Financing Activities: Proceeds from stockholder loan -- 12 5,816 Payments on stockholder loan (5,012) -- (970) Proceeds from issuance of long-term debt 110,000 -- 1,850 Payments on long-term debt (100,035) (90) -- Proceeds under line of credit agreement 103,529 10,369 1,711 Payments under line of credit agreement (141,234) -- -- Net proceeds of equity contributed 15,326 -- -- Payment of deferred financing costs (5,568) (485) (659) Dividends paid -- (7,913) (657) Other 1,477 50 (15,005) ----------- ------------- ---------- Net cash flows provided by (used in) financing activities (21,517) 1,943 (7,914) ----------- ------------- ---------- Effect of Exchange Rate Changes on Cash (69) (7) 18 Increase (decrease) In Cash and Cash Equivalents $ 1,476 $ 133 $ (1,200) Cash and Cash Equivalents, beginning of period 2,437 2,304 3,439 ----------- ------------- ---------- Cash and Cash Equivalents, end of period $ 3,913 $ 2,437 $ 2,239 =========== ============= ==========COMMISSION

~~Cash $ 2.4 Accounts receivable~~Washington, ~~net 36~~ D.~~0 Inventories, net 60~~C.9 Property, plant and equipment 33.4 Other intangible assets 57.8 Goodwill 40.0 Other assets 2.8 ------ Total assets acquired 233.3 Accounts payable and accrued expenses 38.0 Customer deposits 5.6 Long-term debt 150.0 Minority interest 2.2 Deferred income taxes 0.2 ------ Total liabilities assumed 196.0 ------ Purchase price $ 37.3 ======20549

~~ACQUISITION AND FINANCING AS OF MAY 17, 2005~~ FORM 10----------------------------------------------------- Cash paid upon acquisition $ 34,934 Repay old indebtedness 149,864 Bond repayment penalty 1,729 Repayment of interest 1,252 Estimate of acquisition expenses 2,371 -------------------- Acquisition Consideration $ 190,150 Historical net book value of tangible assets acquired 86,678 -------------------- Excess purchase price to be allocated 103,472 Inventory step-up (5,288) Property, plant and equipment step-up (561) Other intangibles (57,780) Deferred tax liability 224 Goodwill (40,067) -------------------- $ 0 ====================Q

~~Common~~[ X ~~Common~~] QUARTERLY ~~Paid-in~~REPORT ~~Other~~PURSUANT ~~Retained~~TO ~~Treasury~~SECTION ~~Treasury~~13 ~~Voting~~OR ~~Non- Capital Compre- Earnings Voting Non- Total Voting hensive Voting Predecessor as of December 31, 2004 as restated $ 16 $ 2 $ 5,821 $~~15(~~10,124~~d) $OF ~~(991)~~THE $ (41,550) $ (9) $(46,835) Predecessor Income (loss) Jan 1-May 16, 2005 536 (64) 472 Change in Equity due to Acquisition On May 16, 2005 92,060 9,588 1,055 102,703 Successor Income 1,645 8,620 10,265 Successor Equity at Sept. 30, 2005 $ 16 $ 2 $ 97,881 $ 1,645 $ 8,620 $ (41,550) $ (9) $ 66,605

~~Three~~SECURITIES EXCHANGE ~~months~~ACT ~~Three~~OF months Nine months Nine months Ended Ended Ended Ended September 30, October 1, September 30, October 1, 2005 2004 2005 2004 Pro Forma Net Sales $ 107,723 $ 89,692 $ 270,536 $ 227,759 Pro Forma Net Income $ 5,107 $ 2,703 $ 3,482 $ 1,545 Earnings per share $ 6.18 $ 3.27 $ 4.21 $ 1.061934

ASFor the Quarterly ~~PREVIOUSLY~~Period ~~FIRST~~Ended ASJune ~~SECOND AS REPORTED RESTATEMENT RESTATED RESTATEMENT RESTATED FIRST THREE MONTHS OF 2005 Consolidated Balance Sheet: Inventory $ 56~~30,~~992~~ $ 56,992 $ (5,389) $ 51,533 Retained earnings 7,620 7,620 (5,389) 2,231 Consolidated Statement of Income: Cost of sales 54,750 54,750 1,241 55,991 Operating income 8,935 8,935 (1,241) 7,694 Net income (loss) 5,214 5,214 (1,241) 3,973 Basic and diluted income (loss) per share $ 6.31 $ 6.31 $ (1.51) $ 4.802006

AS PREVIOUSLY FIRST AS SECOND AS REPORTED RESTATEMENT RESTATED RESTATEMENT RESTATED FIRST NINE MONTHS OF 2004 Consolidated Balance Sheet: Inventory $ 52,355 $ 52,355 $ (3,699) $ 48,656 Retained earnings 18,867 18,867 (3,699) 15,168 Consolidated Statement of Income: Cost of sales 181,654 (1,489) 180,165 (6,686) 173,479 Selling, general and administrative expenses 26,885 2,222 29,107 -- 29,107 Warranty and R&D expenses -- -- -- 4,976 4,976 Operating income 19,319 (1,319) 18,000 1,710 19,710 Other, net (1,331) 174 (1,157) Net income (loss) 7,086 (1,239) 5,847 1,710 7,557 Basic and diluted income (loss) per share $ 4.85 $ (0.85) $ 4.00 $ 1.17 $ 5.17OR

AS[ ] TRANSITION ~~PREVIOUSLY~~REPORT ~~FIRST~~PURSUANT ASTO ~~SECOND~~SECTION AS13 ~~REPORTED~~OR ~~RESTATEMENT RESTATED RESTATEMENT RESTATED THIRD FISCAL QUARTER OF 2004 Consolidated Balance Sheet: Inventory $ 52,355 $ 52,355 $ (3,699) $ 48,656 Retained earnings 18,867 18,867 (3,699)~~ 15~~,168 Consolidated Statement of Income: Cost of sales 68,315~~ (~~605~~d) ~~67,710~~OF (2,809) 64,901 Selling, general and administrative expenses 9,832 886 10,718 -- 10,718 Warranty and R&D expenses -- -- -- 2,239 2,239 Operating income 11,546 (445) 11,101 570 11,671 Other, net (822) 363 (459) Net income (loss) 6,680 (430) 6,250 570 6,820 Basic and diluted income (loss) per share $ 8.08 $ (0.52) $ 7.56 $ 0.69 $ 8.25THE

~~SUCCESSOR~~SECURITIES EXCHANGE ~~PREDECESSOR~~ACT ~~(UNAUDITED)~~OF (RESTATED) SEPTEMBER 30, DECEMBER 31, 2005 2004 --------------- -------------- (IN THOUSANDS) Inventories Raw materials $ 16,933 $ 22,876 Work-in-process 5,167 7,581 Finished goods 20,622 18,196 Total $ 42,722 $ 48,653 --------------- --------------1934

~~SUCCESSOR~~Commission File ~~PREDECESSOR~~Number 333---------------------------- ---------------------------------------------------------- May 17, 2005 - September 30, January 1, - May 16, 2005 Nine months ended 2005 October 1, 2004 ---------------------------- ---------------------------- ---------------------------- Income/(Loss) Income Tax Income/(Loss) Income Tax Income/(Loss) Income Tax -------------- ------------ Before Expense/ Before Expense/ Before Expense/ Income Taxes (Benefit) Income Taxes (Benefit) Income Taxes (Benefit) U.S. $ 4,952 $ (1,422) $ (564) $ 495 $ 4,638 $ (188) Brazil 1,541 393 1,051 336 2,048 514 Malaysia 503 2 (317) (10) 691 74 Mexico 389 (3) 432 256 368 15 China (8) -- 242 -- (62) -- Poland (30) -- (2) -- (535) -- South Africa 206 (37) 209 38 824 -- -------------- ------------ -------------- ------------ -------------- ------------ Total $ 7,553 $ (1,067) $ 1,051 $ 1,115 $ 7,972 $ 415 ============== ============ ============== ============ ============== ============ Current income taxes $ 2,699 $ 1,184 $ 801 Deferred income taxes (3,766) (69) (386) ------------ ------------ ------------ Total $ (1,067) $ 1,115 $ 415 ============ ============ ============43089

