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

                                  FORM 10-QSB/A

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 for the quarterly period ended June 30, 2005.

[]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
     OF 1934 for the transition period from __________ to ________.


                        Commission file number: 001-16237
                                                ---------

                                  AIRTRAX, INC.
                 ----------------------------------------------
                 (Name of Small Business Issuer in its charter)


             New Jersey                               22-3506376
     -------------------------------       ---------------------------------
     (State or other jurisdiction of       (IRS Employer Identification No.)
     incorporation or organization

                200 Freeway Drive, Unit One, Blackwood, NJ 08012
                ------------------------------------------------
                    (Address of principal executive offices)

                                 (856) 232-3000
                           ---------------------------
                           (Issuer's telephone number)


                     870B Central Avenue, Hammonton NJ 08037
              ----------------------------------------------------
              (Former name, former address and former fiscal year,

                          if changed since last report)


Check whether issuer (1) filed all reports required to be filed by Section 13 or
15(d) of the Exchange Act during the past 12 months (or 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 [ ]

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of
securities under a plan confirmed by a court: Yes [ ] No [ ]

Indicate by check whether the registrants is a shell company (as defined in rule
12b of the Exchange Act). yes [ ] no [X]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: As of August 04, 2005, the issuer had
21,695,735 shares of common stock, no par value, issued and outstanding.

Transitional Small Business Issuer Format (Check One): Yes [ ] No [X]




                                  AIRTRAX, INC.
                  JUNE 30, 2005 QUARTERLY REPORT ON FORM 10-QSB


                                TABLE OF CONTENTS

                                                                           PAGE
                                                                           ----

   PART I -  FINANCIAL INFORMATION

   Item 1.   Financial Statements (Unaudited)

   Balance Sheets                                                            4

   Statements of Operations and Deficit Accumulated During
   Development Stage                                                         5

   Statements of Cash Flows                                                  7

   Notes to Financial Statements                                             8

   Special Note Regarding Forward Looking Statements                        12

   Item 2.   Management's Discussion and Analysis or Plan of Operations     12

   Item 3.   Controls and Procedures                                        14

   PART II - OTHER INFORMATION

   Item 1.   Legal Proceedings                                              15

   Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds    15

   Item 3.   Defaults Upon Senior Securities                                15

   Item 4.   Submission of Matters to a Vote of Security Holders            15

   Item 5.   Other Information                                              15

   Item 6.   Exhibits                                                       15

   SIGNATURES                                                               18


                                        2


                          PART I. FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS



                                  AIRTRAX, INC.

                          (A Development Stage Company)

                              FINANCIAL STATEMENTS

                                  JUNE 30, 2005

                                   (Unaudited)



                                    CONTENTS


                                                                         Page
                                                                         ----

      Balance Sheets                                                      4

      Statements of Operations and Deficit Accumulated
      During Development Stage                                            5

      Statements of Cash Flows                                            6

      Notes to Financial Statements                                       7



                                       3




                                  AIRTRAX, INC.
                          (A Development Stage Company)
                                 BALANCE SHEETS




                                                          June 30, 2005   December 31, 2004
                                                            ------------    ------------
                                                            (Unaudited)      (Audited)
                                                                      
                                     ASSETS
Current Assets
         Cash                                               $  1,098,691    $    641,477
         Accounts receivable                                       2,445            --
         Accrued interest receivable                             244,666          86,667
         Inventory                                             1,673,435         709,281
         Prepaid expenses                                           --             5,113
         Vendor advance                                          173,017          52,017
         Deferred tax asset                                      448,860         224,414
                                                            ------------    ------------
                  Total current assets                         3,641,114       1,718,969

Fixed Assets
         Office furniture and equipment                          111,786          90,714
         Automotive equipment                                     21,221          21,221

         Shop equipment                                           43,619          24,553
         Casts and tooling                                       236,484         205,485
                                                            ------------    ------------
                                                                 413,110         341,973
         Less, accumulated depreciation                          266,592         248,386
                                                            ------------    ------------
                  Net fixed assets                               146,518          93,587

Other Assets
         Advances to FiLCO GmbH                                5,266,136       2,670,000
                Patents - net                                    145,152         117,402
                Bond discount                                    479,167            --
                Utility deposits                                      65              65 
                                                            ------------    ------------
                  Total other assets                           5,890,520       2,787,467
                                                            ------------    ------------

              TOTAL ASSETS                                  $  9,678,152    $  4,600,023
                                                            ============    ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
         Accounts payable                                   $    559,506    $    394,959
         Accrued liabilities                                     424,555         459,565
         Shareholder deposits for stock                             --         1,403,174
         Shareholder notes payable                                33,460          33,455
                                                            ------------    ------------

                  Total current liabilities                    1,017,521       2,291,153

Long Term Convertible Debt                                       500,000            --

             TOTAL LIABILITIES                                 1,517,521       2,291,153
                                                            ------------    ------------

Stockholders' Equity
         Common stock - authorized, 100,000,000
            shares without par value; issued
            and outstanding - 21,639,926 and
            15,089,342, respectively                          19,911,659      10,822,854
         Paid in capital warrants                              2,652,812
            Preferred stock - authorized,
            5,000,000 shares without
            par value; 375,000 issued and outstanding            545,491          12,950
         Deficit accumulated during development stage        (14,742,379)     (8,319,982)
         Deficit prior to development stage                     (206,952)       (206,952)
                                                            ------------    ------------

                  Total stockholders' equity                   8,160,631       2,308,870

              TOTAL LIABILITIES AND
                                                            ------------    ------------
       STOCKHOLDER'S EQUITY                                 $  9,678,152    $  4,600,023
                                                            ============    ============


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

                                        4



                                  AIRTRAX, INC.
                          (A Development Stage Company)
                      STATEMENTS OF OPERATIONS AND DEFICIT
                      ACCUMULATED DURING DEVELOPMENT STAGE
             For the Six Month Periods Ended June 30, 2005 and 2004
                                   (Unaudited)




