UNITED STATES                    
                  SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549

                               FORM 10-Q

/X/      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                    SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 2, 2005
                               -------------

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

For the transition period from               to 
                                ------------     ------------

                  Commission File Number 1-9789
                                         ------

                      TECH/OPS SEVCON, INC.
      ------------------------------------------------------
      (Exact name of registrant as specified in its charter)


          Delaware                                    04-2985631
-------------------------------                   ------------------
(State or other jurisdiction of                    (I.R.S. Employer
 incorporation or organization)                   Identification No.)

       155 Northboro Road, Southborough, Massachusetts, 01772
       ------------------------------------------------------
        (Address of principal executive offices and zip code)

                            (508) 281 5510
         ---------------------------------------------------
         (Registrant's telephone number, including area code:)

Indicate by check mark whether the registrant (1) has filed all 
reports required to be filed by Section 13 or 15(d) of the Securities 
Exchange Act of 1934 during the preceding 12 months (or for such 
shorter period that the registrant was required to file such 
reports), and (2) has been subject to such filing requirements 
for the past 90 days. Yes  X    No     
                          ---      ---
Indicate by check mark whether the registrant is an accelerated filer 
(as defined in Rule 12b-2 of the Exchange Act).  Yes     No  X
                                                    ---     ---
Indicate the number of shares outstanding of each of the issuer's 
classes of common stock, as of the latest practicable date.

         Class                       Outstanding at May 16, 2005
----------------------------         ---------------------------
Common stock, par value $.10                  3,172,051


                        TECH/OPS SEVCON, INC.

                  PART I.     FINANCIAL INFORMATION

Item 1.  Financial Statements.

                       Consolidated Balance Sheets

                               ASSETS

                           (in thousands)

                                               Apr 2,       Sept 30,
                                                2005           2004
                                           ---------   ------------
                                          (unaudited) (derived from
                                                            audited
                                                         statements)
Current assets:

    Cash and cash equivalents                $   410        $   905
    Accounts receivable, less allowances
       of $145 at 4/2/2005
       and $192 at 9/30/2004                   6,456          6,109
    Inventories                                4,060          4,043
    Prepaid expenses and other current
       assets                                  1,379            931
                                             -------        -------
            Total current assets              12,305         11,988
                                             -------        -------

Property, plant and equipment, at cost         9,915          9,270
    Less:  Accumulated depreciation
           and amortization                    6,665          6,085 
                                             -------        -------
      Net property, plant and equipment        3,250          3,185
                                             -------        -------
 
   Goodwill                                    1,435          1,435
                                             -------        -------
                                             $16,990        $16,608
                                             =======        =======

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












                       TECH/OPS SEVCON, INC.

                    Consolidated Balance Sheets

               LIABILITIES AND STOCKHOLDERS' INVESTMENT

                          (in thousands)

                                                Apr 2,       Sept 30,
                                                 2005           2004
                                          -----------   ------------
                                          (unaudited)  (derived from
                                                             audited
                                                          statements)
Current liabilities:

    Accounts payable                           2,807           3,001
    Dividend payable                              95              94
    Accrued expenses                           2,601           2,541
    Accrued taxes on income                      606             447
                                             -------         -------
        Total current liabilities              6,109           6,083
                                             -------         -------


Deferred taxes on income                          64              61
                                             -------         -------

Stockholders' investment 

    Preferred stock                                -               -
    Common stock                                 317             313
    Premium paid in on common stock            4,310           4,047
    Retained earnings                          6,135           6,133
    Unearned compensation on restricted stock   (241)              -
    Cumulative other comprehensive
     income (loss)                               296             (29)
                                             -------         -------
       Total stockholders' investment         10,817          10,464
                                             -------         -------
                                             $16,990         $16,608
                                             =======         =======


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












                      TECH/OPS SEVCON, INC.
                 Consolidated Statements of Income
                           (Unaudited)

                (in thousands except per share data)

                               Three Months Ended      Six Months Ended 
                               ------------------    ------------------ 
                                 Apr 2,     Apr 3,     Apr 2,     Apr 3,
                                  2005       2004       2005       2004 
                               -------    -------    -------    ------- 
Net sales                      $ 8,094    $ 7,273    $15,636    $13,739 

Costs and expenses:
  Cost of sales                  4,968      4,288      9,668      8,145 
  Selling, research and 
    administrative               2,841      2,705      5,663      5,141 
                               -------    -------    -------    ------- 
                                 7,809      6,993     15,331     13,286 
                               -------    -------    -------    ------- 
Operating income                   285        280        305        453
 
Foreign currency gain or (loss)      -        (59)        16       (103)  
Interest income (expense), net     (20)        (1)       (26)        (6)
                               -------    -------    -------    ------- 
Income before income taxes         265        220        295        344 

Income taxes                       (93)       (78)      (103)      (121)
                               -------    -------    -------    ------- 
Net income                     $   172    $   142    $   192    $   223 
                               =======    =======    =======    ======= 
Basic income per share         $   .05    $   .05    $   .06    $   .07 
                               =======    =======    =======    ======= 
Fully diluted income per share $   .05    $   .05    $   .06    $   .07 
                               =======    =======    =======    ======= 


           Consolidated Statement of Comprehensive Income
                         (Unaudited)

                        (in thousands)

                               Three Months Ended      Six Months Ended 
                               ------------------    ------------------ 
                                 Apr 2,     Apr 3,     Apr 2,     Apr 3,
                                  2005       2004       2005       2004 
                               -------    -------    -------    ------- 
Net income                     $   172    $   142    $   192    $   223 
Foreign currency 
   translation adjustment         (198)        92        340        619 
Change in fair market value
   of cash flow hedge                -          8        (15)        (1)
                               -------    -------    -------    ------- 
Comprehensive income (loss)    $   (26)   $   242    $   517    $   841 
                               =======    =======    =======    ======= 

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

                        TECH/OPS SEVCON, INC.
                  Consolidated Statement of Cash Flows
                             (Unaudited)
                           (in thousands)
                                                       Six Months Ended
                                                     -------------------
                                                       Apr 2,      Apr 3,
                                                        2005        2004 
                                                     -------     ------- 
Net cash flow from operating activities:
  Net income                                         $   192     $   223 
  Adjustments to reconcile net income to net cash
   used by operating activities:
     Depreciation and amortization                       337         312
     Stock-based compensation                             26           -
     Deferred tax provision                                3           5 
     Increase (decrease) in cash resulting from
      changes in operating assets & liabilities:
       Receivables                                      (347)     (1,118)
       Inventories                                       (17)        (49)
       Pre-paid expenses and other current assets       (433)       (140)
       Accounts payable                                 (194)        421 
       Accrued compensation and expenses                  60         153 
       Accrued taxes on income                           159          83 
                                                     -------     ------- 
  Net cash used by operating activities                 (214)       (110)
                                                     -------     ------- 
Cash flow used by investing activities:
  Acquisition of property, plant, and 
    equipment, net                                      (258)       (370)
                                                     -------     -------
Net cash used by investing activities                   (258)       (370)

Cash flow used by financing activities:
  Dividends paid                                        (189)       (188)
                                                     -------     -------

Effect of exchange rate changes on cash                  166         351
                                                     -------     ------- 
Net decrease in cash                                    (495)       (317)
Opening balance - cash and cash equivalents              905         524
                                                     -------     ------- 
Ending balance - cash and cash equivalents           $   410     $   207
                                                     =======     =======
Supplemental disclosure of cash flow information
   Cash paid for income taxes                        $   314     $    24
   Cash paid for interest                                 27           6 
Supplemental disclosure of non-cash 
 financing activity:
   Dividend declared                                 $    95     $    94 


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




                        TECH/OPS SEVCON, INC.

   Notes to Consolidated Financial Statements - April 2, 2005

                            (Unaudited)

(1)  Basis of Presentation

     In the opinion of management, the accompanying unaudited condensed 
consolidated financial statements contain all adjustments (consisting of 
only normally recurring accruals) necessary to present fairly the financial 
position of Tech/Ops Sevcon as of April 2, 2005 and the results of 
operations and cash flows for the three months and six months ended 
April 2, 2005.