Successor Predecessor ---------------------------- ----------------------------------------------- May 17, 2005 - September 30, January 1, - May 16, 2005 Nine months ended 2005 September 30, 2004 Income taxes at U.S. statutory rate $ 2,644 $ 368 $ 2,790 Effect of conversion to a "C" corporation (4,560) -- -- State income taxes 551 77 582 Foreign rate differential and other 298 670 (2,957) -------- -------------------------- -------------------- Total $ (1,067) $ 1,115 $ 415 ======== ========================== ====================

The GSI Group, Inc.
(Exact name of registrant as specified in its charter)


Delaware	37-0856587
(State or other jurisdiction	(I.R.S. Employer
of incorporation or organization)	Identification No.)

1004 E. Illinois Street, Assumption, Illinois	62510
(Address of principal executive offices)	(Zip Code)

~~SUCCESSOR~~Indicate by ~~PREDECESSOR~~check ~~July~~mark 2,whether -the ~~September~~registrant ~~30, 2005 Three months ended October 1, 2004 -------------------------------------- ------------------------------ Income/~~(~~Loss~~1) ~~Income~~has ~~Tax~~filed ~~Income/(Loss)~~all ~~Income~~reports ~~Tax~~required ~~Before~~to be filed ~~Expense/~~by ~~Before~~Section ~~Expense/~~13 ~~Income~~or ~~Taxes~~ 15(~~Benefit~~d) ~~Income~~of ~~Taxes~~the ~~(Benefit)~~Securities ~~U.S.~~Exchange $Act ~~7,763~~of $1934 ~~3,827~~during the preceding $12 ~~6,014~~months $ (~~13)~~or ~~Brazil~~for ~~1,048~~such ~~250~~shorter ~~431~~period 91that ~~Malaysia~~the ~~371~~registrant 1was 85required to 17file ~~Mexico~~such ~~171 (3~~reports), ~~197~~and ~~-- China~~ (272) --has ~~(20)~~been --subject ~~Poland~~to ~~(18)~~such --filing ~~(106)~~requirements for the --past ~~South~~90 ~~Africa~~days. ~~139~~Yes --[X] ~~314~~No --[ ------------------------- ------------ -------------- ------------ Total $ 9,447 $ 4,075 $ 6,915 $ 95 ========================= ============ ============= ============ Current income taxes $ 2,199 $ 224 Deferred income taxes 1,876 (129) ------------ ------------ Total $ 4,075 $ 95 ============ ============]

~~SUCCESSOR~~Indicate by ~~PREDECESSOR~~check ~~July~~mark 2,whether -the ~~September~~registrant ~~30,~~is ~~2005~~a ~~Three~~large ~~months~~accelerated ~~ended~~filer, ~~October~~an accelerated 1filer, ~~2004~~or ~~Income~~a ~~taxes~~non-accelerated ~~at U~~filer.S. ~~statutory~~See ~~rate~~definition $of ~~3,306~~“accelerated filer $and ~~2,420~~large ~~State~~accelerated ~~income~~filer” ~~taxes~~in ~~690~~Rule ~~505~~12b-2 ~~Foreign~~of ~~rate~~the ~~differential~~Exchange ~~and~~Act. ~~other 79~~ (~~2,830~~Check one): ~~-----------------------------~~Large ~~------------------------------------~~accelerated ~~Total~~filer $[ ~~4,075~~] $Accelerated 95filer ~~=============================~~[ ~~====================================~~] Non-accelerated filer [ X]

~~(UNAUDITED)~~Indicate by ~~(UNAUDITED)~~check ~~(RESTATED)~~mark ~~SUCCESSOR~~whether ~~PREDECESSOR~~the ~~NINE~~registrant ~~MONTHS~~is ~~MAY~~a 17shell -company JANUARY 1, - ENDED --------------- -------------- ------------ SEPTEMBER 30, MAY 16, OCTOBER 1, --------------- -------------- ------------ 2005 2005 2004 --------------- -------------- ------------ Grain product line $ 93,125 $ 67,234 $ 146,737 Swine product line 29,590 20,789 34,207 Poultry product line 33,186 26,612 47,401 Discontinued operations -- -- (~~586)~~as ~~---------------~~defined ~~--------------~~in Rule 12b-~~-----------~~2 ~~Sales~~of $the ~~155,901~~Exchange $Act. ~~114,635~~[ $] ~~227,759~~Yes ~~===============~~[X] ~~============== ============~~No

ASIndicate the ~~PREVIOUSLY~~number ~~FIRST~~of ASshares ~~SECOND~~outstanding ASof ~~REPORTED~~each ~~RESTATEMENT~~of ~~RESTATED~~the ~~RESTATEMENT~~registrant's ~~RESTATED~~classes ~~FIRST~~of ~~THREE~~common stock, ~~MONTHS~~as OFof ~~2005~~the ~~Consolidated~~latest ~~Balance~~practicable ~~Sheet:~~date. ~~Inventory~~Common ~~$ 56~~stock,~~992~~ $par ~~56,992~~value $0.01 (5per share,~~389)~~ ~~$ 51~~826,~~533~~948 ~~Retained~~shares ~~earnings~~outstanding ~~7,620~~as ~~7,620 (5,389) 2,231 Consolidated Statement~~ of ~~Income:~~August ~~Cost of sales 54~~14,~~750~~ ~~54,750 1,241 55,991 Operating income 8,935 8,935 (1,241) 7,694 Net income (loss) 5,214 5,214 (1,241) 3,973 Basic and diluted income (loss) per share $ 6~~2006.~~31 $ 6.31 $ (1.51) $ 4.80~~

AS PREVIOUSLY FIRST AS SECOND AS REPORTED RESTATEMENT RESTATED RESTATEMENT RESTATED THIRD FISCAL QUARTER OF 2004 Consolidated Balance Sheet: Inventory $ 52,355 $ 52,355 $ (3,699) $ 48,656 Retained earnings 18,867 18,867 (3,699) 15,168 Consolidated Statement of Income: Cost of sales 68,315 (605) 67,710 (2,809) 64,901 Selling, general and administrative expenses 9,832 886 10,718 -- 10,718 Warranty and R&D expenses -- -- -- 2,239 2,239 Operating income 11,546 (445) 11,101 570 11,671 Other, net (822) 363 (459) Net income (loss) 6,680 (430) 6,250 570 6,820 Basic and diluted income (loss) per share $ 8.08 $ (0.52) $ 7.56 $ 0.69 $ 8.25

TABLE OF CONTENTS
			Page
PART I - Financial Information
	Item 1.	Financial Statements
		Balance Sheets	4
		Statements of Operations	5
		Statements of Cash Flows	6
		Notes to Financial Statements	7
	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	13
	Item 3.	Quantitative and Qualitative Disclosure About Market Risk	19
	Item 4.	Controls and Procedures	19

PART II - Other Information
	Item 1.	Legal Proceedings	21
	Item 2.	Changes in Securities and Use of Proceeds	*
	Item 3.	Defaults Upon Senior Securities	*
	Item 4.	Submission of Matters to a Vote of Security Holders	*
	Item 5.	Other Information	*
	Item 6.	Exhibits	21