                                                                          May 19, 1997
                                                                       (Date of Inception)
                                             2005            2004       to June 30, 2005
                                         ------------    ------------    ------------
                                                                
SALES                                    $    167,545    $       --      $  1,190,668

COST OF GOODS SOLD                            160,126            --           630,497
                                         ------------    ------------    ------------

                  Gross Profit (Loss)           7,419            --           560,171

OPERATING AND ADMINISTRATIVE
 EXPENSES                                   2,007,882         848,141      10,956,103
                                         ------------    ------------    ------------

OPERATING LOSS                             (2,000,463)       (848,141)    (10,395,932)

OTHER INCOME AND EXPENSE
         Interest expense                  (4,288,161)        (13,730)     (4,463,225)
         Interest income                      172,300          10,127         258,967
         Other income                             211              94          78,505
                                         ------------    ------------    ------------


NET LOSS BEFORE INCOME TAXES               (6,116,113)       (851,650)    (14,521,685)
                                         ------------    ------------    ------------

INCOME TAX BENEFIT (STATE):
         Current                              224,446          67,770         224,446
         Prior years                             --              --           717,142
                                         ------------    ------------    ------------
                  Total Benefit               224,446          67,770         941,588
                                         ------------    ------------    ------------


NET LOSS BEFORE DIVIDENDS                  (5,891,667)       (783,880)    (13,580,097)

DEEMED DIVIDENDS ON PREFERRED STOCK           479,167            --           667,579

NET LOSS ATTRIBUTABLE TO COMMON            (6,370,834)       (783,880)    (14,247,676)
     SHAREHOLDERS

PREFERRED STOCK DIVIDENDS DURING              (51,563)        (85,937)       (494,703)
     DEVELOPMENT STAGE

DEFICIT ACCUMULATED                      $ (6,422,397)   $   (869,817)   $(14,742,379)
                                         ============    ============    ============


NET LOSS PER SHARE - Basic and Diluted   $       (.33)   $       (.08)

WEIGHTED AVERAGE SHARES OUTSTANDING        19,435,015      10,267,532


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

                                        5



                                  AIRTRAX, INC.
                          (A Development Stage Company)
                      STATEMENTS OF OPERATIONS AND DEFICIT
                      ACCUMULATED DURING DEVELOPMENT STAGE
            For the Three Month Periods Ended June 30, 2005 and 2004
                                   (Unaudited)


                                                                          May 19, 1997
                                                                      (Date of Inception)
                                             2005           2004       to June 30, 2005
                                         ------------    ------------    ------------
                                                                
SALES                                    $     90,554    $       --      $  1,190,668

COST OF GOODS SOLD                            107,765            --           630,497
                                         ------------    ------------    ------------

                  Gross Profit (Loss)         (17,211)           --           560,171

OPERATING AND ADMINISTRATIVE
 EXPENSES                                   1,284,288         549,332      10,956,103
                                         ------------    ------------    ------------


OPERATING LOSS                             (1,301,499)       (549,332)    (10,395,932)

OTHER INCOME AND EXPENSE
         Interest expense                     (34,158)         (6,126)     (4,463,225)
         Interest income                      111,156          10,127         258,967
         Other income                              75              94          78,505
                                         ------------    ------------    ------------
                                                                               

NET LOSS BEFORE INCOME TAXES               (1,224,426)       (545,237)    (14,521,685)
                                         ------------    ------------    ------------

INCOME TAX BENEFIT (STATE):
         Current                              166,301          41,811         224,446
         Prior years                             --              --
                                         ------------    ------------    ------------
                                                                              717,142
                  Total Benefit               166,301          41,811
                                         ------------    ------------    ------------
                                                                              941,588

NET LOSS BEFORE DIVIDENDS                  (1,058,125)       (503,426)    (13,580,097)

DEEMED DIVIDENDS ON PREFERRED STOCK           479,167            --           667,579


NET LOSS ATTRIBUTABLE TO COMMON            (1,537,292)       (503,426)    (14,247,276)
     SHAREHOLDERS

PREFERRED STOCK DIVIDENDS DURING              (51,563)        (40,104)       (494,703)
                                         ------------    ------------    ------------
     DEVELOPMENT STAGE

DEFICIT ACCUMULATED                      $ (1,588,855)   $   (543,530)   $(14,742,379)
                                         ============    ============    ============


NET LOSS PER SHARE - Basic and Diluted   $       (.07)   $       (.05)

WEIGHTED AVERAGE SHARES OUTSTANDING        21,477,816      11,430,485



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

                                        6



                                  AIRTRAX, INC.
                          (A Development Stage Company)
                            STATEMENTS OF CASH FLOWS
             For the Six Month Periods ended June 30, 2005 and 2004
                                   (Unaudited)



                                                                                                 May 19, 1997
                                                                                                   (Date of
                                                                                                  Inception)
                                                                     2005            2004       to June 30, 2005
                                                                 ------------    ------------    ------------
                                                                                        

CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                                         $ (6,370,834)   $   (783,880)   $(14,247,676)
Adjustments to reconcile net loss to net cash
   consumed by operating activities:
        Charges not requiring the outlay of cash:
         Depreciation and amortization                                 21,666          18,106         322,830
             Amortization of bond discount                             20,833            --            20,833
         Equity securities issued for services                        717,593         278,244       3,656,816
         Value of warrants issued                                     944,500            --           944,500
                  Conversion benefit                                3,269,231            --         3,269,231
         Stock issued in settlement of interest obligations            36,986            --            36,986
         Increase in accrual of deferred tax benefit                 (224,446)        (67,770)       (448,860)
             Deemed dividends on preferred stock                      479,167            --           667,579
             Interest accrued on shareholder loan                       2,007           2,925          23,648
       Changes in current assets and liabilities:
                   Increase in accrued interest receivable           (157,999)           --          (244,666)
                   Increase in accounts receivable                     (2,445)        (37,485)         (2,445)
                   Increase in vendor advances                       (121,000)           --          (173,017)
                   Increase (decrease) in accounts payable and
                       accrued liabilities                             45,945        (345,261)        966,299
                   Increase in prepaid expenses                          --              --          (146,957)
                   Increase in inventory                             (964,154)        (33,833)     (1,673,435)
                                                                 ------------    ------------    ------------
                  Net Cash Consumed By
                       Operating Activities                        (2,302,950)       (968,954)     (7,028,334)
                                                                 ------------    ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions of equipment                                             (71,137)        (25,412)       (419,421)
Additions to patent cost                                              (31,460)           --          (189,391)
Advances to Filco GmbH                                             (2,596,136)     (1,000,000)     (5,266,136)
                                                                 ------------    ------------    ------------
                  Net Cash Consumed By
                        Investing Activities                       (2,698,733)     (1,025,412)     (5,874,948)
                                                                 ------------    ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Net proceeds of insurance of convertible debt                       4,277,500            --         4,277,500
Net proceeds of common stock sales                                     55,000       2,457,212       8,627,611
Proceeds of convertible loan                                          409,913            --           409,913
Proceeds from exercise of warrants                                    718,486            --           812,236
Proceeds of sales of preferred stock                                     --              --            12,950
Proceeds from exercise of options                                        --              --            14,344
Borrowings (repayments) of stockholder loans                           (2,002)        (52,005)
                                                                                                       33,118
Preferred stock dividends paid in cash                                   --           (85,937)       (185,274)
Principal payments on installation note                                  --              (471)           (425)
                                                                 ------------    ------------    ------------
 Net Cash Provided By
                      Financing Activities                          5,458,897       2,318,799      14,001,973
                                                                 ------------    ------------    ------------

                  Net (Decrease) Increase In Cash                     457,214         324,433       1,098,691

         Balance at beginning of period                               641,477          37,388            --
                                                                 ------------    ------------    ------------
         Balance at end of period                                $  1,098,691    $    361,821    $  1,098,691
                                                                 ============    ============    ============


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

                                        7


                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)

1.   BASIS OF PRESENTATION

The unaudited interim financial statements of AirTrax, Inc. ("the Company") as
of June 30, 2005 and for the three month and six month periods ended June 30,
2005 and 2004, respectively, have been prepared in accordance with accounting
principals generally accepted in the United States of America. In the opinion of
management, such information contains all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for such
periods. The results of operations for the quarter and six month period ended
June 30, 2005 are not necessarily indicative of the results to be expected for
the full fiscal year ending December 31, 2005.

Certain information and disclosures normally included in the notes to financial
statements have been condensed or omitted as permitted by the rules and
regulations of the Securities and Exchange Commission, although the Company
believes the disclosure is adequate to make the information presented not
misleading. The accompanying unaudited financial statements should be read in
conjunction with the financial statements of the Company for the year ended
December 31, 2005.

2.   RESTATEMENTS

Certain errors effecting the June 30, 2005 financial statements have been
discovered during a review by management. Correcting these errors resulted in an
increase in common stock and a reduction in paid in capital - warrants as of
June 30, 2005; and changes in the net losses attributable to common shareholders
with a resultant increase in the deficit accumulated during development stage,
and certain changes in the statements of cash flows, for the three and six month
periods ended June 30, 2005. The June 30, 2005 financial statements have,
therefore, been restated to correct these errors. The restated amounts are
compared with the amounts previously reported in the following tables.


                                 BALANCE SHEET:


                              As Originally
                                Presented         Adjustments         As Restated
                                ---------         -----------         ------------
                                                             
Stockholders'
  Equity:

  Common stock                $  15,005,573       $ 3,269,231 (1)     $ 19,911,659
                                                    1,525,000 (2)
                                                      111,855 (3)

  Paid in capital-warrants        3,233,312        (1,525,000)(2)        2,652,812
                                                      944,500  (4)

  Preferred stock                   545,491                  --            545,491

  Deficit accumulated during
  development stage             (10,416,793)         (944,500)(4)      (14,742,379)
                                                   (3,269,231)(1)
                                                     (111,855)(3)

  Deficit accumulated prior
  to development stage             (206,952)                 --           (206,952)

                              -------------       ------------------  ------------
  Total Stockholders' Equity  $   8,160,631       $         --        $  8,160,631
                              =============       ==================  ============

                                        8

                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)



2.   RESTATEMENTS (CONTINUED)


                      STATEMENTS OF OPERATIONS AND DEFICIT
                      ACCUMULATED DURING DEVELOPMENT STAGE



                                            Six Months Ended June 30, 2005    May 19, 1997 (Date of Inception) to June 30, 2005
                               -------------------------------------------   ----------------------------------------------------

                              As Originally                                  As Originally
                                 Presented   Adjustments       As Restated      Presented        Adjustments         As Restated
                               -----------   -----------       -----------    -------------      ------------        -----------
                                                                                                   
Operating and Administrative
    expenses                   $(2,007,882)  $   --            $ (2,007,882)   $(10,844,248)     $   (111,855)(3)    $(10,956,103)
Interest expense                   (74,430)   (3,269,231)(1)     (4,288,161)       (249,494)       (3,269,231)(1)      (4,463,225)
                                                (944,500)(4)                                         (944,500)(4)
                                             -----------                                         ------------

Loss accumulated during
development stage              $(2,208,666)  $(4,213,731)       $(6,422,397)   $(10,416,793)     $ (4,325,586)       $(14,742,379)
                                             ===========                                         ============




                             STATEMENT OF CASH FLOWS




                              As Originally                                  As Originally
                                Presented   Adjustments       As Restated      Presented        Adjustments         As Restated
                              -----------   -----------       -----------    -------------      ------------        -----------
                                                                                                  
Operating Activities:

Net loss                      $(2,157,103)  $(4,213,731)(5)   $ (6,370,834)    $(9,922,090)      $(4,325,586)(5)    $(14,247,676)
Charges not requiring outlay
   of cash:
Equity securities issued for
    services                         --             --                --         3,544,961           111,855 (3)       3,656,816
Conversion benefit                   --       3,269,231 (1)      3,269,231            --           3,269,231 (1)       3,269,231
Value of warrants                    --         944,500 (4)        944,500            --             944,500 (4)         944,500
                                            -----------                                         ------------

Net cash consumed by
Operating activities          $(2,302,950)  $       --        $ (2,302,950)   $ (7,028,334)     $       --          $ (7,028,334)
                                            -----------                                         ------------



(1)  Conversion benefit recognized as interest on converted notes.
(2)  Reversal of value originally allocated to warrants as described in Note #3;
     see (4) for replacement amount.
(3)  Effect of prior year correction of shares issued for services.
(4)  Portion of the proceeds of sale of convertible notes allocated to warrants
     issued with the notes; this allocation resulted in a discount on the notes
     which has been accounted for as additional interest, as described in Note
     #3
(5)  Net amount of charges on Statement of Operations and Deficit Accumulated
     During Development Stage.

                                        9

                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


3.   COMMON STOCK AND WARRANTS

The certificate of incorporation was amended on March 28, 2005 to increase the
number of authorized shares to 100,000,000 for the common no par stock, and to
5,0000,000 for the preferred no par stock.

On February 11, 2005, the Company issued $5,000,000 of 6% convertible promissory
notes, which were convertible into Company common stock and two classes of
warrants to purchase Company common stock. The notes were to mature on August
10, 2005. The Company retained the right to require conversion of the notes at a
price of $1.30 per share. Conversion occurred on March 29, 2005 and 3,846,154
shares of common stock were issued. In addition, warrants to purchase common
stock in connection with this transaction as follows: 1,923,077 Class A warrants
and 961,538 Class B warrants. The Class A warrants are exercisable for a five
year period at a price per share of $2.11. As partial compensation, the
broker-dealer which arranged this transaction was awarded 384,616 warrants to
purchase common stock at $1.85 per share, and an additional 100,000 were issued
@ $1.00 per share.

                                       10


                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)


3. COMMON STOCK AND WARRANTS (continued)

This issuance of convertible promissory notes and warrants was accounted for as
required by Emerging Issues Task Force (EITF)98-5 "Accounting for Securities
with Beneficial Conversion Features or Contingently Adjustable Conversion
Ratios" and EITF 00-27 "Application of Issue No. 98-5 to Certain Convertible
Investments." Accordingly, expense was increased by $944,500 representing the
value of the warrants and by $3,269,231 representing the value of the conversion
priviledge.

On May 14, 2005, the Company issued a $500,000 8% convertible note. The note is
scheduled for maturity in two years. During that period, it can be converted to
stock at a rate of $1.30 per share, which would translate to 384,615 shares.
Accompanying the convertible note were 384,615 warrants to purchase common stock
at $2.11 per share; these warrants are exercisable over a five year period.

A total of 8,536,298 warrants was outstanding at June 30, 2005 as follows:



                                                                            Other        Total
                                                Class A     Class B        Warrants     Warrants
                                              ----------   ----------    ----------    ----------
                                                                           
      Outstanding at December 31, 2004              --           --       5,537,763     5,537,763
      Issued in connection with sale
        of  $5,000,000 in convertible notes    1,923,077      961,538       484,616     3,369,231

      Warrants issued in conjunction with
          $500,000 of convertible debt              --        384,615          --         384,615
      Other warrants issued                         --           --          37,689        37,689
      Reductions:
          Warrants exercised
                                                    --           --        (593,000)     (593,000)
          Warrants voided                           --           --        (200,000)     (200,000)
                                              ----------   ----------    ----------    ----------
      Outstanding, June 30, 2005               1,923,077    1,346,153     5,267,068     8,536,298
                                              ==========   ==========    ==========    ==========

                                       11


                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)

3.   COMMON STOCK AND WARRANTS (continued)

Shares of common stock were issued during the second quarter and first six
months of 2005 as follows:

                                                  Second
                                                  Quarter    Six Months
                                                 ---------   ---------
     Conversion of $5,000,000 notes                   --     3,846,154
     Private placement sales                          --        68,750
     Shares issued based on warrants exercised     130,858     593,000
     Issuance of shares sold in prior year            --     1,749,827
     Shares issued for services                    264,400     264,400
     Shares issued in settlement of interest
       on convertible notes                         28,453      28,453
                                                 ---------   ---------
           Total shares issued                     423,711   6,550,584
                                                 ---------   ---------

4.   SUPPLEMENTAL CASH FLOW INFORMATION

Cash paid for interest was $5, 803 and $10,135, respectively, for the six month
periods ended June 30, 2005 and June 30, 2004. There was no cash paid for income
taxes during either the 2005 or 2004 six month periods.

There were no noncash investing activities during either the 2005 or 2004
periods. The following noncash financing activities occurred during these
periods.

     a.   During the second quarter of 2005, the Company issued 24,853 shares in
          settlement of the interest obligation on its $5,000,000 convertible
          issue prior to the conversion of the notes to stock.

     b.   Shares of common stock were issued for services in 2005 and 2004;
          these totaled 224,000 shares and 163,745 shares, respectively.

     c.   Shares were issued in 2005 and 2004 in settlement of shares paid for
          in prior years. These amounted to 1,749,827 shares and 30,000 shares,
          respectively.