     The significant accounting policies followed by Tech/Ops Sevcon are set 
forth in Note 1 to the financial statements in the 2004 Tech/Ops Sevcon, Inc. 
Annual Report filed on Form 10-K. 

Inventories

     Inventories are valued at the lower of cost or market. Inventory costs 
include materials, direct labor and manufacturing overhead, and are 
relieved from inventory on a first-in, first-out basis. The Company's 
reported financial condition includes a provision for estimated slow-
moving and obsolete inventory that is based on a comparison of inventory 
levels with forecast future demand. Such demand is estimated based on 
many factors, including management judgments, relating to each customer's 
business and to economic conditions. The Company reviews in detail all 
significant inventory items with holdings in excess of estimated normal 
requirements. It also considers the likely impact of changing technology. It 
makes an estimate of the provision for slow moving and obsolete stock on an 
item-by-item basis based on a combination of likely usage based on forecast 
customer demand, potential sale or scrap value and possible alternative use. 
This provision represents the difference between original cost and market 
value at the end of the financial period. In cases where there is no 
estimated future use for the inventory item and there is no estimated scrap 
or resale value, a 100% provision is recorded. Where the Company estimates 
that only part of the total holding of an inventory item will not be used, 
or there is an estimated scrap, resale or alternate use value, then a 
proportionate provision is recorded. Once an item has been written down, 
it is not subsequently revalued upwards. The provision for slow moving and 
obsolete inventories at April 2, 2005 was $904,000, or 18% of the original 
cost of gross inventory. At September 30, 2004 the provision was $879,000, 
or 18% of gross inventory. Inventories comprised of:

                                              (in thousands of dollars) 
                                                Apr 2,       Sept 30,
                                                 2005           2004
                                          -----------   ------------
       Raw materials                          $ 2,037        $ 2,076
       Work-in-process                            285            177
       Finished goods                           1,738          1,790
                                              -------        -------
       Total inventories                      $ 4,060        $ 4,043
                                              -------        -------

     The results of operations for the six-month periods ended April 2, 
2005 and April 3, 2004 are not necessarily indicative of the results 
to be expected for the full year.

(2)  New Accounting Pronouncements 

     In October 2004, the President signed into law the American Jobs 
Creation Act (the Act). The Act allows for a federal income tax deduction 
for a percentage of income earned from certain domestic production 
activities. The Company's domestic, or U.S., production activities may 
qualify for the deduction. Based on the effective date of the Act, the 
Company would be eligible for this deduction in the first quarter of fiscal 
2006. Additionally, on December 21, 2004, the FASB issued FASB Staff Position 
109-1, "Application of FASB Statement No. 109, Accounting for Income Taxes 
(SFAS No. 109), to the Tax Deduction on Qualified Production Activities 
Provided by the American Jobs Creation Act of 2004" (FSP 109-1). FSP 109-1, 
which was effective upon issuance, states the deduction under this provision 
of the Act should be accounted for as a special deduction in accordance with 
SFAS 109. The Company has not yet quantified the benefit that may be realized 
from this provision of the Act.

     The Act also allows for an 85% dividends received deduction on the 
repatriation of certain earnings of foreign subsidiaries. On December 21, 
2004, the FASB issued FASB Staff Position 109-2, "Accounting and Disclosure 
Guidance for the Foreign Earnings Repatriation Provision within the American 
Jobs Creation Act of 2004" (FSP 109-2). FSP 109-2, which was effective upon 
issuance, allows companies time beyond the financial reporting period of 
enactment to evaluate the effect of the Act on its plan for reinvestment or 
repatriation of foreign earnings for purposes of applying SFAS No. 109. 
Additionally FSP 109-2 provides guidance regarding the required disclosures 
surrounding a company's reinvestment or repatriation of foreign earnings. 
The Company continues to evaluate this provision of the Act to determine 
the amount of foreign earnings to repatriate. Currently the Company does 
not expect the potential repatriation to have a material impact on its 
effective tax rate.

     In November 2004, the Financial Accounting Standards Board issued 
SFAS #151, "Inventory Costs - an amendment of ARB No. 43" ("SFAS #151"), 
which is the result of its efforts to converge U.S. accounting standards 
for inventories with International Accounting Standards. SFAS #151 
requires idle facility expenses, freight, handling costs, and wasted 
material (spoilage) costs to be recognized as current-period charges. 
It also requires that allocation of fixed production overheads to the 
costs of conversion be based on the normal capacity of the production 
facilities. SFAS #151 will be effective for inventory costs incurred 
during fiscal years beginning after June 15, 2005. The Company is 
evaluating the impact of this standard on our consolidated financial 
statements.

     In December 2004, the Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards (SFAS)#123R, "Share-Based 
Payment". This Statement replaces SFAS #123 "Accounting for Stock based 
Compensation" and supersedes APB #25 "Accounting for Stock Issued to 
Employees". This Statement establishes fair value on the grant date as 
the measurement objective in accounting for share-based payment 
arrangements and requires all entities to apply a fair-value-based 
measurement method in accounting for share-based payment transactions 
with employees except for equity instruments held by employee share 
ownership plans. This Statement is effective for public entities that 
do not file as small business issuers as of the beginning of the first 
annual reporting period that begins after June 15, 2005. 

     In addition, in March 2005, the SEC issued Staff Accounting Bulletin No. 
107, "Share-Based Payment" (SAB 107). SAB 107 provides supplemental 
implementation guidance on Statement 123R, including guidance on valuation 
methods, classification of compensation expense, inventory capitalization of 
share-based compensation cost, income tax effects, disclosures in 
Management's Discussion and Analysis and several other issues.

     The Company will adopt the provisions of SFAS #123R effective at the 
beginning of fiscal 2006 The Company will adopt the modified prospective 
application transition method. Under this method the Company expects to 
incur expense relating to previously issued stock options of approximately 
$30,000 in fiscal 2006. The accounting for restricted stock issued in fiscal 
2005 will be substantially unchanged by the application of SFAS #123R. 

(3)  Stock-Based Compensation Plans

     SFAS #123 "Accounting for Stock-Based Compensation" as amended by SFAS 
#148 "Accounting for Stock-Based Compensation - Transition and Disclosure" 
and to be replaced by SFAS 123R "Share-Based Payment" defines a fair value 
based method of accounting for employee stock options or similar equity 
instruments and encourages all entities to adopt that method of accounting. 
However, it also allows an entity to continue to measure compensation costs 
using the method of accounting proscribed by APB #25 "Accounting for Stock 
Issued to Employees". Until SFAS #123R becomes effective in fiscal 2006 the 
Company continues to account for its stock-based compensation plans under 
APB #25, under which no compensation cost has been recognized. Had 
compensation cost for these plans been determined consistent with SFAS #123
the Company's net income and earnings per share would have equaled the 
following pro forma amounts:

                    (in thousands of dollars, except for per share amounts)
                                     Three Months Ended      Six Months Ended 
                                     ------------------    ------------------ 
                                       Apr 2,     Apr 3,     Apr 2,     Apr 3,
                                        2005       2004       2005       2004 
                                      ------     ------     ------     ------ 
Net income - As reported              $  172     $  142     $  192     $  223 
Pro forma effect of expensing stock 
    options (net of income tax)          (14)       (17)       (28)       (34)
                                      -------    -------    -------    -------
Net income - Pro forma                $  158     $  125     $  164     $  189 
                                      -------    -------    -------    -------

Income per share:
Basic - As reported                   $  .05     $  .05     $  .06     $  .07 
Basic - Pro forma                     $  .05     $  .04     $  .05     $  .06 

Diluted - As reported                 $  .05     $  .05     $  .06     $  .07 
Diluted - Pro forma                   $  .05     $  .04     $  .05     $  .06 
------------------------------------------------------------------------------

     The effects of applying SFAS #123 in this pro forma disclosure are not 
indicative of future amounts. SFAS #123 does not apply to awards prior to 
fiscal 1996 and additional awards in future years are anticipated. 