~~THREE~~* No response ~~MONTHS~~to ~~ENDED~~this ~~NINE~~item ~~MONTHS~~is ~~ENDED~~included ~~-------------------------------------~~herein ~~--------------------------------------~~for ~~RESTATED~~the ~~RESTATED~~reason ~~SEPTEMBER~~that ~~30,~~it 2005 OCTOBER 1, 2004 SEPTEMBER 30, 2005 OCTOBER 1, 2004 (UNAUDITED) (UNAUDITED) (UNAUDITED) (UNAUDITED) -------------------- ----------------- ------------------ -------------------- AMOUNT % AMOUNT % AMOUNT % AMOUNT % --------- ------ --------- ------ --------- ------ ----------- ------ Sales $107,723 100is inapplicable.0 $ 89,692 100.0 $270,536 100.0 $ 227,759 100.0 Cost of sales 78,394 72.8 64,901 72.4 202,409 74.8 173,479 76.2 --------- --------- --------- ----------- Gross profit 29,329 27.2 24,791 27.6 68,127 25.2 54,280 23.8 Selling, general and administrative expenses 13,283 12.3 10,718 11.9 43,709 16.2 29,107 12.8 Amortization expense 1,950 1.8 163 0.2 3,078 1.1 487 0.2 Warranty expense 280 0.3 1,348 1.5 103 0.0 2,327 1.0 R&D expense 827 0.8 891 1.0 2,512 0.9 2,649 1.2 --------- --------- --------- ----------- Total operating expenses 16,340 15.2 13,120 14.6 49,402 18.3 34,570 15.2 Operating income (loss) 12,989 12.1 11,671 13.0 18,725 6.9 19,710 8.7 Other income (expense): Interest expense (3,705) (3.4) (3,940) (4.4) (10,918) (4.0) (10,453) (4.6) Other, net 282 0.2 (579) (0.7) 1,076 0.4 (1,157) (0.5) --------- --------- --------- ----------- Income (loss) before income tax expense and minority interest 9,566 8.9 7,152 8.0 8,883 3.3 8,100 3.6 Minority interest in net income of subsidiary (119) (0.1) (23) 0.0 (279) (0.1) (69) 0.0 Income tax provision(benefit) 4,075 3.8 95 0.1 48 0.0 415 0.2 --------- --------- --------- ----------- Income (loss) before discontinued operations 5,372 5.0 7,034 7.8 8,556 3.2 7,616 3.3 Gain (loss) from discontinued operations, net of income taxes -- 0.0 (214) (0.2) -- 0.0 (59) 0.0 --------- --------- --------- ----------- Net income (loss) $ 5,372 5.0 $ 6,820 7.6 $ 8,556 3.2 $ 7,557 3.3 ========= ========= ========= =========== Basic and diluted earnings (loss) per share $ 6.50 $ 8.25 $ 10.35 $ 5.17 Weighted average common shares Outstanding 826,948 826,948 826,948 1,461,281

AMOUNT OF INCREASE Selling expenses $ 3,406 Non-cash compensation expense 4,756 Minority interest compensation expense 690 Seller transaction expenses 3,966 Bad debt reserve for YCII 627 Amortization $ 2~~,591~~

~~INDEX TO EXHIBITS EXHIBIT NO. DOCUMENT DESCRIPTION~~ Forward--------------------------------------------------------------------------------------------------------- 3.1* Amended and Restated Articles of Incorporation of The GSI Group, Inc., as amended as of October 23, 1997. 3.2* By-Laws of The GSI Group, Inc, as adopted on September 4, 2001. 31.1 Certification of Chief Executive Officer. 31.2 Certification of Interim Chief Financial Officer. 32.1 Section 906 Certification.Looking Statements

This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 concerning, among other things, the prospects and developments of The GSI Group, Inc. (the "Company") and business strategies for our operations, all of which are subject to risks and uncertainties. Among these forward-looking statements and among those risks and uncertainties, are obtaining suitable financing to support our growth in operations; possible acquisition or divestiture transactions; managing our growth to achieve operating efficiencies; successfully competing in our markets; adequately protecting our proprietary information and technology from competitors; assuring that our products are not rendered obsolete by products or technologies of competitors; successfully managing product liability risks; and avoiding problems with third parties, including key personnel, upon whom we may be dependent. These forward-looking statements are included in various sections of this report. These statements are identified as "forward-looking statements" or by their use of terms (and variations thereof) such as "will," "may," "can," "anticipate," "intend," "continue," "estimate," "expect," "plan," "should," "outlook," "believe," and "seek" and similar terms (and variations thereof) and phrases.

When a forward-looking statement includes a statement of the assumptions or bases underlying the forward-looking statement, we caution that, while we believe such assumptions or bases to be reasonable and make them in good faith, assumed facts or bases almost always vary from actual results, and the differences between assumed facts or bases and actual results can be material, depending upon the circumstances. Where, in any forward-looking statement, we or our management express an expectation or belief as to future results, we express that expectation or belief in good faith and believe it has a reasonable basis, but we can give no assurance that the statement of expectation or belief will result or be achieved or accomplished. The Company expressly disclaims any obligation to update forward-looking information for future events and changes in existing events and circumstances.

Our actual results may differ significantly from the results discussed in the forward-looking statements.

PART I - FINANCIAL INFORMATION<TABLE><CAPTION>

ITEM 1 - FINANCIAL STATEMENTS

THE GSI GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

	(Unaudited)
<BTB>	June 30,	December 31,
Assets	2006	2005
<S>
Current Assets:
Cash and cash equivalents	$ 4,543	$ 2,522
Accounts receivable, net	49,647	35,801
Inventories, net	58,386	46,746
Prepaids	1,768	2,961
Income tax receivable	--	1,499
Deferred taxes	5,497	4,645
Other	2,338	3,165
Total current assets	122,179	97,339

Property, Plant and Equipment, net	37,975	33,933

Other Assets:
Goodwill	39,162	39,162
Other intangible assets, net	49,508	51,684
Deferred taxes	502	323
Deferred financing costs, net	4,759	5,105
Other	113	102
Total other assets	94,044	96,376
Total assets	$ 254,198	$ 227,648
Liabilities and Stockholder’s Equity
Current Liabilities:
Accounts payable	$ 30,890	$ 20,989
Accrued interest	1,573	1,722
Payroll and payroll related expenses	8,690	6,683
Accrued warranty	2,178	2,335
Accrued workers compensation	4,881	4,539
Other accrued expenses	4,487	3,449
Customer deposits	6,992	5,256
Current maturities of long-term debt	162	876
Total current liabilities	59,853	45,849

Long-Term Debt, less current maturities	122,178	119,306
Minority Interest	2,976	2,654

Commitments and Contingencies

Stockholder’s Equity:
Common stock, $.01 par value voting (authorized 6,900,000 shares; issued
6,633,652 shares; outstanding 626,948 shares)	16	16
Common stock, $.01 par value, nonvoting (authorized 1,100,000 shares;
issued 1,059,316 shares; outstanding 200,000 shares)	2	2
Additional paid-in capital	97,881	97,881
Accumulated other comprehensive income	1,652	762
Retained earnings	11,199	2,737
Treasury stock, at cost, voting (6,006,704 shares)	(41,550)	(41,550)
Treasury stock, at cost, nonvoting (859,316 shares)	(9)	(9)
Total stockholder’s equity	69,191	59,839
Total liabilities and stockholder’s equity	$ 254,198	$ 227,648

</TABLE>The accompanying notes to condensed consolidated financial statements are an integral part of these statements.