                                       12


                                  AIRTRAX, INC.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (Unaudited)

5.   OPERATING AND ADMINISTRATIVE EXPENSES

The following details expenses incurred during the six month periods ended June
30, 2005 and 2004:

                                                  2005           2004
                                              ----------     ----------

     Options Expense                          $   83,650     $     --
     Payroll                                     254,894        150,573
     Marketing                                   202,978         32,617
     Production Costs                            152,705         56,175
     Professional Fees                           306,068         66,674
     Consulting Expenses                         407,943        285,275
     Insurance                                   129,879         54,480
     Penalties                                   120,429            --
     Other Expenses                              349,336        202,347
                                              ----------     ----------

                  Totals                      $2,007,882     $  848,141
                                              ----------     ----------

6.   CONTINGENCY

The Company has a tentative agreement to purchase 75.1% of the stock of FiLCO
GmBH (FiLCO), a German manufacturer of fork trucks with a manufacturing facility
in Mulheim, Germany. During the pendency of the tentative agreement, the Company
has agreed to make advances to FiLCO. Through June 30, 2005, advances totaling
$5,266,236 had been made. A portion of these advances may be converted to
capital on the books of FiLCO. The seller, who will continue to own the
remaining 24.9% of the FiLCO stock, has agreed that if the Company converts
$1,220,000 of its advances to capital he will also convert to FiLCO capital a
loan of 1,225,000 Euros that FiLCO owes to him. As additional consideration for
this FiLCO stock purchase, the Company has agreed to pay the seller 12,750 Euros
and to issue to the seller 900,000 warrants to purchase Company stock; these
warrants would be exercisable at $.01 per share. The Company has appointed the
seller of the FiLCO stock a director of the Company and upon a closing of the
acquisition would grant him options to purchase 100,000 shares of Company stock
for $.01. Additionally, the Company agreed to advance funds, if needed, to FiLCO
to provide for its working capital needs. Any advances made under the latter
provision would be collateralized by the remaining 24.9% of FiLCO stock and
would be repaid only from dividends paid on the stock.

As of June 30, 2005, the Company had not concluded the contract and had not
issued any of the warrants or options contemplated by the tentative agreement.

                                       13



Item 2. Management's Discussion and Analysis and Results of Operations Forward
        Looking Statements

This report contains forward-looking statements within the meaning of Section
27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934. These statements relate to future events or our future financial
performance. In some cases, you can identify forward-looking statements by
terminology such as "may," "will," "should," "expect," "plan," "anticipate,"
"believe," "estimate," "predict," "potential" or "continue," the negative of
such terms, or other comparable terminology. These statements are only
predictions. Actual events or results may differ materially from those in the
forward-looking statements as a result of various important factors. Although we
believe that the expectations reflected in the forward-looking statements are
reasonable, such should not be regarded as a representation by AIRTRAX, Inc., or
any other person, that such forward-looking statements will be achieved. The
business and operations of AIRTRAX, Inc. are subject to substantial risks, which
increase the uncertainty inherent in the forward-looking statements contained in
this report.

Overview

Since 1995, substantially all of our resources and operations have directed
towards the development of the omni-directional wheel and related components for
forklift and other material handling applications. Many of the components,
including the unique shaped wheels, motors, and frames, have been specially
designed by us and specially manufactured for us. Four pilot models of the
commercial omni-directional lift truck are operational and have been used for
extensive testing over the past few years.

We have completed our initial production run consisting of 10 units of our
Sidewinder ATX-3000 Omni-Directional Lift Truck. Two of these vehicles have been
sold to consumers while several of the other eight trucks will be used for
additional testing including UL (Underwriters Laboratories) compliance. Unit
assembly for the first 10 units was completed by us at the H&R Industries
facility in Warminster, PA. ANSI testing is completed using specified mast and
will be continued throughout the second and third quarters on optional mast to
be used with this vehicle. Final UL compliance must be completed at the plant of
initial and final assembly. Following required compliance testing, we expect to
sell the remainder of these units to select dealers in the United States. We
have received orders for these units.

We have incurred losses and experienced negative operating cash flow since our
formation. For the three months ended June 30, 2005 and 2004, we had a net loss
of $(1,537,292) and $(503,426), respectively. We expect to continue to incur
significant expenses. Our operating expenses have been and are expected to
continue to outpace revenues and result in significant losses in the near term.
We may never be able to reduce these losses, which will require us to seek
additional debt or equity financing.

Our principal executive offices are located at 200 Freeway Drive, Unit One,
Blackwood, NJ 08012 and our telephone number is (609) 567-7800. We are
incorporated in the State of New Jersey.

Company History

We were incorporated in the State of New Jersey on April 17, 1997. On May 19,
1997, we entered into a merger agreement with a predecessor company that was
incorporated on May 10, 1995. We were the surviving company in the merger.

Effective November 5, 1999, we merged with MAS Acquisition IX Corp ("MAS"), and
were the surviving company in the merger. Pursuant to the Agreement and Plan of
Merger, as amended, each share of common stock of MAS was converted to 0.00674
shares of our company. After giving effect to fractional and other reductions,
MAS shareholders received 57,280 of our shares as a result of the merger.

                                       13


In March 2004, we reached an agreement in principal, subject to certain closing
conditions, with Fil Filipov to acquire 51% of the capital stock of Filco GmbH,
a German corporation. In April 2003, Filco GmbH acquired substantially all of
the assets of Clark Material Handling of Europe GmbH which were located at
Clark's facility in Rheinstrasse Mulheim a.d. Ruhr, Germany. These assets
consisted of all of the tooling, machinery, equipment, inventory, intellectual
property, office furniture and fixtures, and personnel necessary to build the
entire Clark line of lift trucks, but excluded the building and land, as well as
the rights to the Clark name. Further, Filco GmbH has entered into an 18-month
lease agreement with the current property owner with an option to purchase the
200,000 square foot building and land for 4.7 million euros, and Filco GmbH has
been operating this plant since July 1, 2003.

In October 2004, Mr. Filipov and we agreed to modify our agreement in principal
so as to increase the number of shares of the capital stock of Filco GmbH which
we will acquire, if we finalize the acquisition, from 51% to 75.1%. The purpose
of this change is to give us control of Filco GmbH in accordance with USGAAP and
German law considerations regarding consolidation and capitalization. Further,
this change was offered and accepted in consideration of our agreeing to advance
Filco additional funds, in the form of a loan, to fund the start up of the Filco
operation prior to the consummation of the transaction. All other conditions and
terms of the agreement between the parties shall remain the same.

