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

T.J.T., Inc. reports the quarter ending June 30, 2005.

EMMETT, Idaho--Aug. 1, 20055, 2005--T.J.T., Inc. (the Company), (Pink Sheets:AXLE) T.J.T., Inc. today reported 141 percent higher income on 9 percent higher sales for its third quarter, as compared to a year ago.

Sales were $5.7 million in the current quarter compared to $5.2 million in the same quarter a year ago. The improvement was a result of increased volumes of axle and tire sales, partially offset by a decline in the sale of dealer accessories. Sales for the nine months ended June 30, 2005 were $16.5 million compared to $13.9 million in the same period in 2004.

Gross margin was 27 percent, an increase of two percent for the quarter, as compared to the same quarter a year ago. However, margins declined two percent for the nine months, as compared to same year ago period. This decline was a result of higher axle and tire costs in the first and second quarters of fiscal 2005. "I am pleased with the profit margin performance for this quarter, as our pricing strategy has allowed us to effectively reclaim our margins," said Terrence Sheldon, President and CEO of T.J.T., Inc.

Selling, general and administrative expenses increased two percent, and 11 percent, respectively, in the current quarter and nine month periods, compared to the same periods a year ago. The increase is a result of costs related to development of the dealer accessories product line in the current quarter, and increases in performance and incentive pay programs combined with product development costs in the nine month period.

Net income after taxes increased $155,000 in the 2005 quarter as compared to the same quarter in 2004, as a result of increased sales and higher gross margins. Net income for the nine months is $352,000, or $.08 per share, compared to $229,000, or $.05 per share, for the year ago period.

Pre-tax income for the nine month period ending June 30, 2005 increased $197,000, or 52 percent, from the same period in 2004, primarily as a result of an additional $286,000 of other income being recognized in 2005 from the joint venture and the sale of fixed assets used to manufacture hanger parts.

Established in 1977, TJT is a major provider of recycled axles and tires to the manufactured housing industry. It operates recycling facilities in Idaho, Washington, California and Colorado and serves 13 western states. In addition to the recycling business, the company also sells aftermarket products to the manufactured housing industry, recreational vehicle industry and residential markets.

                             T.J.T., INC.
                      BALANCE SHEETS (Unaudited)
                        (Dollars in thousands)

                                                      June 30 Sept. 30
                                                         2005    2004
                                                        ------  ------

Current assets:
   Cash and cash equivalents                           $  919  $  843
   Accounts receivable (net of allowances and discounts 
    of $70 and $23)                                     1,465   1,349
   Current portion of notes receivable                    149     105
   Inventories                                          2,631   2,847
   Prepaid expenses and other current assets               91     202
                                                        ------  ------
    Total current assets                                5,255   5,346

Property, plant and equipment, net of
 accumulated depreciation                                 763     728

Notes receivable, net of current portion                  328     338
Real estate held for investment                           222     224
Investment in joint venture                               854     676
Other assets                                              243     212
Deferred tax asset                                        157     179
                                                        ------  ------
   Total assets                                        $7,822  $7,703
                                                        ======  ======

Current liabilities:
   Accounts payable                                    $  485  $  556
   Accrued liabilities                                    444     640
                                                        ------  ------
    Total current liabilities                             929   1,196

Deferred income and other noncurrent obligations           87      57
                                                        ------  ------
   Total liabilities                                    1,016   1,253

Shareholders' equity:
   Preferred stock, $.001 par value; 5,000,000
    shares authorized; 0 shares issued and
    outstanding                                             -       -
   Common stock, $.001 par value; 10,000,000
    shares authorized;  4,504,939 shares issued and
    outstanding                                             5       5
   Capital surplus                                      5,795   5,791
   Retained earnings                                    1,006     654
                                                        ------  ------
    Total shareholders' equity                          6,806   6,450
                                                        ------  ------
       Total liabilities and shareholders' equity      $7,822  $7,703
                                                        ======  ======



                             T.J.T., INC.
                        STATEMENTS OF OPERATION
            (Dollars in thousands except per share amounts)