<TABLE><CAPTION>

THE GSI GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(Unaudited)

	Three Months			Six Months
	Successor		Pre-decessor	Successor		Pre-decessor
		May 17 -	April 2 -		May 17-	Jan. 1 -
	June 30,	July 1,	May 16,	June 30,	July 1,	May 16,
<S>	2006	2005	2005	2006	2005	2005

Sales	$113,548	$ 48,178	$ 41,961	$ 205,800	$ 48,178	$ 114,635

Cost of sales	85,863	40,282	28,389	156,727	40,282	83,733
Warranty expense	215	342	(321)	390	342	(519)
Total cost of sales	86,078	40,624	28,068	157,117	40,624	83,214

Gross profit	27,470	7,554	13,893	48,683	7,554	31,421

Selling, general and
administrative expenses	10,916	6,093	15,506	22,232	6,093	24,333
Amortization expense	1,053	962	4	2,176	962	166
Research and
development expense	1,086	450	390	1,980	450	1,235
Total operating expenses	13,055	7,505	15,900	26,388	7,505	25,734

Operating income	14,415	49	(2,007)	22,295	49	5,687

Other income (expense):
Interest expense	(3,863)	(1,975)	(1,657)	(7,515)	(1,975)	(5,238)
Other, net	(217)	87	178	297	87	707

Income from continuing
operations before income tax
expense and minority interest	10,335	(1,839)	(3,486)	15,077	(1,839)	1,156

Minority interest in net income
of subsidiary	26	(55)	(50)	(129)	(55)	(105)
Income tax expense	4,369	(1,572)	501	6,486	(1,572)	1,115

Net income	$ 5,992	$ (322)	$ (4,037)	$ 8,462	$ (322)	$ (64)

Basic and diluted earnings per
share	$ 7.25	$ (0.39)	$ (4.88)	$ 10.23	$ (0.39)	$ (0.08)
Weighted average common
shares outstanding	826,948	826,948	826,948	826,948	826,948	826,948

Comprehensive Income
Net income	$ 5,992	$ (322)	$ (4,037)	$ 8,462	$ (322)	$ (64)
Cumulative currency
translation adjustment	(387)	584	1,086	890	584	536
Comprehensive income	$ 5,605	$ 262	$ (2,951)	$ 9,352	$ 262	$ 472

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

THE GSI GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

<BTB>	Successor		Predecessor
	Six Fiscal
	Months	May 17 -	January 1 -
	Ended	July 1,	May 16,
	June 30, 2006	2005	2005
<S>
Cash Flows From Operating Activities:
Net income	$ 8,462	$ (322)	$ (64)
Adjustments to reconcile net income to cash provided
by operating activities:
Depreciation and amortization	5,015	1,616	2,070
Amortization of deferred financing costs	346	94	572
Gain on sale of property and equipment	(15)	(23)	(84)
Non-cash charges related to inventory
fair value adjustment	--	2,644	--
Deferred taxes	(1,031)	(2,072)	(69)
Minority interest in net income of subsidiaries	129	55	105
Minority interest compensation expense	193	--	779
Stock-based compensation	--	--	2,842
Changes in:
Accounts receivable, net	(13,846)	(3,265)	(11,388)
Inventories, net	(11,640)	5,047	(6,968)
Other current assets	3,519	669	5,159
Accounts payable	9,901	(1,788)	5,388
Accrued expenses and payroll related expenses	3,081	4,100	3,130
Customer deposits	1,736	(810)	(1,449)
Net cash flows provided by operating activities	5,850	5,945	23

Cash Flows From Investing Activities:
Capital expenditures	(6,490)	(647)	(2,046)
Proceeds from sale of property and equipment	80	47	268
Other	(11)	8	(48)
Net cash flows used in investing activities	(6,421)	(592)	(1,826)

Cash Flows From Financing Activities:
Payments on long-term debt	(7,991)	(100,000)	(90)
Proceeds from stockholder loan	--	--	12
Payments on stockholder loan	--	(5,012)	--
Proceeds from issuance of long-term debt	--	110,000	--
Proceeds under line of credit agreement	54,273	29,530	10,369
Payments under line of credit agreement	(44,124)	(49,786)	--
Net proceeds of equity contributed	--	15,326	--
Payment of deferred financing costs	--	(5,378)	(485)
Dividends paid	--	--	(7,913)
Other	426	670	50
Net cash flows used in financing activities	2,584	(4,650)	1,943

Effect of Exchange Rate Changes on Cash	8	(33)	(7)

Increase (decrease) In Cash and Cash Equivalents	$ 2,021	$670	$ 133
Cash and Cash Equivalents, beginning of period	2,522	2,437	2,304
Cash and Cash Equivalents, end of period	$ 4,543	$ 3,107	$ 2,437

</TABLE>

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

THE GSI GROUP, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.	Summary of Significant Accounting Policies

The financial statements have been prepared by The GSI Group, Inc. (the "Company"), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information not misleading. The condensed consolidated balance sheet of the Company as of December 31, 2005 has been derived from the audited consolidated balance sheet of the Company as of that date. Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes contained in the Company's December 31, 2005 Form 10-K as filed with the Securities and Exchange Commission. Other than as indicated herein, there have been no significant changes from the data presented in the Company's 2005 Form 10-K.

In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to present fairly the financial position of the Company as of June 30, 2006 and the results of operations and cash flows for the successor period of six months ended June 30, 2006 and May 17-July 1, 2005 and the predecessor period ended May 16, 2005. Those adjustments consist only of normal recurring adjustments.

The results of operations for the successor period of six months ended June 30, 2006 and May 17 - July 1, 2005 and the predecessor period ended May 16, 2005 are not necessarily indicative of the operating results for the full year.

Sales of agricultural equipment are seasonal, with farmers traditionally purchasing grain storage bins and grain drying and handling equipment in the summer and fall in conjunction with the harvesting season, and swine and poultry producers purchasing equipment during prime construction periods in the spring, summer and fall. The Company's sales and net income have historically been lower during the first and fourth fiscal quarters as compared to the second and third quarters.

The financial statements are presented under two different ("Predecessor" and "Successor") bases of accounting. The predecessor and successor financial statements are consolidated and include all of the accounts of GSI Group, Inc. and its subsidiaries. All intercompany transactions and balances have been eliminated.

2. Detail of Certain Assets and Liabilities

<TABLE><CAPTION>

<BTB>		(Unaudited)
		June 30,	December 31,
		2006	2005
<S>		(In thousands)
Accounts Receivable
	Trade receivables	$ 52,188	$ 37,747
	Allowance for doubtful accounts	(2,541)	(1,946)
	Total	$ 49,647	$ 35,801

Inventories
	Raw materials	$ 19,405	$ 16,039
	Work-in-process	10,237	8,758
	Finished goods	28,744	21,949
	Total………………………………………………	$ 58,386	$ 46,746


Property, Plant and Equipment
	Land	$ 599	$ 594
	Buildings and improvements	13,592	12,817
	Machinery and equipment	28,092	24,279
	Office equipment and furniture	2,820	2,523
	Construction-in-progress	3,086	868
		48,189	41,081
	Accumulated depreciation	(10,214)	(7,148)
	Property, plant and equipment, net	$ 37,975	$ 33,933
Intangible Assets
	Goodwill	$ 39,162	$ 39,162

	Non-compete agreements	$ 2,890	$ 2,890
	Technology	5,700	5,700
	Trade names	14,300	14,300
	Customer relations	31,400	31,400
	Backlog	3,490	3,490
		57,780	57,780
	Accumulated amortization	(8,272)	(6,096)
	Total	$ 49,508	$ 51,684
Deferred Financing Costs
	Deferred financing costs	$ 5,570	$ 5,570
	Accumulated amortization	(811)	(465)
	Total	$ 4,759	$ 5,105
Accrued Warranty
	Beginning balance	$ 2,335	$ 2,764
	Increase to expense	690	1,630
	Costs incurred	(847)	(2,059)
	Ending balance	$ 2,178	$ 2,335
</TABLE>

3. Supplemental Cash Flow Information

The Company paid $6.9 million, $0.2 million and $6.0 million in interest during the successor period of six months ended June 30, 2006 and May 17 - July 1, 2005 and the predecessor period ended May 16, 2005, respectively. The Company paid $4.0 million, $0.0 million and $0.2 million in income taxes during the successor period of six months ended June 30, 2006 and May 17 - July 1, 2005 and the predecessor period ended May 16, 2005, respectively.