     The fair value of each option grant is estimated on the date of grant 
using the Black-Scholes option pricing model with the following weighted 
average assumptions.

                                             2005     2004     2003
                                             ----     ----     ----
     Risk-free interest rate                  N/A      N/A     3.0%
     Expected dividend yield                  N/A      N/A     2.7% 
     Expected life (years)                    N/A      N/A       7 
     Expected volatility of                   N/A      N/A      47% 

     No options were granted in the first six months of fiscal 2005 or in 
fiscal 2004.

     In November 2004 the Company granted 35,000 shares of restricted 
stock to five employees which will vest in five equal annual installments 
providing that the grantee remains an employee of the Company, or as 
determined by the Compensation Committee. The estimated fair value of 
the stock on the date of grant was $182,000 based on the fair market 
value on the stock on date of issue and estimated forfeitures of 4% 
per year. The estimated forfeitures are based on the historical rate 
of turnover of the relevant group of employees. This amount was 
credited to common stock and paid in surplus and the $182,000 was 
recorded as "Unearned compensation on restricted stock", a deduction 
from stockholders equity. The unearned compensation is being charged to 
income on a straight line basis over the five year period during which the 
forfeiture conditions lapse. The charge to income for employee restricted 
stock grants in the first six months of fiscal 2005 was $12,000 and the 
subsequent regular quarterly charge will be approximately $9,000.

     In January 2005 the Company granted 12,000 shares of restricted stock 
to six non-employee directors which will vest on the day before the 2006 
annual meeting, provided that the grantee remains a director of the 
Company, or as determined by the Compensation Committee. The estimated 
fair value of the stock on the date of grant was $85,000 based on the 
fair market value on the stock on date of issue. Due to the short-term 
vesting period no forfeitures have been estimated. This amount was 
credited to common stock and paid in surplus and the $85,000 was recorded 
as "Unearned compensation on restricted stock", a deduction from 
stockholders equity. The unearned compensation is being charged to 
income on a straight line basis over the one year period during which the 
forfeiture conditions lapse. The charge to income for non-employee directors 
restricted stock grants in the first six months of fiscal 2005 was $14,000 
and the subsequent regular quarterly charge will be approximately $21,000. 

     During the restriction period, five years for employees and one year 
for non-employee directors, ownership of unvested shares cannot be 
transferred. Restricted stock has the same cash dividend and voting 
rights as other common stock and is considered to be currently issued and 
outstanding. For the purposes of calculating average issued shares for 
earnings per shares these shares are only considered to be outstanding when 
the forfeiture conditions lapse and the shares vest.

     The estimated stock-based compensation expense in fiscal 2005 is as 
follows. No stock-based compensation expense was recorded in fiscal 2004.

                                                    (in thousands of dollars)
                                 First    Second     Third    Fourth   Fiscal
                               Quarter   Quarter   Quarter   Quarter     2005
                               -------   -------   -------   -------   ------
Stock option expense under
  SFAS #123R*                      $ -       $ -       $ -       $ -      $ -
Restricted stock grants
- Employees                          3         9         9         9       30
- Non-employee directors             -        14        21        21       56
                               -------   -------   -------   -------   ------
Total                              $ 3       $23       $30       $30      $86
                               -------   -------   -------   -------   ------
* Pro forma expense of approximately $14,000 per quarter is expected to be 
recorded for stock options accounted for under APB #25 in each quarter of 
fiscal 2005.

(4)  Cash Dividends

     On March 7, 2005, the Company declared a quarterly dividend of $.03 per 
share for the second quarter of fiscal 2005, which was paid on April 7, 2005 
to stockholders of record on March 23, 2005. The Company has paid regular 
quarterly cash dividends since the first quarter of fiscal 1990.

(5)  Calculation of Earnings Per Share and Weighted Average Shares 
     Outstanding

     Basic and fully diluted earnings per share were calculated as follows:

                   (in thousands of dollars, except for per share amounts)
                                 Three Months Ended      Six Months Ended
                                 ------------------    ------------------
                                   Apr 2      Apr 3      Apr 2      Apr 3
                                    2005       2004       2005       2004
                                  ------     ------     ------     ------
Net income                        $  172     $  142     $  192     $  223
Basic income per share            $  .05     $  .05     $  .06     $  .07

Average shares outstanding         3,125      3,125      3,125      3,125

Options outstanding - common 
  stock equivalents                   34         24         28         21
                                   -----      -----      -----      -----
Average common and common 
  equivalent shares outstanding    3,159      3,149      3,153      3,146
                                   -----      -----      -----      -----

Fully diluted income per share    $  .05     $  .05     $  .06     $  .07
                                  ======     ======     ======     ======

(6)  Segment information

     The Company has two reportable segments: electronic controls and 
capacitors. The electronic controls segment produces control systems and 
accessories for battery powered vehicles. The capacitor segment produces 
electronic components for sale to electronic equipment manufacturers. Each 
segment has its own management team, manufacturing facilities and sales 
force.

     The significant accounting policies of the segments are the same as 
those described in note(1) to the 2004 Annual Report filed on Form 10-K. 
Inter-segment revenues are accounted for at current market prices. The 
Company evaluates the performance of each segment principally based on 
operating income. The Company does not allocate income taxes, interest 
income and expense or foreign currency translation gains and losses to 
segments. Information concerning operations of these businesses is as 
follows:

---------------------------------------------------------------------
                                            (in thousands of dollars)
---------------------------------------------------------------------
                               Three months ended April 2, 2005
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $ 7,718     $   376          -  $ 8,094
Inter-segment revenues              -          83          -       83
Operating income (loss)           335          (2)      ( 48)     285
Identifiable assets            15,402         882        706   16,990
---------------------------------------------------------------------
                               Three months ended April 3, 2004
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $ 6,766     $   507     $    -  $ 7,273
Inter-segment revenues              -          50          -       50
Operating income (loss)           274          85        (79)     280
Identifiable assets            13,119       1,353        580   15,052
---------------------------------------------------------------------
---------------------------------------------------------------------
                                 Six months ended April 2, 2005
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $14,860     $   776          -  $15,636
Inter-segment revenues              -         149          -      149
Operating income (loss)           493         (20)      (168)     305
Identifiable assets            15,402         882        706   16,990
---------------------------------------------------------------------
                               Six months ended April 3, 2004
---------------------------------------------------------------------
                             Controls  Capacitors  Corporate    Total
---------------------------------------------------------------------
Sales to external customers   $12,801     $   938     $    -  $13,739
Inter-segment revenues              -          75          -       75
Operating income (loss)           503          94       (144)     453
Identifiable assets            13,119       1,353        580   15,052
---------------------------------------------------------------------

In the controls business segment the revenues were derived from the 
following products and services.

                                                    (in thousands of dollars)
                                     Three Months Ended     Six Months Ended
                                     ------------------   ------------------
                                      Apr 2       Apr 3    Apr 2       Apr 3
                                       2005        2004     2005        2004
                                     ------      ------   ------      ------
Electronic controllers for 
  battery driven vehicles           $ 5,632     $ 4,908  $10,558     $ 9,270
Accessory and aftermarket 
  products and services               2,086       1,858    4,302       3,531
----------------------------------------------------------------------------
Total controls segment revenues     $ 7,718     $ 6,766  $14,860     $12,801
----------------------------------------------------------------------------

(7)  Research and Development

     The cost of research and development programs is charged against 
income as incurred and was as follows.

                                                    (in thousands of dollars)
                                     Three Months Ended     Six Months Ended
                                     ------------------   ------------------
                                      Apr 2       Apr 3    Apr 2       Apr 3
                                       2005        2004     2005        2004
                                     ------      ------   ------      ------
Research and Development expense     $  946      $1,066   $1,780      $1,994
Percentage of sales                   11.7%       14.7%    11.4%       14.5%
                                     ------      ------   ------      ------ 

     Research and development expense decreased by $120,000, or 3.0% of 
sales, compared to the second quarter of last fiscal year. The decrease was 
principally due to lower engineering consultancy costs on advanced new 
product development, which was partially offset by the cost of increased 
internal engineering resources and foreign currency fluctuations.