We have not yet finalized nor executed the acquisition agreement but have loaned
Filco GmbH an aggregate principal amount of $2,700,000 pursuant to a series of
unsecured promissory notes. We have used proceeds from the private placement
offerings that we completed during 2004 and 2005 to fund such loans. Filco GmbH
has informed us its estimated working capital needs during the next year will be
approximately $5,000,000, with $1,500,000 needed during January 2005, in order
for it to achieve profitable operations. Should we complete the acquisition of
Filco GmbH, we will need to raise additional capital in order to fund the
working capital needs of Filco GmbH.

In general, the Filco transaction could provide us access to strategic
partnerships in personnel and successful business ventures, sales and market
exposure in Europe.

The proposed acquisition of Filco may include a leased manufacturing facility,
with an experienced workforce, inventory, intellectual property, and machinery
sufficient to fill 200,000 square feet of assembly and manufacturing. Filco
could provide us with cliental throughout Europe and the Middle East. This could
provide us with the ability to sell a complete line of lift trucks beyond the
limited sized Sidewinder Omni-Directional Lift Truck. It would provide
manufacturing or assembly for our products, including, but not limited to, the
aerial work platforms or any other products we develop or can contract to
assemble with other companies.

In addition, if the acquisition is completed we anticipate that we will
establish manufacturing capability in Europe, to complement our manufacturing in
the United States. We currently purchase a high percentage of our parts in
Europe, including, but not limited to, the frames from Bulgaria, motors and
controllers manufactured in the Czech Republic and Sweden, and transmissions,
brakes and seats manufactured in Germany. The mast could be manufactured, the
frames could be powder coated (painted), and European parts could be assembled
at the Filco plant. Partially assembled vehicles would be shipped to the United
States for final assembly. Wheels and other parts for the vehicles may be sold
in Europe or Middle Eastern countries could be shipped from the United States
for the completion of manufacturing at Filco. We believe we could cut
manufacturing costs because our material handling equipment could be
manufactured in the continent in which it is sold, i.e., Europe. With our
manufacturing capabilities in the United States, this potential acquisition
would allow a portion of the Sidewinder becoming assembled and manufactured in
each of the two continents that purchase and use about 70% of all material
handling equipment worldwide.

                                       14


The primary objective that must be achieved to reach the aforementioned goal(s)
is to secure the necessary financing required to fund the acquisition and
manufacturing objectives of Filco and us. There can be no assurance that we will
be able to raise sufficient capital necessary to complete the acquisition and
fund the manufacturing objectives of Filco and us.

Loans to Filco GmbH

From May 5, 2003 through September 2, 2003, we loaned Filco $365,435 to acquire
our initial interest in Filco. Such funds were provided in the form of a loan
because we were not able to come up with sufficient funding to acquire our
initial interest. Filco repaid principal and interest under this loan to us.

In March of 2004, a tentative agreement was negotiated with the principals of
Filco in connection with the proposed acquisition. Our management determined to
provide Filco limited funding in the form of loans, until financing could be
obtained which would help guarantee that the operating capital needed for Filco
operations could, in fact, be obtained. The tentative agreement reached with
Filco provided that we would take a 51% controlling ownership interest in Filco.
The tentative agreement required that we provide sufficient funding, which the
parties estimated would be approximately $1.3 million to be allocated in the
form of equity in Filco. The tentative agreement required that we secure a
guaranteed credit line for Filco of not less than $5 million to be used as
operating capital. A later addendum to the tentative agreement stated that we
would acquire 75.1% controlling ownership interest in Filco.

The amounts loaned to Filco to date, even if unrecoverable, would not prevent us
from commencing the manufacture of the Sidewinder Omni-Directional Lift Truck.
The manufacture and sale of omni-directional material handling equipment is our
primary goal. During the second quarter of 2005, we realized limited revenues f
from the first sales of the Sidewinder Omni-Directional Lift Truck.

We believe that our unsecured loans to Filco are recoverable if the proposed
acquisition is not completed. Should Filco default with loan repayment, if such
payment were due and requested, it would be much easier to put Filco into
bankruptcy in Germany than it would be in the United States. Should Filco be put
into bankruptcy, we, as the largest creditor, would be in position to do a legal
takeover through bankruptcy administrators.

We loaned Filco approximately $2.7 million through the end of 2004 and loaned an
additional $1.5 million during the first quarter of 2005. We intend to provide
another $5 million to Filco, either in the form of guaranteed credit lines or
through additional sales our securities.

Filco GmbH's Financial Condition

The improvement of Filco's financial condition and results of operations, as set
forth below, furthers our belief that we would be able to recover principal and
interest due under our unsecured loans to Filco in the event that the proposed
acquisition is not completed.

Filco manufactured approximately 550 lift trucks in 2003 and very limited
numbers in 2004. In 2004, Filco did not have adequate operating capital to
conduct business operations and had numerous issues with its worker's union to
resolve. It was and is considered by Filco's management, a better long term
negotiating tactic with unions to threaten to close the facility completely than
to attempt to run the facility during negotiations. Accordingly, for this reason
as well as the lack of funding, Filco's plant was closed for much of 2004 and
the beginning of 2005.

Filco reached accord with the union on March 30, 2005. Employees will be
required to work a 40-hour week instead of 35 prior to additional hires. Wages
have been decreased 20%. The resolution of the problems Filco was experiencing
with its union is critical to the future success of the company. In addition,
the loans that we granted to Filco as of the date hereof have created
considerable improvements in Filco's financial condition and results of
operations.

                                       15


As a result of the above, Filco recommenced production of standard forklifts
during the second quarter of 2005. In April 2005, Filco shipped new trucks and
at least 14 re-conditioned vehicles. In addition, Filco began the assembly of a
Russian tractor for distribution in Europe. This agreement calls for the
production of 700 units to be assembled each year at a price of 2,800 Euros
each. The Russian company will supply all parts. It is anticipated that Filco
will be in full forklift production late in the third quarter of 2005. The final
production schedule is contingent upon supply of parts from various venders.

