The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

General Bearing Corporation Releases Results for the Second Quarter

WEST NYACK, N.Y.--Aug. 1, 2005--General Bearing Corporation (OTC: GNRL.PK) announced today that the Company has released the attached unaudited condensed consolidated financial statements for the twenty - six weeks ending July 2, 2005. The aforementioned interim financial statements are also available on the Company's website at www.generalbearing.com

General Bearing manufactures ball bearings, tapered roller bearings, spherical roller bearings, and cylindrical roller bearings, and bearing components. Under "The General" and the "Hyatt" trademarks, the Company supplies original equipment manufacturers in the automobile, truck/trailer, railcar, office equipment, machinery and appliance industries, as well as the industrial aftermarket.

"Safe Harbor" statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward looking statements that are subject to risks and uncertainties, including, but not limited to, the impact of competitive products, product demand and market acceptance risks, reliance on key strategic alliances, fluctuations in operating results and other risks detailed from time to time in the Company's filings with the Securities and Exchange Commission. These risks could cause the Company's actual results for the current fiscal year and beyond to differ materially from those expressed in any forward looking statements made by, or on behalf of, the Company.


GENERAL BEARING CORPORATION AND SUBSIDIARIES 
CONSOLIDATED BALANCE SHEETS
(In Thousands, except for shares)


                                                    July 2, January 1,
                                                     2005     2005
                                                  --------- ---------
ASSETS                                           (Unaudited)
CURRENT ASSETS
 Cash and cash equivalents                          $ 12,098 $  4,878
 Accounts receivable, net of allowance for
  doubtful accounts of $690 in 2005 and $541 
  in 2004                                             19,940   16,812
 Inventories                                          29,952   27,113
 Prepaid taxes and taxes recoverable                     372      854
 Prepaid expenses and other current assets             2,485    2,447
 Advances to affiliates                                   73       80
 Deferred tax assets                                   1,898    1,898
                                                    -------- --------
     Total current assets                             66,818   54,082
PROPERTY, PLANT AND EQUIPMENT                         25,896   24,667
INVESTMENT IN, ADVANCES TO AND ACCOUNTS
 RECEIVABLE FROM JOINT VENTURES AND AFFILIATES           613      576
OTHER ASSETS                                             974      989
                                                    -------- --------
     Total assets                                   $ 94,301 $ 80,314
                                                    ======== ========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
 Notes payable - banks                              $ 10,721 $  8,632
 Accounts payable                                     12,445   11,935
 Due to affiliates                                         -       92
 Accrued expenses and other current liabilities        7,636    7,273
 Current portion of long-term debt                       210      240
                                                    -------- --------
     Total current liabilities                        31,012   28,172
LONG-TERM DEBT                                        17,827   14,029
DEFERRED TAXES                                           676      676
                                                    -------- --------
     Total liabilities                                49,515   42,877
                                                    -------- --------

MINORITY INTERESTS                                    16,216   13,135
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
 Common shares - par value $.01 per share;
  authorized 19,000,000 shares; issued 4,174,450 
  and 4,174,450 shares                                    42       42
 Paid-in capital                                      40,232   40,232
 Accumulated other comprehensive loss                   (319)    (458)
 Treasury stock, at cost; 372,228 and 384,228
  shares                                              (1,343)  (1,395)
 Accumulated deficit                                 (10,042) (14,119)
                                                    -------- --------
     Total stockholders' equity                       28,570   24,302
                                                    -------- --------
      Total liabilities and stockholders' equity    $ 94,301 $ 80,314
                                                    ======== ========



GENERAL BEARING CORPORATION AND SUBSIDIARIES 
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(In Thousands, Except for Shares and Per Share Data)
(Unaudited)


                          Twenty six Weeks Ended  Thirteen Weeks Ended
                         -----------------------  --------------------
                           July 2,     July 3,     July 2,    July 3,
                            2005        2004        2005       2004
                          ---------- ----------  ---------- ----------

SALES                    $   55,271 $   39,831  $   28,052 $   21,526
COST OF SALES                38,204     29,077      19,337     15,708
                         ---------- ----------  ---------- ----------
GROSS PROFIT                 17,067     10,754       8,715      5,818

SELLING, GENERAL AND
 ADMINISTRATIVE EXP.          8,623      7,469       4,321      4,016
                         ---------- ----------  ---------- ----------
OPERATING INCOME              8,444      3,285       4,394      1,802

OTHER EXPENSES, NET             899        781         482        412
                         ---------- ----------  ---------- ----------
INCOME BEFORE INCOME
 TAXES                        7,545      2,504       3,912      1,390

INCOME TAXES                  2,518        790       1,196        405
                         ---------- ----------  ---------- ----------

INCOME BEFORE MINORITY
 INTERESTS                    5,027      1,714       2,716        985

MINORITY INTERESTS              951        336         540        294
                         ---------- ----------  ---------- ----------
NET INCOME               $    4,076 $    1,378  $    2,176 $      691
                         ========== ==========  ========== ==========

Other Comprehensive
 Income / (Loss)
  Mark to market-interest
   rate swap                    139        229          17        237
                         ---------- ----------  ---------- ----------
Total comprehensive
 income                  $    4,215 $    1,607  $    2,193 $      928
                         ========== ==========  ========== ==========

Net Income per common
 share
  Basic                  $     1.07 $     0.37  $     0.57 $     0.18
  Diluted                $     1.06 $     0.37  $     0.57 $     0.18

Weighted average number
 of common shares
  Basic                   3,794,640  3,763,049   3,799,057  3,767,972
  Diluted                 3,840,416  3,768,396   3,844,694  3,776,646



GENERAL BEARING CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)

                                              Twenty six weeks ended
                                            --------------------------
                                            July 2, 2005  July 3, 2004
                                            ------------  ------------
OPERATING ACTIVITIES
 Net income                                     $ 4,076       $ 1,378
 Adjustments to reconcile net income to net 
  cash provided by operating activities:
  Minority interests                                951           336
  Depreciation and amortization                   1,713         1,417
  Equity earnings in joint ventures and 
   affiliates                                       (37)         (121)
  (Gain) / loss on sale of fixed assets               -            (2)
  Changes in:
   Accounts receivable                           (3,128)       (1,822)
   Inventories                                   (2,839)        2,470
   Prepaid expenses and other assets                421         3,305
   Advances to affiliates                           (86)       (1,345)
   Accounts payable and accrued expenses          1,068           730
                                                -------       -------
     Net cash provided by (used in) operating 
      activities                                  2,139         6,346
                                                -------       -------

INVESTING ACTIVITIES
 Increase of equity interests, net of cash 
  acquired                                            -           871
 Fixed asset purchases                           (2,935)         (262)
 Proceeds from sale of fixed assets                  32             5
                                                -------       -------
     Net cash used in investing activities       (2,903)          614
                                                -------       -------

FINANCING ACTIVITIES
 Repayment of capital lease                         (34)         (114)
 Increase (decrease) in note payable - banks      3,176        (2,040)
 Net proceeds from (repayment of) revolving 
  credit facility                                 2,717        (2,362)
 Proceeds from partner contributions in a joint 
  venture                                         2,125             -
                                                -------       -------
    Net cash provided by (used in) financing 
     activities                                   7,984        (4,516)
                                                -------       -------

NET INCREASE (DECREASE) IN CASH AND CASH 
 EQUIVALENTS                                      7,220         2,444
CASH AND CASH EQUIVALENTS, Beginning of Period    4,878         1,701
                                                -------       -------
CASH AND CASH EQUIVALENTS, End of Period        $12,098       $ 4,145
                                                =======       =======