(8)  Employee Benefit Plans

     Tech/Ops Sevcon has defined benefit plans covering the majority of its 
US and UK employees. There is also a small defined contribution plan. The 
following table sets forth the components of the net pension cost as defined 
by SFAS #132R.
                                                    (in thousands of dollars)
                                         Three Months Ended   Six Months Ended
                                         ------------------  ------------------
                                           Apr 2      Apr 3    Apr 2     Apr 3
                                            2005       2004     2005      2004
                                         -------    -------  -------   -------
Components of net periodic benefit cost:
  Service cost                            $  111     $  119   $  221    $  233
  Interest cost                           $  231        218   $  460       425
  Expected return on plan assets          $ (216)      (221)  $ (431)     (431)
  Amortization of transition obligation   $    -          -   $    -         -
  Amortization of prior service cost      $   13         13   $   26        25
  Recognized net actuarial gain (loss)    $    -          -   $    -         -
                                           -----      -----    -----     -----
  Net periodic benefit cost               $  139     $  129   $  277    $  252
                                           -----      -----    -----     -----
  Net cost of defined contribution plan  $    7     $    8   $   14    $   15
                                           -----      -----    -----     -----

     Tech/Ops Sevcon contributed $216,000 to its pension plans in the six
 months ended April 2, 2005 and presently anticipates contributing a further 
$304,000 to fund its plans in the remainder of fiscal 2005, for a total 
contribution of $520,000. In addition employee contributions to the UK plan 
were $126,000 in the first six months and are estimated to total $253,000 
in fiscal 2005. 

(9)  Accrued expenses

     Set out below is an analysis of other accrued expenses at April 2, 
2005 and September 30, 2004 which shows separately any items in excess of 
5% of total current liabilities.

                                                   (In thousands of dollars)
----------------------------------------------------------------------------
                                                         Apr 2,     Sept 30,
                                                          2005         2004
----------------------------------------------------------------------------
Accrued compensation and related costs                 $ 1,092      $   979
Warranty reserves                                          404          386
Accrued director's pension                                 198          201
Other accrued expenses                                     907          975
----------------------------------------------------------------------------
Total                                                  $ 2,601      $ 2,541
----------------------------------------------------------------------------

(10)  Warranty reserves

     The movement in warranty reserves was as follows:
                                                    (in thousands of dollars)
                                         Three Months Ended  Six Months Ended
                                         ------------------  ----------------
                                           Apr 2     Apr 3   Apr 2     Apr 3
                                            2005      2004    2005      2004
                                         -------   ------- -------   -------
Balance at beginning of period           $   429   $   374   $ 386   $   404
Decrease in opening balance for warranty 
  obligations settled during the period     (109)     (151)   (226)     (234)
Other changes to pre-existing warranties      (5)        2      12         4
Net increase in warranty reserves for  
  products sold during the period             89       161     232       212
-----------------------------------------------------------------------------
Balance at end of period                 $   404   $   386   $ 404   $   386
-----------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and 
        Results of Operations.

FORWARD LOOKING STATEMENTS

     Statements in this discussion and analysis about the Company's 
anticipated financial results and growth, as well as those about the 
development of its products and markets, are forward-looking statements 
that involve risks and uncertainties that could cause actual results to 
differ materially from those projected. These include the risks discussed 
under 'Risk Factors' below and throughout this Item 2.

NEW ACCOUNTING PRONOUNCEMENTS

     The Company will adopt the following new accounting pronouncements in 
fiscal 2005. See Note 2 to Consolidated Financial Statements for a more 
detailed description of these new accounting pronouncements.

     FASB Staff Position 109-1, "Application of FASB Statement No. 109, 
Accounting for Income Taxes (SFAS No. 109), to the Tax Deduction on 
Qualified Production Activities Provided by the American Jobs Creation 
Act of 2004" - The Company has not yet quantified the benefit that may be 
realized from this provision of the Act.

     FASB Staff Position 109-2, "Accounting and Disclosure Guidance for 
the Foreign Earnings Repatriation Provision within the American Jobs 
Creation Act of 2004" - Currently the Company does not expect the potential 
repatriation to have a material impact on its effective tax rate.

     SFAS #151, "Inventory Costs - an amendment of ARB No. 43" - The Company 
is evaluating the impact of this standard on its consolidated financial 
statements.

     SFAS#123R, "Share-Based Payment" - Adoption was planned for the fourth 
quarter of fiscal 2005 but, following a change announced by the SEC on April 
15, 2005, adoption has been deferred to the start of fiscal 2006.

CRITICAL ACCOUNTING ESTIMATES

     The Company's significant accounting policies are summarized in Note 1 
of its Consolidated Financial Statements in this Quarterly Report on Form 
10-Q. While all these significant accounting policies impact its financial 
condition and results of operations, certain of these policies require 
management to use a significant degree of judgement and/or make estimates, 
consistent with generally accepted accounting principles, that affect the 
reported amounts of assets and liabilities and disclosures of contingent 
assets and liabilities as of the date of the financial statements and the 
reported amounts of income and expenses during the reporting periods. Since 
these are judgements and estimates, they are sensitive to changes in 
business and economic realities, and events may cause actual operating 
results to differ materially from the amounts derived from management's 
estimates and judgements.

     The Company believes the following represent the most critical 
accounting judgments and estimates affecting its reported financial 
condition and results of operations: 

Bad Debts

     The Company estimates an allowance for doubtful accounts based on 
known factors related to the credit risk of each customer and management's 
judgment about the customer's business. Ten customers account for 
approximately 57% of the Company's sales in the current fiscal year to date.
At April 2, 2005 the allowance for bad debts amounted to $145,000, which 
represented 2% of receivables. 

     Because of the Company's long term relationships with the majority of 
its customers, in most cases, the principal bad debt risk to the Company 
arises from the insolvency of a customer rather than its unwillingness 
to pay. In addition, in certain cases the Company maintains credit 
insurance covering up to 90% of the amount outstanding from specific 
customers. The Company also carries out some of its foreign trade, 
particularly in the Far East, using letters of credit.

     The Company reviews all accounts receivable balances on a regular 
basis, concentrating on any balances that are more than 30 days overdue, 
or where there is an identified credit risk with a specific customer. A 
decision is taken on a customer-by-customer basis as to whether a bad 
debt reserve is considered necessary based on the specific facts and 
circumstances of each account. In general, the Company would reserve 
100% of the receivable, net of any recoverable value added taxes or 
insurance coverages, for a customer that becomes insolvent or files for 
bankruptcy, and lesser amounts for less imminent defaults. To a lesser 
degree, the Company maintains a small bad debt reserve to cover the 
remaining balances based on historical default percentages. 

     If the financial condition of any of the Company's customers is worse 
than estimated or were to deteriorate, resulting in an impairment of its 
ability to make payments, the Company's results may be adversely 
affected and additional allowances may be required. With the exception 
of a significant loss of $562,000 in fiscal 2001 relating to one US 
customer, credit losses have not been significant in the past ten years.

Inventories 

     Inventories are valued at the lower of cost or market. Inventory 
costs include materials, direct labor and manufacturing overhead, and 
are relieved from inventory on a first-in, first-out basis. The Company 
carries out a significant amount of customization of standard products 
and also designs and manufactures special products to meet the unique 
requirements of its customers. This results in a significant proportion 
of the Company's inventory being customer specific. The Company's 
reported financial condition includes a provision for estimated slow-
moving and obsolete inventory that is based on a comparison of inventory 
levels with forecast future demand. Such demand is estimated based on 
many factors, including management judgments, relating to each 
customer's business and to economic conditions. The Company reviews in 
detail all significant inventory items with holdings in excess of 
estimated normal requirements. It also considers the likely impact of 
changing technology. It makes an estimate of the provision for slow 
moving and obsolete stock on an item-by-item basis based on a 
combination of likely usage based on forecast customer demand, potential 
sale or scrap value and possible alternative use. This provision 
represents the difference between original cost and market value at the 
end of the financial period. In cases where there is no estimated future 
use for the inventory item and there is no estimated scrap or resale 
value, a 100% provision is recorded. Where the Company estimates that 
only part of the total holding of an inventory item will not be used, or 
there is an estimated scrap, resale or alternate use value, then a 
proportionate provision is recorded. Once an item has been written down, 
it is not subsequently revalued upwards. The provision for slow moving 
and obsolete inventories at April 2, 2005 was $904,000, or 18% of 
the original cost of gross inventory. At September 30, 2004 the 
provision was $879,000, or 18% of gross inventory. If actual future 
demand or market conditions are less favorable than those projected by 
management, or if product designs change more quickly than forecast, 
additional inventory write-downs may be required, which may have a 
material adverse impact on reported results. 