Debt

Revolving Credit Facility

On May 16, 2005, concurrently with the issuance of $110,000,000 of 12% Senior Notes due 2013 and the closing of the acquisition of The GSI Group, Inc. (the "Company") by GSI Holdings Corp. ("GSI Holdings"), an affiliate of Charlesbank Equity Fund V, Limited Partnership, the Company refinanced its existing credit facility with a five-year asset-backed revolving credit facility provided by lenders led by Wachovia Capital Finance Corporation (Central) ("Wachovia"), as the agent. The maximum amount of revolving credit available under the Company's refinanced credit facility (the "Credit Facility") is $60.0 million and the Company has the option to increase the facility in increments of $5.0 million up to a maximum of $75.0 million (subject to compliance with the covenants in the indenture). Up to $15 million of the facility is available for issuances of letters of credit.

The Credit Facility provides floating rate revolving loans bearing interest at a rate equal to 0.0% to 0.5% over Wachovia's prime rate or 1.50% to 2.00% over LIBOR, in each case based on the excess availability under the borrowing base from time to time.

The Company's obligations under its Credit Facility are secured by a first priority lien on, and pledge of, substantially all of its and any subsidiary guarantors' current and future assets. In addition, GSI Holdings pledged all of its shares of the Company's common stock, as well as any rights that it may have under the stock purchase agreement with the Company's selling stockholders, as additional collateral security.

The Credit Facility contains certain covenants that are substantially similar to, but generally no more restrictive than, the covenants under the Company's existing credit facility. The Company's ability to make borrowings under the Credit Facility is subject to customary representations, warranties and covenants. The Credit Facility also contains various customary events of default.

Senior Notes due 2013

On May 16, 2005, concurrently with the refinancing of its existing revolving credit facility with Wachovia Capital Finance Corporation and the closing of the acquisition of The GSI Group, Inc. (the "Company") by GSI Holdings Corp. ("GSI Holdings"), an affiliate of Charlesbank Equity Fund V, Limited Partnership, the Company issued and sold $110,000,000 aggregate principal amount of Senior Notes due 2013 (the "Notes"). Payment on the Notes is guaranteed on an unsecured basis by GSI Holdings and by all of the Company's domestic material subsidiaries. None of the Company's domestic subsidiaries are currently material subsidiaries. The Notes were issued under an Indenture among the Company, the Guarantors and U.S. Bank National Association, as trustee (the "Indenture").

The Notes have a fixed annual interest rate of 12%, which will be paid semiannually in arrears on May 15 and November 15, commencing on November 15, 2005.

Prior to May 15, 2008, the Company may redeem up to 35% of the Notes at a redemption price of 112.000% of the principal amount, plus accrued and unpaid interest from the proceeds of certain equity offerings; provided that: (i) at least 65% of the aggregate principal amount of Notes originally issued under the Indenture (excluding Notes held by the Company and its subsidiaries) remains outstanding immediately after the occurrence of such redemption and (ii) the redemption occurs within 90 days of the date of the closing of such equity offering. Except pursuant to the preceding sentence, the Notes will not be redeemable at the Company's option prior to May 15, 2009.

On or after May 15, 2009, the Company may redeem all or a part of the Notes upon not less than 30 nor more than 60 days' notice, at the redemption prices (expressed as percentages of principal amount) listed below plus accrued and unpaid interest and liquidated damages, if any, on the Notes redeemed, to the applicable redemption date, if redeemed during the twelve-month period beginning on May 15 of the years indicated below, subject to the rights of holders of Notes on the relevant record date to receive interest on the relevant interest payment date: 2009 at a redemption price of 106.000%; 2010 at a redemption price of 103.000%; and 2011 and thereafter at a redemption price of 100.000%.

Upon a change of control, as defined in the Indenture, the Company is required to offer to purchase all of the Notes then outstanding for cash at 101% of the aggregate principal amount thereof plus accrued and unpaid interest and liquidated damages, if any, on the Notes repurchased to the date of purchase, subject to the rights of holders of Notes on the relevant record date to receive interest due on the relevant interest payment date.

The Company purchased $7.4 million of its outstanding bonds from Charlesbank, an affiliate of its parent, on May 12, 2006 and immediately retired them. The bonds were purchased at a 1% premium.

5. Income Taxes

The following table represents the unaudited successor and predecessor income taxes for the first six months of 2006 and 2005.

	Successor					Predecessor
<BTB>	Six Months as of June 30, 2006		May 17,2005 - July 1,2005		Jan 1,2005 - May16,2005
	Income/(Loss)	Income Tax	Income/(Loss)	Income Tax	Income/(Loss)		Income Tax
	Before	Expense/	Before	Expense/	Before		Expense/
	Income Taxes	(Benefit)	Income Taxes	(Benefit)	Income Taxes		(Benefit)
<S>
U.S.	$ 12,026	$ 6,019	$ (2,811)	$ (1,679)	$ (564)		$ 495
Brazil	1,278	418	493	143	1,051		336
Malaysia	600	49	132	1	(317)		(10)
Mexico	666	--	218	--	432		256
China	(96)	--	19	--	242		--
Poland	(140)	--	(12)	--	(2)		--
South Africa	614	--	67	(37)	209		38

Total	$ 14,948	$ 6,486	$ (1,894)	$ (1,572)	$ 1,051		$ 1,115


Current income taxes		$ 7,518		$ 500			$ 1,184
Deferred income taxes		(1,032)		(2,072)			(69)

Total		$ 6,486		$ (1,572)			$ 1,115


	Successor					Predecessor
	Six Months as of June 30, 2006		Jan 1,2005 - May16,2005			Jan 1,2005 - May16,2005

Income taxes at U.S. statutory rate		$ 5,232			$ (663)		$ 368
Effect of conversion to “C” corporation		--			(990)		--
State income taxes		1,091			(138)		77
Foreign tax rate differential-federal		467			107		620
Other		(304)			112		50

Total		$ 6,486		$ (1,572)			$ 1,115

</TABLE>

The following table represents the successor and predecessor income taxes for the second quarter of 2006 and 2005.

	Successor					Predecessor
<BTB>	Three Months as of June 30, 2006		May 17,2005 - July 1,2005		April 2, 2005 - May16,2005
	Income/(Loss)	Income Tax	Income/(Loss)	Income Tax	Income/(Loss)		Income Tax
	Before	Expense/	Before	Expense/	Before		Expense/
	Income Taxes	(Benefit)	Income Taxes	(Benefit)	Income Taxes		(Benefit)
<S>
U.S.	$ 9,922	$ 4,267	$ (2,811)	$ (1,679)	$ (3,953)		$ 255
Brazil	(98)	72	493	143	220		55
Malaysia	256	30	132	1	(196)		(30)
Mexico	236	--	218	--	310		183
China	(48)	--	19	--	240		--
Poland	(99)	--	(12)	--	29		--
South Africa	192	--	67	(37)	(186)		38

Total	$ 10,361	$ 4,369	$ (1,894)	$ (1,572)	$ (3,536)		$ 501


Current income taxes		$ 4,655		$ 500			$ 625
Deferred income taxes		(286)		(2,072)			(124)

Total		$ 4,369		$ (1,572)			$ 501


	Successor					Predecessor
	Three Months as of June 30, 2006		Jan 1,2005 - May16,2005			Jan 1,2005 - May16,2005

Income taxes at U.S. statutory rate		$ 3,626			$ (663)		$ (1,238)
Effect of conversion to “C”corporation		--			(990)		--
State income taxes		756			(138)		(258)
Foreign tax rate differential-federal		365			107		247
Other		(378)			112		1,750

Total		$ 4,369		$ (1,572)			$ 501

The Company was an “S” Corporation for federal income tax purposes for the period ended May 16, 2005. Income taxes for the period were an obligation of its stockholders.