Results of Operations - Three Months Ended June 30, 2005 compared with Three
Months Ended June 30, 2004

We have been a development stage company for the periods ended June 30, 2005 and
2004 and have not engaged in full-scale operations for the periods indicated.
The limited revenues for the periods have been derived from the first sales of
the Sidewinder Omni-Directional Lift Truck. During 2005, we expect to transition
from a development stage company to an operating company as we begin production
and sales of the Sidewinder Omni-Directional Lift Truck. Consequently,
management believes that the year-to-year comparisons described below are not
indicative of future year-to-year comparative results.

Revenues

For the three-month period ended June 30, 2005, the Company had sales revenue of
$90,544. This compares to revenues of $-0- for the three months ended June 30,
2004. The increase in sales revenue represents the first sales of the SIDEWINDER
Omni-Directional Lift Truck to Airtrax Canada, a non-affiliate.

Cost of Goods Sold

The Company's cost of goods sold for the three months ended June 30, 2005
amounted to $107,765. For the three months ended June 30, 2004, the Company's
cost of goods sold was $-0-. The Company's $107,765 cost of goods sold reflects
the cost of the lift trucks sold during the three months ended June 30, 2005.

The Company is entitled to a benefit for the effect on income taxes on the net
operating loss. Accordingly, a benefit in the amount of $166,301 has been
recorded for the second quarter of 2005 and $41,811 was recorded during the
second quarter of 2004.

Operating and Administrative Expenses

Operating and administrative expenses includes administrative salaries and
overhead. For the three months ended June 30, 2005, the Company's operating and
administrative expenses totaled $1,284,288. Operating and administrative
expenses totaled $549,332 for the three months ended June 30, 2004. For the
three months ended June 30, 2005 operating and administrative expenses increased
$734,956 compared with the same period of 2004. These changes are a result of
the time and material costs preparing for production of the SIDEWINDER and other
production related issues including labor and materials used to outfit the new
Airtrax assembly plant in Blackwood NJ.

Research and Development

We had no research and development costs for the three months ended June 30,
2005.

Loss Before Income Taxes

Loss before income taxes for the three month period ended June 30, 2005 totaled
$1,224,426. For the three months ended June 30, 2004, loss before income taxes
totaled $545,237. The increase in loss before income tax for the three months
ended June 30, 2005 compared with the same period of 2004 was caused by the time
and material allocations preparing for production of the SIDEWINDER and other
production related issues including labor and materials used to outfit the new
Airtrax assembly plant in Blackwood NJ.

Preferred Stock Dividends

During the three months ended June 30, 2005, the Company paid $51,563 dividends
on preferred stock. During the three months ended June 30, 2004, the Company
paid dividends on preferred stock in the amount of $-0-. The preferred stock
dividends are payable to a company that is owned by our President.

Results of Operations - Six Months Ended June 30, 2005 compared with Six Months
Ended June 30, 2004

We have been a development stage company for the six months ended June 30, 2005
and 2004 and have not engaged in full-scale operations for the periods
indicated. The limited revenues for the periods have been derived from the first
sales of the Sidewinder Omni-Directional Lift Truck. During 2005, we expect to
transition from a development stage company to an operating company as we begin
production and sales of the Sidewinder Omni-Directional Lift Truck.
Consequently, management believes that the year-to-year comparisons described
below are not indicative of future year-to-year comparative results.

Revenues

For the six-month period ended June 30, 2005, the Company had sales revenue of
$167,545. This compares to revenues of $-0- for the six months ended June 30,
2004. The increase in sales revenue represents the first sales of a total of 4
SIDEWINDER Omni-Directional Lift Trucks plus batteries and chargers.

Cost of Goods Sold

The Company's cost of goods sold for the six months ended June 30, 2005 amounted
to $160,126. For the six months ended June 30, 2004, the Company's cost of goods
sold was $-0-. The Company's $160,126 cost of goods sold reflects the cost of
the lift trucks sold during the six months ended June 30, 2005.

The Company is entitled to a benefit for the effect on income taxes on the net
operating loss. Accordingly, a benefit in the amount of $224,446 has been
recorded for the six months ended June 30, 2005 and $67,770 was recorded during
the six months ended June 30, 2004.

Operating and Administrative Expenses

Operating and administrative expenses includes administrative salaries and
overhead. For the six months ended June 30, 2005, the Company's operating and
administrative expenses totaled $2,007,882. Operating and administrative
expenses totaled $848,141 for the six months ended June 30, 2004. For the six
months ended June 30, 2005 operating and administrative expenses increased
$1,159,741 compared with the same period of 2004. These changes are a result of
the time and material costs preparing for production of the SIDEWINDER and other
production related issues including labor and materials used to outfit the new
Airtrax assembly plant in Blackwood NJ.

Research and Development

We had no research and development costs for the six months ended June 30, 2005.

                                       16


Loss Before Income Taxes

Loss before income taxes for the six month period ended June 30, 2005 totaled
$6,116,113. For the six months ended June 30, 2004, loss before income taxes
totaled $851,650. The principal reason for the increase in loss before income
taxes for the six months ended June 30, 2005 compared with the same period of
2004 was two amounts charged to interest expense which totaled $4,213,731. These
charges stemmed from the convertible bond issue and are described in Note 3 to
the financial statements. Other factors contributing to the increase in the 2005
loss were time and materials devoted to preparing for production of the
SIDEWINDER and preparing the new assembly plant in Blackwood New Jersey.

Preferred Stock Dividends

During the six months ended June 30, 2005, the Company paid $51,563 on preferred
stock. During the six months ended June 30, 2004, the Company paid dividends on
preferred stock in the amount of $-0-. The preferred stock dividends are payable
to a company that is owned by our President.