Warranty Costs 

     The Company provides for the estimated cost of product warranties 
at the time revenue is recognized. While the Company engages in product 
quality programs and processes, the Company's warranty obligation is 
affected by product failure rates and repair or replacement costs incurred 
in correcting a product failure. Accordingly, the provision for warranty 
costs is based upon anticipated in-warranty failure rates and estimated 
costs of repair or replacement. Anticipating product failure rates involves 
making difficult judgments about the likelihood of defects in materials, 
design and manufacturing errors, and other factors that are based in part 
on historical failure rates and trends, but also on management's expertise 
in engineering and manufacturing. Estimated repair and replacement costs 
are affected by varying component and labor costs. Should actual product 
failure rates and repair or replacement costs differ from estimates, 
revisions to the estimated warranty liability may be required and the 
Company's results may be materially adversely affected. In the event that 
the Company discovers a product defect that impacts the safety of its 
products, then a product recall may be necessary, which could involve the 
Company in substantial unanticipated expense significantly in excess of 
the reserve. There were no significant safety related product recalls 
during the past three fiscal years.

Goodwill Impairment 

     The Company carries out an annual assessment to determine if the 
goodwill relating to the controls business amounting to $1,435,000 has 
been impaired, in accordance with the requirements of SFAS #142 "Goodwill 
and Other Intangible Assets". In fiscal 2004 the Company retained an 
investment banking firm specializing in valuations to assist the 
Company in performing this impairment assessment. The assessment was 
based on three separate methods of valuing the controls business based 
on expected free cash flows, the market price of the Company's stock 
and an analysis of precedent transactions. These methods require 
estimates of future revenues, profits, capital expenditures and working 
capital requirements which are based on evaluation of historical trends, 
current budgets, operating plans and industry data. Based on all of these 
valuation methods the conclusion was that the goodwill had not been 
impaired. If, in future periods, the Company's results of operations, 
cash flows or the market price of the Company's stock were to decrease 
significantly then it may be necessary to record an impairment charge 
relating to goodwill of up to $1,435,000.

Pension Plan Assumptions

     The Company makes a number of assumptions relating to its pension 
plans in order to measure the financial position of the plans and the net 
periodic benefit cost. The most significant assumptions relate to the 
discount rate, the expected long term return on plan assets and the rate 
of future compensation increase. If these assumptions prove to be incorrect 
then the Company may need to record additional expense relating to the 
pension plans which could have a material effect on the Company's results 
of operations. The Company's pension plans are significant relative to the 
size of the Company. Pension plan assets were $12,899,000 at September 30, 
2004 and the total assets of the Company were $16,608,000. Although the 
plan assets are not included in the assets of the Company they are 78% of 
size of the Company's total assets. If, as a result of changes in 
assumptions, the accumulated benefit obligation of either of the plans 
were to exceed the fair value of assets of that plan, then an adjustment 
to record this additional liability and corresponding decrease stockholders 
equity would be necessary, which could have a material effect on the 
Company's financial position.

RISK FACTORS

     In addition to the market risk factors relating to foreign currency 
and interest rate risk set out below, the Company believes that the 
following represent the most significant risk factors for the Company:

Capital goods markets are cyclical

     The Company's customers are mainly manufacturers of capital goods 
such as fork lift trucks, aerial lifts and railway signaling equipment. 
These markets are cyclical and are currently showing modest growth, but 
demand in these markets could decrease or customers could decide to 
purchase alternative products. In this event the Company's sales could 
decrease below its current break even point and there is no certainty 
that the Company would be able to decrease overhead expenses to enable 
it to operate profitably.

     Single source materials and sub-contractors may not meet the Company's 
needs.

     The Company relies on certain suppliers and sub-contractors for all 
of its requirements for certain components, sub-assemblies and finished 
products. In the event that such suppliers and sub-contractors are unable 
or unwilling to continue supplying the Company, or to meet the Company's 
cost and quality targets or needs for timely delivery, there is no 
certainty that the Company would be able to establish alternative 
sources of supply in time to meet customer demand.

     Damage to the Company's or sub-contractor's buildings would hurt 
results.

     In the controller business the majority of product is produced in a 
single plant in England and uses sub-assemblies sourced from a 
sub-contractor with single plant in Poland. The capacitor business is 
located in a single plant in Wales. In the event that any of these plants 
was to be damaged or destroyed, there is no certainty that the Company 
would be able to establish alternative facilities in time to meet customer 
demand. The Company does carry property damage and business interruption 
insurance but this may not cover certain lost business due to the long-term 
nature of the relationships with many customers.

The Company risks adverse litigation impact

     In fiscal 2002 the Company received a demand for repayment of an 
alleged preference payment of $180,000 received from a customer in the 
90 days prior to their filing for protection under Chapter 11 during 
fiscal 2000. At the time this customer filed for Chapter 11 protection 
it owed the Company $50,000 and this amount was fully reserved in the 
fiscal 2000 financial statements. The Company is vigorously contesting 
this demand and believes that it has a good defense against a portion of this 
claim and that its accruals for customer payments are adequate to cover its 
estimated exposure to this customer.

OVERVIEW OF SECOND QUARTER AND FIRST SIX MONTHS

     The Company reported net income of $172,000, or $.05 per share, for the 
second fiscal quarter ended April 2, 2005. Net income increased by $30,000, 
from $142,000 in the comparable period last year. Basic and fully diluted 
net income was $.05 per share, unchanged compared with the second quarter of 
last year. Sales in the second quarter were $8,094,000 compared to $7,273,000 
for the second quarter of last year. Foreign currency fluctuations caused an 
increase in reported revenues of $240,000, or 3%, and volumes shipped were 8% 
ahead of the prior year period.

Operating income for the second quarter was $285,000, an increase of $5,000 
compared to the second quarter of last year. Gross profit increased by 
$141,000 compared to last year. The benefit of higher sales volumes was 
offset by lower margins on new products in the aerial lift market and by 
adverse foreign currency fluctuations. Operating expense for the second 
quarter was $136,000 higher than the same period last year. This was mainly 
due to higher selling expense as the Company continues the launch of its 
espAC range of advanced new electric vehicle controls and adverse foreign 
currency fluctuations, partially offset by decreased engineering consulting 
expense.

For the six month period, net income was $192,000, or $.06 per diluted share, 
compared to $223,000, or $.07 per diluted share last year. Revenues in the 
first six months of fiscal 2005 were $15,636,000, an increase of $1,897,000, 
or 14%, compared to last year. Foreign currency fluctuations resulted in a 
$605,000 increase in reported sales. Volumes were 9% ahead of the prior year. 
Gross profit increased by $374,000 due to increased volumes, less the adverse 
impact of foreign currency fluctuations. Higher spending on sales and 
marketing for new products was partially offset by reduced engineering 
expense, resulting in a net increase in operating expenses of $522,000. 
Operating income for the six-month period was $305,000, compared to $453,000, 
in the first half of the prior year. Foreign currency fluctuations decreased 
year-to-date reported operating income by $185,000 compared to the same 
period last year.

     Cash balances decreased by $495,000 in the first six months of fiscal 
2005 to $410,000. Operating activities used cash of $214,000, principally 
due to lower payables and increased receivables and prepaid expenses. Capital 
expenditure used cash of $258,000 and dividend payments amounted to $189,000. 
Exchange rate changes increased cash by $166,000.