6. Business Segment

The Company has no separately reportable segments in accordance with Statement of Financial Accounting Standard ("SFAS") No. 131, "Disclosure About Segments of an Enterprise and Related Information." Under the enterprise wide disclosure requirements of SFAS 131, the Company reports sales by each product line. Amounts for the first six months of 2006 and 2005, based on the aggregation of historical and successor accounting, are as shown in the table below (in thousands).

	Successor		Predecessor
		May 17 -
	June 30,	July 1,	May 16,
	2006	2005	2005
<S>
Grain product line	$ 119,853	$ 29,027	$ 67,234
Swine product line	44,556	9,411	20,789
Poultry product line	41,391	9,740	26,612
Sales	$ 205,800	$ 48,178	$ 114,635

</TABLE>

For the first six months of 2006 and 2005, sales in Brazil were $21.9 million and $17.0 million, respectively. Long-lived assets in Brazil were $6.9 million at June 30, 2006.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS.

The following discussion of the financial condition and results of operations of the Company should be read in conjunction with the Consolidated Financial Statements and the notes included in Item 1 hereof.

General

The Company is a major worldwide manufacturer of agricultural equipment. The Company's grain, swine and poultry products are used by producers and purchasers of grain, and by producers of swine and poultry. Demand for our agricultural equipment is driven by the overall level of grain, swine and poultry production, the level of net farm income, agricultural real estate values and producers' increasing focus on improving productivity in their operations. In addition, fluctuations in grain and feed prices affect our sales, with sustained increases in grain and feed prices increasing demand for our grain equipment and decreasing demand for our swine and poultry equipment. We believe that our diversified product offerings mitigate the effects of fluctuations in the price of grain. Sales of our swine and poultry equipment are also affected by long-term trends in consumer demand for pork and poultry both domestically and internationally.

Sales of agricultural equipment are seasonal, with farmers traditionally purchasing grain storage bins and grain conditioning and handling equipment in the summer and fall in conjunction with the harvesting season, and swine and poultry producers purchasing equipment during prime construction periods in the spring, summer and fall. The Company's sales, operating income and net income have historically been lower during the first and fourth fiscal quarters as compared to the second and third quarters. Traditionally, this has caused the Company to have increased working capital needs during the second and third quarters as material is purchased and converted to inventory during the year.

Although the Company's sales are primarily denominated in U.S. dollars and are not generally affected by currency fluctuations (except for transactions from the Company's Brazilian operation), the production costs, profit margins and competitive position are affected by the strength of the U.S. dollar relative to the strength of the currencies in countries where its products are sold.

The Company's international sales have historically comprised a significant portion of our total sales. In the first six months of 2006 and 2005, the Company's international sales accounted for 31.6% and 31.8%, of total sales, respectively. International operations generally are subject to various risks that are not present in domestic operations, including restrictions on dividends, restrictions on repatriation of funds, unexpected changes in tariffs and other trade barriers, difficulties in staffing and managing foreign operations, political instability, fluctuations in currency exchange rates, reduced protection for intellectual property rights in some countries, seasonal reductions in business activity and potentially adverse tax consequences, any of which could adversely impact our international operations.

The primary raw materials we use to manufacture our products are steel and polymers. Fluctuations in the prices of steel and, to a lesser extent, polymer materials can impact our cost of sales.

Items Affecting Comparability

On April 6, 2005, all of the Company's stockholders entered into a stock purchase agreement with GSI Holdings, Inc. (GSI Holdings), a newly formed holding company owned primarily by an affiliate of Charlesbank Equity Fund V, Limited Partnership, pursuant to which GSI Holdings purchased for cash all of the issued and outstanding shares of the Company's common stock. On May 16, 2005, under the "successor" basis of accounting, the closing of the Acquisition occurred. Consequently, our financial statements shown in Item 1 of this Form 10Q have been presented under two different bases of accounting, with all historical Company activity up to and including May 16, 2005 under the predecessor basis, and all Company activity from May 17, 2005 to present under the successor basis. The following discussion and analysis is based upon these two bases of accounting for the six months ended June 30, 2006, and our review of the business and operations during such periods as compared to the same periods of 2005.

As a result of the Acquisition, our assets and liabilities have been adjusted to their fair value as of the closing date. Depreciation and amortization expenses are higher in successor accounting due to the fair value assessments resulting in increases to the carrying value of our property, plant and equipment and intangible assets.

We believe the discussion and analysis of The GSI Group, Inc.'s financial condition and combined results of operations set forth below are not indicative nor should they be relied upon as an indicator of our future performance. Please refer to the footnotes to the Financial Statements included in Item 1 of this report, including "Summary of Significant Accounting Policies" for important additional information concerning the basis of presentation of financial information included in this report.

Historical Performance

Results of Operations

The following table sets forth a summary of the Company's operations and their percentages of total revenue for the periods indicated based on the aggregation of historical predecessor and successor accounting (dollars in thousands):

	Three months ended

	June 30, 2006		July 1, 2005
	(Unaudited)		(Unaudited)
<BTB>
<S>
	Amount	%	Amount	%
Sales	$ 113,548	100.0	$ 90,139	100.0

Cost of sales	85,863	75.6	68,671	76.2
Warranty expense	215	0.2	21	0.0
Total cost of sales	86,078	75.8	68,692	76.2

Gross profit	27,470	24.2	21,447	23.8

Selling, general and administrative expenses	10,916	9.6	21,599	24.0
Amortization expense	1,053	0.9	966	1.1
Research and development expense	1,086	1.0	840	0.9
Total operating expenses	13,055	11.5	23,405	26.0

Operating income	14,415	12.7	(1,958)	(2.2)

Other income (expense):
Interest expense	(3,863)	(3.4)	(3,632)	(4.0)
Other, net	(217)	(0.2)	265	0.3

Income before income tax expense and minority interest	10,335	9.1	(5,325)	(5.9)

Minority interest in net income of subsidiary	26	0.0	(105)	(0.1)
Income tax provision(benefit)	4,369	3.8	(1,071)	(1.2)

Net income	$ 5,992	5.3	$ (4,359)	(4.8)


Basic and diluted earnings per share	$ 7.25		$ (5.27)

Weighted average common shares outstanding	826,948		826,948
</TABLE>

The following table sets forth a summary of the Company's operations and their percentages of total revenue for the six month periods indicated based on the aggregation of historical predecessor and successor accounting (dollars in thousands):

	Six months ended

	June 30, 2006		April 1, 2005
	(Unaudited)		(Unaudited)
<BTB>
<S>
	Amount	%	Amount	%
Sales	$ 205,800	100.0	$ 162,813	100.0

Cost of sales	156,727	76.1	124,015	76.2
Warranty expense	390	0.2	(177)	(0.1)
Total cost of sales	157,117	76.3	123,838	76.1

Gross profit	48,683	23.7	38,975	23.9

Selling, general and administrative expenses	22,232	10.8	30,426	18.7
Amortization expense	2,176	1.1	1,128	0.7
Research and development expense	1,980	1.0	1,685	1.0
Total operating expenses	26,388	12.9	33,239	20.4