                         Three Months Ended       Nine Months Ended
                               June 30                 June 30
                       ----------------------- -----------------------
                           2005        2004        2005        2004
                        ----------  ----------  ----------  ----------

Sales (net of returns
 and allowances):
   Axles and tires     $    4,320  $    3,706  $   12,542  $   10,446
   Accessories and
    siding                  1,360       1,524       3,926       3,498
                        ----------  ----------  ----------  ----------
      Total sales           5,680       5,230      16,468      13,944

Cost of goods sold
   Axles and tires          3,205       2,889       9,958       8,117
   Accessories and siding     967       1,080       2,752       2,419
                        ----------  ----------  ----------  ----------
      Total cost of
       goods sold           4,172       3,969      12,710      10,536
                        ----------  ----------  ----------  ----------

   Gross profit             1,508       1,261       3,758       3,408

Selling, general and
 administrative expenses    1,228       1,204       3,700       3,326
                        ----------  ----------  ----------  ----------

   Operating income
    (loss)                    280          57          58          82

Interest income                13          23          41          48
Investment property
 income (expense)               -           8           -          37
Undistributed equity
 interest in joint
 venture income               109          83         297         161
Rental income                   9           8          17          41
Other income                   14           3         166          13
                        ----------  ----------  ----------  ----------

   Income (loss)
    before taxes              425         182         579         382

Income taxes (benefit)        160          72         227         153
                        ----------  ----------  ----------  ----------

   Net income (loss)   $      265  $      110  $      352  $      229
                        ==========  ==========  ==========  ==========

Net income (loss) per
 common share
   Basic and fully
    diluted:
      Continuing
       operations      $      .06  $      .02  $      .08  $      .05
                        ----------  ----------  ----------  ----------
Net income (loss)      $      .06  $      .02  $      .08  $      .05
                        ==========  ==========  ==========  ==========

Weighted average
 shares outstanding     4,504,939   4,504,939   4,504,939   4,504,939
                        ==========  ==========  ==========  ==========



                             T.J.T., INC.
                       STATEMENTS OF CASH FLOWS
                        (Dollars in thousands)

                                                          For the nine
                                                          months ended
                                                             June 30,
                                                          ------------
                                                          2005   2004
                                                          -----  -----

Cash flows from operating activities:
   Net income                                            $ 352  $ 229
   Adjustments to reconcile net income to net cash
    used by operating activities:
      Depreciation and amortization                        125    131
      Change in deferred income taxes                       22    153
      Gain on sale of assets                              (166)   (13)
      Gain on sale of investment property                    0    (29)
      Equity earnings in joint venture                    (178)  (161)
      Stock compensation                                     4      2
      Change in receivables                               (116)  (161)
      Change in inventories                                 73   (233)
      Change in prepaid expenses and other current assets  111    (12)
      Change in accounts payable                           (71)  (124)
      Change in other assets and liabilities              (199)  (239)
                                                          -----  -----
         Net cash (used) provided by operating activities  (43)  (457)
                                                          -----  -----

Cash flows from investing activities:
   Additions to property, plant and equipment             (197)  (284)
   Proceeds from sale of assets                            156     13
   Issuance of notes receivable                            (13)   (10)
   Payments on notes receivable                            173    180
   Investment in joint venture                               -      -
   Land purchased for investment                             -    (25)
   Sale of land purchased for investment                     -     36
                                                          -----  -----
      Net cash (used) provided by investing activities     119    (90)
                                                          -----  -----


Net decrease in cash and cash equivalents                   76   (547)
Beginning cash and cash equivalents                        843   1072
                                                          -----  -----

Ending cash and cash equivalents                         $ 919  $ 525
                                                          =====  =====

Supplemental information:
   Interest paid                                         $   -  $   1
   Income taxes paid, net of refunds                       180     11
Noncash transactions:
   Issuance of note receivable for sale of land              -     41
   Issuance of note receivable for sale of hanger 
    inventory                                              143      -
   Issuance of note receivable for sale of fixed assets     51      -
   Gain recognized on fair market value of asset trade-in   10      -
   Discount on investment property payoff                    -     19