Results of Operations

Three months ended April 2, 2005

     The following table compares second quarter results by segment for 
the second quarter of fiscal 2005 with the prior year period, and shows the 
percentage changes in total and split between the currency impact and 
volume / other changes.

                       (in thousands of dollars) 
                                                    % change due to:
                                                 -----------------------
                                                                  Volume/
                                 2005      2004   Total  Currency  other
                                -----     -----   -----  -------- -------
Sales:
  Controls - to external 
    customers                  $7,718    $6,766     14%        3%    11%
-------------------------------------------------------------------------
  Capacitors- to external 
    customers                     376       507    (26%)       2%   (28%)
  Capacitors - inter-segment       83        50     66%        4%    62%
-------------------------------------------------------------------------
  Capacitors - total              459       557    (18%)       3%   (21%)
-------------------------------------------------------------------------
  Total sales to external 
    customers                   8,094     7,273     11%        3%     8%
-------------------------------------------------------------------------

Gross Profit:
  Controls                      2,959     2,720      9%        2%     7%
  Capacitors                      167       266    (37%)       4%   (41%)
-------------------------------------------------------------------------
  Total                         3,126     2,986      5%        3%     2%
-------------------------------------------------------------------------

Selling general and 
  administrative expense:
    Controls                    2,624     2,446      7%        2%     5%
    Capacitors                    169       181     (7%)       4%   (11%)
    Unallocated corporate 
      expense                      48        79    (40%)       0%   (40%)
-------------------------------------------------------------------------
  Total                         2,841     2,706      5%        2%     3%
-------------------------------------------------------------------------

Operating income:
  Controls                        335       274     22%        4%    18%
  Capacitors                       (2)       85   (102%)       5%  (107%)
  Unallocated corporate expense   (48)      (79)   (40%)       0%   (40%)
-------------------------------------------------------------------------
  Total                           285       280      2%        5%    -3%
-------------------------------------------------------------------------

Other income and expense          (20)      (60)   (67%)     (90%)   23%
-------------------------------------------------------------------------
Income before income taxes        265       220     20%       31%   (11%)
Income taxes                      (93)      (78)    19%       30%   (11%)
-------------------------------------------------------------------------
Net Income                       $172      $142     21%       32%   (11%)
-------------------------------------------------------------------------

     Sales in the second fiscal quarter ended April 2, 2005 were 
$8,094,000 compared to $7,273,000 in the second quarter of last year, 
an increase of $821,000, or 11%. Foreign currency fluctuations, 
principally the weakness of the US dollar compared to the Euro and the 
British pound, accounted for an increase of $235,000, or 3%, in revenues. 
Shipment volumes were 11% ahead of the second quarter of last year. 
Volumes in the U.S. Controller business increased by 30% with gains in 
shipments to the aerial lift, mining and other electric vehicle markets 
partially offset by lower demand in the US fork lift truck market. 
Volumes in the foreign controller markets decreased by 9% compared to the 
second quarter of fiscal 2004, with a temporary slow down in shipments to 
the Far East. Capacitor sales were 26% lower than last year at $376,000, 
compared to $507,000 in the second quarter of fiscal 2004. There was a 28% 
decrease in capacitor volumes, mainly due to lower demand in the audio 
capacitor and railway signaling markets. This volume decrease was partially 
offset by the impact of foreign currency fluctuations which resulted in a 2% 
increase in reported sales of the capacitor segment when measured in US 
dollars. 

     Gross profit of $3,126,000 was $141,000 higher than last year. The 
increase in gross profit was mainly due to higher volumes and by foreign 
currency fluctuations which increased gross profit by $75,000 in the second 
quarter. Sales mix adversely impacted gross profit with the increase in sales 
concentrated in low margin products, particularly in the United States where 
costs have been adversely impacted by the weakness of the US dollar. Second 
quarter gross profit was 38.6% of sales, a decrease of 2.5% from 41.1% of 
sales in the same quarter of fiscal 2004.

     Selling, research and administrative expenses were $2,841,000, an 
increase of $135,000, or 5%, compared to last year's second quarter. 
Foreign currency fluctuations increased these expenses by $60,000, or 2%. 
In the second quarter of fiscal 2005, engineering and R&D expense was 
lower by $120,000 compared to the same period last year. This was mainly 
due to lower engineering consulting expense, partly offset by additional 
internal engineering resources, as the development of new high quality 
products is completed and these products move into the testing and 
customer prototyping phases. Foreign currency fluctuations increased 
the reported engineering and R&D expense by $21,000. In addition sales 
and marketing expense increased by $206,000 compared to the same quarter 
last year, due to foreign currency fluctuations of $21,000 and an increase 
in number of sales employees and additional marketing expense related to 
the introduction of advanced new products.

     In the second quarter there was operating income of $285,000 compared 
to $280,000 in the second quarter last year, an increase in operating income 
of $5,000. Foreign currency fluctuations increased reported operating 
income by $15,000. Operating income in the controller business of 
$335,000 was $61,000 higher than in the second quarter of last year. The 
increase in controller business operating income was mainly due to higher 
volumes and lower engineering expense partially offset by additional spending 
on sales and marketing of new products. There was an operating loss in the 
capacitor business segment of $2,000 compared to operating income of $85,000 
in the prior year second quarter, mainly due to lower volumes. Unallocated 
corporate expenses were $48,000 in the current year compared to $79,000 in 
the second quarter of last year. 

     Other expense in the second quarter of this year was $20,000 compared 
to $60,000 in the same quarter last year, a difference of $40,000. This was 
mainly due to foreign currency gains in the second quarter of fiscal 2005 
compared to losses last year. 

     Income before income taxes of $265,000 increased by $45,000 compared 
to last year when pre-tax income was $220,000. Income taxes were 35% of 
pre-tax income in both years. Net income was $172,000 compared to $142,000 
in the same quarter last year, an increase of $30,000. Basic and fully 
diluted income per share was $.05 per share in both the current and prior 
fiscal years.

Six months ended April 2, 2005

     The following table compares second quarter results by segment for 
the first six months of fiscal 2005 with the prior year period, and shows 
the percentage changes in total and split between the currency impact and 
volume / other changes.

                       (in thousands of dollars) 
                                                    % change due to:
                                                 -----------------------
                                                                  Volume/
                                 2005      2004   Total  Currency  other
                                -----     -----   -----  -------- -------
Sales:
  Controls - to external 
    customers                 $14,860   $12,801     16%        4%    12%
-------------------------------------------------------------------------
  Capacitors- to external 
    customers                     776       938    (17%)       4%   (21%)
  Capacitors - inter-segment      149        75     99%        5%    94%
-------------------------------------------------------------------------
  Capacitors - total              925      1013     (9%)       5%   (14%)
-------------------------------------------------------------------------
  Total sales to external 
    customers                  15,636    13,739     14%        4%    10%
-------------------------------------------------------------------------

Gross Profit:
  Controls                      5,617     5,163      9%        -%     9%
  Capacitors                      351       431    (19%)       6%   (25%)
-------------------------------------------------------------------------
  Total                         5,968     5,594      7%        -%     7%
-------------------------------------------------------------------------

Selling general and 
  administrative expense:
    Controls                    5,124     4,660     10%        4%     6%
    Capacitors                    371       337     10%        6%     4%
    Unallocated corporate 
      expense                     168       144     17%        0%    17%
-------------------------------------------------------------------------
  Total                         5,663     5,141     10%        4%     6%
-------------------------------------------------------------------------

Operating income:
  Controls                        493       503     (2%)     (38%)   36%
  Capacitors                      (20)       94   (121%)       5%  (126%)
  Unallocated corporate expense  (168)     (144)    17%        0%    17%
-------------------------------------------------------------------------
  Total                           305       453    (33%)     (41%)    8%
-------------------------------------------------------------------------

Other income and expense          (10)     (109)   (91%)    (105%)   14%
-------------------------------------------------------------------------
Income before income taxes        295       344    (14%)     (21%)    7%
Income taxes                     (103)     (121)   (15%)     (22%)    7%
-------------------------------------------------------------------------
Net Income                       $192      $223    (14%)     (20%)    6%
-------------------------------------------------------------------------

     Sales in the first six months of fiscal 2005 were $15,636,000, compared 
to $13,739,000 in the same period last year, an increase of $1,897,000, or 
14%. Foreign currency fluctuations accounted for an increase in reported 
sales of $605,000, or 4%, Volumes were 9% ahead last year. Volumes in the 
controller business were 12% better than last year, mainly due to strong 
performance in the USA. In the capacitor business sales to external customers 
decreased by $162,000 compared to the same period last year. Capacitor 
volumes caused a decrease of $204,000, or 22%, compared to the first six 
months of last year. Foreign currency fluctuations accounted for a $42,000 
increase in reported sales of capacitors.