Operating income	22,295	10.8	5,736	3.5

Other income (expense):
Interest expense	(7,515)	(3.6)	(7,213)	(4.4)
Other, net	297	0.1	794	0.5

Income before income tax expense and minority interest	15,077	7.3	(683)	(0.4)

Minority interest in net income of subsidiary	(129)	(0.0)	(160)	(0.1)
Income tax provision(benefit)	6,486	3.2	(457)	(0.3)

Net income	$ 8,462	4.1	$ (386)	(0.2)


Basic and diluted earnings per share	$ 10.23		$ (0.47)

Weighted average common shares outstanding	826,948		826,948
</TABLE>

Three Months Ended June 30, 2006 Compared to Three Months Ended July 1, 2005

Sales increased 26.0% or $23.4 million to $113.5 million in the second quarter of 2006 compared to $90.1 million in the second quarter of 2005. Grain equipment sales increased by 31.8% during the second quarter of 2006 as compared to the second quarter 2005 due to higher volume. Swine equipment sales increased 36.9% to $23.7 million in the second quarter of 2006 compared to $17.3 million in the second quarter of 2005 due to an improved swine production market that allows producers to upgrade equipment. Poultry equipment sales remained flat at $19.5 million in the second quarter of 2006 compared to the second quarter of 2005. Sales volume was positively influenced by a higher percentage of orders placed under the winter program that were shipped in the second quarter. The winter program provided deeper discounts which led to lower net pricing on some product lines year over year in the second quarter.

Cost of goods sold increased 25.3% or $17.4 million to $86.1 million or 75.8% of sales in the second quarter of 2006 compared to $68.7 million or 76.2% of sales in the second quarter of 2005. Cost of goods sold after extraordinary and non-recurring expenses related to the inventory fair value step up of $2.6 million in the second quarter of 2005, resulted in a year over year increase of 30.3% or $20.0 million. This increase is primarily due to higher volume including some associated premium costs (e.g. overtime, outsourcing of components, and additional labor costs).

Gross profit increased to $27.5 million in the second quarter of 2006 or 24.2% of sales from $21.4 million or 23.8% of sales in the same period of 2005. This increase was primarily due to the reasons cited above.

Operating expenses decreased 44.2% or $10.3 million to $13.1 million in the second quarter of 2006 from $23.4 million in the same period of 2005. Operating expenses after extraordinary and non-recurring expenses related to the change in ownership of the Company of $11.9 million in the second quarter of 2005 resulted in a year over year increase of 13.9% or $1.6 million. The increase was primarily due to higher distribution expenses incurred due to higher volume, additional costs associated with the establishment of the current management team and higher support costs including legal, consulting, and management fees.

Operating income increased to $14.4 million in the second quarter of 2006 from a loss of $2.0 million in the second quarter of 2005. Operating income margins increased to 12.7% of sales in 2006 from (2.2%) in 2005.

Interest expense increased $0.2 million in the second quarter of 2006 as compared to the second quarter of 2005 due to higher borrowing costs.

Income tax expense increased $5.4 million to $4.4 million in the second quarter of 2006 from a tax benefit of $1.0 million in the same period of 2005. This increase is due to the Company changing from a “C” Corporation on May 16, 2005 from an “S” Corporation.

Net income increased by $10.4 million to $6.0 million for the second quarter of 2006 from a loss of $4.4 million in the same period of 2005.

Six Months Ended June 30, 2006 Compared to Six Months Ended July 1, 2005

Sales increased 26.4% or $43.0 million to $205.8 million in the first six months of 2006 compared to $162.8 million in the first six months of 2005. Grain equipment sales increased by 24.5% during the first six months of 2006 as compared to the first six months 2005 due to higher volume. Swine equipment sales increased 47.5% to $44.6 million in the first six months of 2006 compared to $30.2 million in the first six months of 2005 due to an improved swine production market that allows producers to upgrade equipment. Poultry equipment sales increased 13.9% to $41.4 million in the first six months of 2006 compared to $36.4 million in the first six months of 2005 primarily due to increased volume. Sales volume was positively influenced by a higher percentage of orders placed under the winter program that were shipped in the first six months. The winter program provided deeper discounts which led to lower net pricing on some product lines year over year in the second quarter.

Cost of goods sold increased 26.9% or $33.3 million to $157.1 million or 76.3% of sales in the first six months of 2006 compared to $123.8 million or 76.1% of sales in the first six months of 2005. Cost of goods sold after extraordinary and non-recurring expenses related to the inventory fair value step up of $2.6 million in the first six months of 2005, resulted in a year over year increase of 29.6% or $35.9 million. This increase is primarily due to higher volume including some associated premium costs (e.g. overtime, outsourcing of components, and additional labor costs).

Gross profit increased to $48.7 million in the first six months of 2006 or 23.7% of sales from $39.0 million or 23.9% of sales in the same period of 2005. This increase was primarily due to the reasons cited above. In addition, the mix of grain products was unfavorable as compared to 2005.

Operating expenses decreased 20.6% or $6.8 million to $26.4 million in the first six months of 2006 from $33.2 million in the same period of 2005. Operating expenses after extraordinary and non-recurring expenses related to the change in ownership of the Company of $11.9 million in the first six months of 2005 resulted in a year over year increase of 23.4% or $5.0 million. The increase was primarily due to the increase in amortization expense of $1.0 million, an increase to the bad debt reserve, higher distribution expenses incurred due to higher volume, additional costs associated with the establishment of the current management team and higher support costs including legal, consulting, and management fees.

Operating income increased to $22.3 million in the first six months of 2006 from $5.7 million in the first six months of 2005. Operating income margins increased to 10.8% of sales in 2006 from 3.5% in 2005.

Interest expense increased $0.3 million in the first six months of 2006 as compared to the first six months of 2005 due to higher borrowing costs.

Income tax expense increased $6.9 million to $6.5 million in the first six months of 2006 from a tax benefit of $0.4 million in the same period of 2005. This increase is due to the Company changing from a “C” Corporation on May 16, 2005 from an “S” Corporation.

Net income increased by $8.8 million to $8.5 million for the first six months of 2006 from a loss of $0.4 million in the same period of 2005.

Liquidity and Capital Resources

The Company has historically funded capital expenditures, working capital requirements, debt service, stockholder dividends and stock repurchases from cash flow from its operations, augmented by borrowings made under the Company's credit facility and the sale of the Company's notes.

The Company's working capital requirements for its operations are seasonal, with investments in working capital typically building in the second and third quarters and then declining in the first and fourth quarters. The Company defines working capital as current assets less current liabilities. As of June 30, 2006, the Company had $62.3 million of working capital, an increase of $10.8 million from working capital as of December 31, 2005. The increase in working capital was primarily due to increases in cash, accounts receivable and inventory and decreases in accrued warranty, accrued interest and current maturities of long-term debt of $28.5 million, partially offset by decreases in prepaids, income tax receivable and increases in accounts payable, payroll and payroll related expenses, accrued workers compensation, other accrued expenses and customer deposits of $17.7 million.

Cash flows from operating activities were consistent in the first six months of 2006 and 2005 and provided $5.9 million and $6.0 million, respectively.

Investing activities used $6.4 million and $2.4 million in cash flow in the first six months of 2006 and 2005, respectively. The cash was used primarily for the purchase of property, plant and equipment.

Financing activities provided $2.6 million and used $2.7 million in cash flow in the first six months of 2006 and 2005, respectively. The cash was used primarily to pay down debt.

The Company believes that existing cash, cash flow from operations and available borrowings under its refinanced revolving credit facility will be sufficient to support its working capital, capital expenditures and debt service requirements for the foreseeable future. As of June 30, 2006, the Company had approximately $45.2 million of availability under the credit facility.