     Revenues in the US controller business increased by 26%. This was 
mainly due to increased demand in the aerial lift, other electric vehicle, 
and mining markets, partially offset by decreased sales into the fork lift 
truck market. Controller volumes in foreign markets grew by 3%, mainly due 
to increased demand in the European aerial lift market partially offset by 
lower demand in the Far East. 

     Gross profit was 38.2% of sales in the first half of fiscal 2005 
compared to 40.7% in 2004. Gross profit increased by $374,000 compared to 
the first six months of last year. The positive impact of higher volumes was 
partially offset by lower average margins in the US aerial lift market. 
Foreign currency fluctuations increased reported gross profit by $15,000.
In the controller business gross profit increased by $454,000. This was 
partially offset by a decrease in capacitor business gross profit of
$80,000, mainly due to lower volumes.

     Selling, research and administrative expenses were $5,663,000, an 
increase of $522,000, or 10%, compared to the same period last year. In the 
first six months of the current year engineering and R&D expense decreased by 
$214,000 mainly due to lower engineering consulting expense partially offset 
by additional internal resources as the new product range moves from the 
development to customer prototype phase. Sales and marketing expenses were 
$501,000 ahead of last year, mainly due to additional resource relating to 
new products. Foreign currency fluctuations increased reported operating 
expenses by $200,000, or 4%.

     Operating income for the first half year was $305,000, a decrease 
of $148,000 compared to the first six months of last year. Foreign currency 
fluctuations resulted in an $185,000 decrease in reported operating income. 
Excluding the currency impact, operating income for the controller business 
increased by $180,000, or 36%. The main causes of this increase in operating
income were higher volumes partially offset by increased selling general and 
administrative expenses. In the capacitor business segment operating income 
decreased by $114,000 to an operating loss of $20,000, mainly due to lower 
volumes.

     Other expense was $10,000 compared to $109,000 in the first half of 
last year, an improvement of $99,000. This was mainly due to foreign 
currency gains in the current year compared to losses last year. 

     Income before income taxes was $295,000 compared to $344,000 last 
year, a decrease of $49,000. Income taxes were 35% of pre-tax income, in 
line with the first half of last year. Net income was for the first half of 
fiscal 2005 was $192,000, a decrease of $31,000 compared to the same period 
last year. Basic and fully diluted income per share was $.06 per share 
compared to $.07 per share in the first half of fiscal 2004.

Financial Condition

     The Company has, since January 1990, maintained a program of regular 
cash dividends. The dividend for the second quarter of fiscal 2005 was paid 
on April 7, 2005, and amounted to $95,000. Cash balances at the end of 
the second quarter of 2005 were $410,000 compared to $905,000 in September 
2004, a decrease in cash of $495,000. 

     In the first six months of fiscal 2005 net income was $192,000, and 
operating activities used $214,000 of cash. There was an increase of 
$347,000 in receivables due to higher volumes and foreign currency 
fluctuations, partially offset by faster collections. The number of days 
sales in receivables decreased in the first six months of fiscal 2005 from 
70 days to 68 days. 

     Inventories increased by $17,000 and prepaid expense and other current 
assets increased by $433,000. Accounts payable decreased by $194,000. 
Dividends paid in the first half of fiscal 2005 amounted to $189,000. Capital 
expenditures were $258,000 offset by depreciation of $337,000.

     The Company has no long-term debt and has overdraft facilities in 
the UK of approximately $2,079,000 and of $425,000 in France. The UK 
overdraft facilities are secured by all of the Company's assets in the 
UK and the French overdraft facilities are unsecured. 

     Tech/Ops Sevcon's capital resources, in the opinion of management, 
are adequate for projected operations and capital spending programs. Capital 
spending programs are not expected to be significantly higher than 
depreciation over the next two years and projected volume growth is not 
expected to require significant additional cash resources.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk.

     The Company's operations are sensitive to a number of market factors 
any one of which could materially adversely affect its results of 
operations in any given year. Other risks dealing with contingencies are 
described in Note 5 to the Company's Consolidated Financial Statements 
included under Item 8 of the Company's Form 10-K for the year ended 
September 30, 2004 and other risks are described under the caption Risk 
Factors in Management's discussion and analysis of financial condition 
and results of operations above. 

Foreign currency risk

     The Company sells to customers throughout the industrialized world. 
The majority of the Company's products are manufactured in the United 
Kingdom. In the first quarter of fiscal 2005 approximately 39% of the 
Company's sales were made in US Dollars, 23% were made in British Pounds 
and 38% were made in Euros. Over 90% of the Company's cost of sales was 
incurred in British Pounds. This resulted in the Company's sales and 
margins being exposed to fluctuations due to the change in the exchange 
rates of the US Dollar, the British Pound and the Euro. The Company has 
trade accounts receivable and accounts payable denominated in both 
British pounds and Euros which are exposed to exchange fluctuations.

     In addition, the translation of the sales and income of foreign 
subsidiaries into US Dollars is also subject to fluctuations in foreign 
currency exchange rates.

     The Company undertakes hedging activities to manage the foreign 
exchange exposures related to forecasted purchases and sales in foreign 
currency and the associated foreign currency denominated receivables and 
payables. The Company does not engage in speculative foreign exchange 
transactions. Details of this hedging activity and the underlying exposures 
are set out below.

     The following table provides information about the Company's foreign 
currency accounts receivable, accounts payable, firmly committed sales 
contracts and derivative financial instruments outstanding as of 
April 2, 2005. The information is provided in US Dollar amounts, as 
presented in the Company's consolidated financial statements. The table 
presents the notional amount (at contract exchange rates) and the 
weighted average contractual foreign currency exchange rates. All 
contracts mature in fiscal 2005.

-----------------------------------------------------------------------------
                                (in thousands, except average contract rates)
-----------------------------------------------------------------------------
                           Expected maturity or transaction date        Fair
                                          FY2005 FY2006    Total       Value
-----------------------------------------------------------------------------
On balance sheet financial
  instruments:

  In $US Functional Currency
    Accounts receivable in pounds          1,191      -    1,191       1,191
    Accounts receivable in euros           2,636      -    2,636       2,636

    Accounts payable in pounds             2,467      -    2,467       2,467
    Accounts payable in euros                168      -      168         168

Anticipated Transactions 
  and related derivatives

In $US Functional Currency
Firmly committed sales contracts
  In pounds                                1,217      -    1,217           -  
  In Euros                                   781      -      781           -  

    Forward exchange agreements
      Sell Euros for British 
       Pounds                                584      -      584          17*
      Average contractual exchange rate  EUR1.41-GBP1

      Sell US Dollars for British 
       Pounds                              1,700      -    1,700          53*
      Average contractual exchange rate  USD1.83-GBP1

-----------------------------------------------------------------------------
Amount recorded as other 
  comprehensive income                       $ -    $ -      $ -         $ -
-----------------------------------------------------------------------------

*The estimated fair value is based on the estimated amount at which the 
contracts could be settled based on forward exchange rates.


     Because the difference between the spot and hedged foreign exchange 
rates at April 2, 2005 was approximately 3%, and amounted to $70,000, the 
risk of default by counterparties is not material to the Company.
 
Interest Rate Risk

     The Company does not currently have any interest bearing debt. The 
Company does invest surplus funds in instruments with maturities of less 
than 12 months at both fixed and floating interest rates. The Company 
incurs short-term borrowings from time-to-time on its overdraft facilities 
in Europe at variable interest rates. Due to the short-term nature of the 
Company's investments at April 2, 2005 the risk arising from changes in 
interest rates was not material.

Item 4.   Controls and Procedures.

(a)  Evaluation of disclosure controls and procedures. Our management, 
with the participation of our principal executive officer and principal 
financial officer, has evaluated the effectiveness of our "disclosure 
controls and procedures" (as defined in the Securities Exchange Act of 
1934 Rule 13a-15(e)) as of April 2, 2005. Based on this evaluation, our 
principal executive officer and principal financial officer have concluded 
that, as of April 2, 2005, these disclosure controls and procedures were 
effective and designed to ensure that the information required to be 
disclosed in the reports filed or submitted by the Company under the 
Securities Exchange Act of 1934 is recorded, processed, summarized and 
reported within the requisite time periods.

(b)  Changes in internal control over financial reporting. Our principal 
executive officer and principal financial officer have identified no 
change in our "internal control over financial reporting" (as defined in 
Securities Exchange Act of 1934 Rule 13a-15(f)) that occurred during the 
period covered by this Quarterly Report on Form 10-Q that has materially 
affected, or is reasonably likely to materially affect, our internal 
control over financial reporting.

                     PART II.    OTHER INFORMATION

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

     At the Company's Annual Meeting held on January 24, 2005, the 
shareholders approved the election of directors as follows:

     A) To elect as directors for three year terms the following persons: 
Matthew Boyle and Paul O. Stump. Mr. Boyle received 2,724,531 votes for and 
128,036 withheld, Mr. Stump received 2,811,606 votes for and 40,961 withheld. 
There were no abstentions or broker non-votes.

Item 6. Exhibits 

     See Exhibit Index immediately preceding the exhibits.


                               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.


                                          TECH/OPS SEVCON, INC.



Date: May 16, 2005           By:         /s/ Paul A. McPartlin
                                         ---------------------
                                           Paul A. McPartlin
                                     Chief Financial Officer (Principal
                                  financial and chief accounting officer)


               Exhibit Index

Exhibit        Description
-------        -----------

31.1           Certification of Principal Executive Officer pursuant to 
               section 302 of the Sarbanes-Oxley Act of 2002. 
               Filed herewith.

31.2           Certification of Principal Financial Officer pursuant to 
               section 302 of the Sarbanes-Oxley Act of 2002. 
               Filed herewith.

32.1           Certification of Principal Executive Officer and Principal 
               Financial Officer pursuant to section 906 of the 
               Sarbanes-Oxley Act of 2002. Furnished herewith.


                                                                EXHIBIT 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Matthew Boyle, certify that:
 
1.   I have reviewed this Quarterly Report on Form 10-Q of Tech/Ops Sevcon, 
Inc.;
 
2.   Based on my knowledge, this report does not contain any untrue 
statement of a material fact or omit to state a material fact necessary 
to make the statements made, in light of the circumstances under which 
such statements were made, not misleading with respect to the period 
covered by this report; 
 
3.   Based on my knowledge, the financial statements, and other 
financial information included in this report, fairly present in all 
material respects the financial condition, results of operations and 
cash flows of the registrant as of, and for, the periods presented in 
this report;
 
4.   The registrant's other certifying officer and I are responsible for 
establishing and maintaining disclosure controls and procedures (as defined 
in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have: 
 
a)   Designed such disclosure controls and procedures, or caused such 
disclosure controls and procedures to be designed under our supervision, 
to ensure that material information relating to the registrant, including 
its consolidated subsidiaries, is made known to us by others within those 
entities, particularly during the period in which this report is being 
prepared; 

b)   Evaluated the effectiveness of the registrant's disclosure controls 
and procedures and presented in this report our conclusions about the 
effectiveness of the disclosure controls and procedures, as of the end of 
the period covered by this report based on such evaluation; and 
 
c)   Disclosed in this report any change in the registrant's internal 
control over financial reporting that occurred during the registrant's 
most recent fiscal quarter (the registrant's fourth fiscal quarter in 
the case of an annual report) that has materially affected, or is 
reasonably likely to materially affect, the registrant's internal 
control over financial reporting; and 
 
5.   The registrant's other certifying officer and I have disclosed, based 
on our most recent evaluation of internal control over financial reporting, 
to the registrant's auditors and the audit committee of the registrant's 
board of directors (or persons performing the equivalent functions): 

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

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

Date:  May 16, 2005                                  /s/ Matthew Boyle
                                                     ---------------------
                                                     Matthew Boyle
                                                     President and
                                                     Chief Executive Officer

 
                                                                 EXHIBIT 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Paul A. McPartlin, certify that: 
1.   I have reviewed this Quarterly Report on Form 10-Q of Tech/Ops Sevcon, 
Inc.;
 
2.   Based on my knowledge, this report does not contain any untrue 
statement of a material fact or omit to state a material fact necessary to 
make the statements made, in light of the circumstances under which such 
statements were made, not misleading with respect to the period covered by 
this report;
 
3.   Based on my knowledge, the financial statements, and other financial 
information included in this report, fairly present in all material respects 
the financial condition, results of operations and cash flows of the 
registrant as of, and for, the periods presented in this report;
 
4.   The registrant's other certifying officer and I are responsible for 
establishing and maintaining disclosure controls and procedures (as defined 
in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
 
a)   Designed such disclosure controls and procedures, or caused such 
disclosure controls and procedures to be designed under our supervision, to 
ensure that material information relating to the registrant, including its 
consolidated subsidiaries, is made known to us by others within those 
entities, particularly during the period in which this report is being 
prepared;
 
b)   Evaluated the effectiveness of the registrant's disclosure controls 
and procedures and presented in this report our conclusions about the 
effectiveness of the disclosure controls and procedures, as of the end of 
the period covered by this report based on such evaluation; and

c)   Disclosed in this report any change in the registrant's internal 
control over financial reporting that occurred during the registrant's most 
recent fiscal quarter (the registrant's fourth fiscal quarter in the case 
of an annual report) that has materially affected, or is reasonably likely 
to materially affect, the registrant's internal control over financial 
reporting; and
 
5.   The registrant's other certifying officer and I have disclosed, based 
on our most recent evaluation of internal control over financial reporting, 
to the registrant's auditors and the audit committee of the registrant's 
board of directors (or persons performing the equivalent functions): 
 
a)   All significant deficiencies and material weaknesses in the design or 
operation of internal control over financial reporting which are reasonably 
likely to adversely affect the registrant's ability to record, process, 
summarize and report financial information; and  
 
b)   Any fraud, whether or not material, that involves management or other 
employees who have a significant role in the registrant's internal control 
over financial reporting.
 
Date:  May 16, 2005                                  /s/ Paul A. McPartlin
                                                     ---------------------
                                                     Paul A. McPartlin 
                                                     Chief Financial and
                                                     Accounting Officer 

                                                                EXHIBIT 32.1



                   Certification of Periodic Financial Report
                       Pursuant to 18 U.S.C. Section 1350


     Each of the undersigned officers of Tech/Ops Sevcon, Inc. (the 
"Company") certifies, under the standards set forth in and solely for the 
purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of 
the Sarbanes-Oxley Act of 2002, that the Quarterly Report on Form 10-Q of 
the Company for the quarter ended April 2, 2005 fully complies with the 
requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 
1934 and information contained in that Form 10-Q fairly presents, in all 
material respects, the financial condition and results of operations of 
the Company.



Dated: May 16, 2005                     /s/ Matthew Boyle
                                        -----------------------
                                        Matthew Boyle
                                        Chief Executive Officer



Dated: May 16, 2005                     /s/ Paul A. McPartlin
                                        -----------------------
                                        Paul A. McPartlin
                                        Chief Financial Officer