Revolving Credit Facility

The Credit Facility contains certain covenants that are substantially similar to, but generally no more restrictive than, the covenants under the Company's previous credit facility. The Company's ability to make borrowings under

the Credit Facility is subject to customary representations, warranties and covenants. The Credit Facility also contains various customary events of default.

Senior Notes due 2013

The Notes have a fixed annual interest rate of 12%, which will be paid semiannually in arrears on May 15 and November 15, commencing on November 15, 2005.

Also on May 16, 2005, the Company issued a call for redemption for all $100 million principal amount of its existing 10-1/4% senior subordinated notes due 2007 at a price of 101.729% plus accrued interest from May 1, 2005 to the date of redemption.

The Company purchased $7.4 million of its outstanding bonds from Charlesbank, an affiliate of its parent, on May 12, 2006 and immediately retired them. The bonds were purchased at a 1% premium.

Inflation

The Company believes that inflation has not had a material effect on its results of operations or financial condition during recent periods.

Critical Accounting Policies

There have been no material changes to the critical accounting policies since December 31, 2005.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is subject to market risk associated with adverse changes in interest rates and foreign currency exchange rates. The Company does not hold any market risk sensitive instruments for trading purposes. At June 30, 2006, principal exposed to interest rate risk was limited to $19.7 million in variable rate debt. The interest rates on the Company's various debt instruments range from 4.5% to 12.0%. The Company measures its interest rate risk by estimating the net amount by which potential future net earnings would be impacted by hypothetical changes in market interest rates related to all interest rate sensitive assets and liabilities. A 1% change in interest rates would have a $0.2 million impact on the Company's results of operations.

At June 30, 2006, approximately 15.4% of sales were derived from international operations with exposure to foreign currency exchange rate risk. The Company mitigates its foreign currency exchange rate risk principally by establishing local production facilities in the markets it serves and by invoicing customers in the same currency as the source of the products. The Company also monitors its foreign currency exposure in each country and implements strategies to respond to changing economic and political environments. The Company's exposure to foreign currency exchange rate risk relates primarily to the financial position and the results of operations of its Brazilian subsidiary. The Company's exposure to such exchange rate risk as it relates to the Company's financial position and results of operations would be adversely impacted by devaluation of the Brazilian Real per U.S. dollar. These amounts are difficult to accurately estimate due to factors such as the inherent fluctuation of inter-company account balances, balance sheet accounts and the existing economic uncertainty and future economic conditions in the international marketplace.

ITEM 4. CONTROLS AND PROCEDURES

Overview

In connection with the preparation of its Annual Report on Form 10-K for the fiscal year ended December 31, 2005, the Company's management identified material weaknesses in the Company's internal controls over financial reporting. As defined by the Public Company Accounting Oversight Board ("PCAOB") in Auditing Standard No. 2, a material weakness is a significant deficiency, or combination of significant deficiencies, that result in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected.

The identified material weaknesses in the Company's internal controls over financial reporting have resulted in insufficient controls relating to financial statement preparation and SEC reporting, inventory accounting, accounts payable cut-off, accrued expenses and segregation of duties. In addition, the Company has determined that the Company's control environment at December 31, 2004 lacked certain controls related to the prevention of improper accounting entries. These material weaknesses resulted in restatements being recorded in the Company's financial statements for the fiscal years ended December 31, 2004, 2003 and 2002. The Company's management has discussed the material weaknesses with its independent registered public accounting firm, BKD, LLP, and the Company's Board of Directors, and more recently the Audit Committee of the Board of Directors. BKD, LLP issued a "material weakness" letter in connection with its audit of the Company's financial statements for the fiscal year ended December 31, 2005. The conclusions of Company management regarding the effectiveness of the Company’s disclosure controls and procedures as of June 30, 2006, the end of the period covered by this Quarterly Report on Form 10-Q, are covered in more detail in the following paragraph.

Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to our management, including the Company's Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding disclosure. The Company's management, with the participation of its Chief Executive Officer and Chief Financial Officer, has performed an evaluation of the Company's disclosure controls and procedures as of June 30, 2006, the end of the period covered by this Quarterly Report on Form 10-Q. Based on that evaluation, which included a review of the matters discussed above, the Company's Chief Executive Officer and Chief Financial Officer concluded that the

Company's disclosure controls and procedures, while the Company has made some improvements, were not effective as of the end of the period covered by this Quarterly Report on Form 10-Q.

Changes in Internal Controls

In the first six months of 2006, new accounting staff at the management level were added, others were reassigned, and the CFO became more familiar with the Company, its finances and accounting needs. The Company's management believes, however, that substantial remediation measures are required in order to improve the Company's internal controls. The Company believes that the material weaknesses identified above resulted in part from inadequate staffing and training within the Company's finance and accounting group, and the Company believes that the process of preparing this Quarterly Report on Form 10-Q and the related review of the Company's financial statements for the periods ended June 30, 2006 and July 1, 2005 has resulted in a significant improvement in the finance and accounting staff's familiarity with the accounting and financial treatment of the issues identified above. Although the Company believes that progress has been made in addressing the material weaknesses in its internal controls discussed above, the Company's management intends to continue to work to improve its internal controls.

PART II

OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

There are no legal proceedings pending against the Company, which, in the opinion of management, would have a material adverse effect on the Company's business, financial position or results of operations.

ITEM 6. EXHIBITS.

(a) Exhibits:

A list of the exhibits included as part of this Form 10-Q is set forth in the Index to Exhibits that immediately precedes such exhibits, which is incorporated herein by reference.

SIGNATURES

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

The GSI Group, Inc.

By:/s/ John Henderson

Chief Financial Officer

Date: August 14, 2006

Exhibit 31.1

CERTIFICATIONS

I, Richard Christman, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of The GSI Group, 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) [Paragraph omitted pursuant to SEC Release nos. 33-8392 and 34-49313.]

c) 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

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that 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 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.

Date: August 14, 2006

/s/ Richard Christman

Chief Executive Officer

Exhibit 31.2

CERTIFICATIONS

I, John Henderson, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of The GSI Group, Inc.;

b) [Paragraph omitted pursuant to SEC Release nos. 33-8392 and 34-49313.]

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.

Date: August 14, 2006

/s/ John Henderson

Chief Financial Officer

Exhibit 32.1

CERTIFICATION

PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

In connection with the accompanying Quarterly Report on Form 10-Q of The GSI Group, Inc., a Delaware corporation (the "Company"), for the quarter ended June 30, 2006, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), and pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, Richard Christman, as Chief Executive Officer of the Company, and John Henderson, as Chief Financial Officer of the Company, hereby certify that:

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

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

Dated: August 14, 2006

/s/ RICHARD CHRISTMAN

Richard Christman

Chief Executive Officer

/s/ JOHN HENDERSON

John Henderson

Chief Financial Officer

This certification shall not be deemed "filed" by the Company for purposes of Section 18 of the Securities Exchange Act of 1934. In addition, this certification shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 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.

INDEX TO EXHIBITS

<TABLE><CAPTION>

<BTB>
Exhibit
No.	Document Description
<S>
3.1*	Amended and Restated Articles of Incorporation of The GSI Group, Inc., as amended as of October 23, 1997.

3.2*	By-Laws of The GSI Group, Inc, as adopted on September 4, 2001.

31.1	Certification of Chief Executive Officer.

31.2	Certification of Chief Financial Officer.

32.1	Section 906 Certification.

</TABLE>

*	Incorporated by reference from the Company's Registration Statement of Form S-4 (Reg. No. 333-43089) filed with the Commission pursuant to the Securities Act of 1933, as amended.

Filing Compare · GSI GROUP INC