Liquidity and Capital Resources

As of June 30, 2005, the Company's cash on hand was $1,098,691 and working
capital was $2,623,593. Since its inception, the Company has financed its
operations through the private placement of its common stock. During the six
months ended June 30, 2005, the Company sold an aggregate of 68,750 shares of
common stock to accredited and institutional investors. During the three months
ended June 30, 2004, the Company sold an aggregate of 1,778,875 shares of common
stock to accredited and institutional investors and issued an aggregate of
163,745 shares of common stock in consideration for services rendered.

The Company anticipates that its cash requirements for the foreseeable future
will be significant. In particular, management expects substantial expenditures
for inventory, production, and advertising in anticipation of the rollout of its
omni-directional forklift. The Company expects that it will be required to raise
funds through the private or public offering of its securities.

The Company's initial production run of ten SIDEWINDER Omni-Directional Lift
Trucks was completed in the first quarter of 2005. The Company will need
additional funds to support production requirements beyond the initial
production run of its forklift which are estimated to be $10,000,000. Of the
total amount, approximately 25% is projected for parts and component inventory
and manufacturing costs, with the balance projected as general operating
expenditures, which includes overhead and salaries and the additional funds to
complete the proposed acquisition of the 75.1% interest in Filco GmbH ("Filco"),
primarily for Filco's working capital needs. As of June 30, 2005, the Company
has loaned to Filco a total of $5,266,136. The Company intends to complete the
acquisition of Filco once operating capital for Filco is secured to finance
their operations. The Company leased facilities starting in the second quarter
of 2005 as corporate headquarters. This building will also facilitate the
assembly of the SIDEWINDER and other omni-directional products, partial assembly
of Filco lift trucks, if the proposed acquisition is completed, warranty work,
and product distribution. The Company currently rents or leases space at
Warminster PA and Flemington NJ. These leases and/or rentals will be terminated
as the workload permits.

As of June 30, 2005, our working capital was $2,623,593. Fixed assets, net of
accumulated depreciation, and total assets, as of June 30, 2005 and 2004, were
$146,518 and $9,678,152, respectively. Current liabilities as of June 30, 2005
were $1,017,521.

                                       17


Item 3. Controls and Procedures

As of the end of the period covered by this report, we conducted an evaluation,
under the supervision and with the participation of our chief executive officer
and chief financial officer of our disclosure controls and procedures (as
defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act). Based upon
this evaluation, our chief executive officer and chief financial officer
concluded that our disclosure controls and procedures are effective to ensure
that information required to be disclosed by us in the reports that we file or
submit under the Exchange Act is recorded, processed, summarized and reported,
within the time periods specified in the Commission's rules and forms. There was
no change in our internal controls or in other factors that could affect these
controls during our last fiscal quarter that has materially affected, or is
reasonably likely to materially affect, our internal control over financial
reporting.

                           Part II - OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On May 31, 2005, we entered into a 8% Series B Unsecured Convertible Debenture
and Warrants Purchase Agreement (the "Purchase Agreement") with one accredited
investor pursuant to which we sold a $500,000 principal amount unsecured
convertible debenture (the "Debenture") convertible into shares of our common
stock, no par value, and stock purchase warrants (the "Warrants") to purchase
shares of our common stock to a certain investor who is a party to the Purchase
Agreement (the "Investor") for an aggregate purchase price of $500,000.

The Debenture matures on May 31, 2007 and pays simple interest quarterly
accruing at the annual rate of 8%, either in the form of our common stock, which
shall be valued at the conversion price in effect on the trading day prior to
the date interest is due, or cash, each at our option. The Debenture is
convertible into shares of our common stock at a conversion price equal to
$1.30, subject to adjustment in certain events, including, without limitation,
upon our consolidation, merger or sale of all or substantially all of our
assets, a reclassification of our common stock, or any stock splits,
combinations or dividends with respect to our common stock. We may in our
discretion require that the Investor convert all or a portion of the Debenture
and the Investor may in its discretion require that we redeem all or a portion
of the Debenture.

In addition, we issued 384,615 Warrants to the Investor, representing an amount
of Warrants equal to 100% of the quotient of (i) the principal amount of the
Debenture issued at the closing date divided by (ii) the conversion price on the
closing date. The Warrants are exercisable at a price equal to $2.11, subject to
adjustment in certain events, including, without limitation, upon our
consolidation, merger or sale of all or substantially all of our assets, a
reclassification of our common stock, or any stock splits, combinations or
dividends with respect to our common stock, from the date of issuance until 5
years after the closing date.

                                       18


First Montauk Securities Corp. (the "Selling Agent") acted as selling agent in
connection with the offering. We issued a total of 38,462 Warrants on May 31,
2005 to the Selling Agent and the Selling Agent received gross fees of $65,000,
as consideration for services performed in connection with the issuance of the
Debenture and Warrants to the Investor pursuant to the Purchase Agreement. The
Selling Agent has no obligation to buy any Debenture or Warrants from us. In
addition, we have agreed to indemnify the Selling Agent and other persons
against specific liabilities under the Securities Act of 1933, as amended.

The issuance of the aforementioned securities was exempt from registration
requirements of the Securities Act of 1933 pursuant to Section 4(2) of such
Securities Act and Regulation D promulgated thereunder based upon the
representations of each of the purchasers that it was an "accredited investor"
(as defined under Rule 501 of Regulation D) and that it was purchasing such
securities without a present view toward a distribution of the securities. In
addition, there was no general advertisement conducted in connection with the
sale of the securities.

Item 3. Defaults Upon Senior Securities

     None.

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

     None.

Item 5. Other Information

     None.

Item 6. Exhibits

     (a) Exhibits.


3.1     Certificate of Incorporation of Airtrax, Inc. dated April 11, 1997.
        (Filed as an exhibit to the Company's Form 8-K filed with the Securities
        and Exchange Commission on November 19, 1999).

3.2     Certificate of Correction of the Company dated April 30, 2000 (Filed as
        an exhibit to Company's Form 8-K filed with the Securities and Exchange
        Commission on November 17, 1999).

3.3     Certificate of Amendment of Certificate of Incorporation dated March 19,
        2001 (Filed as an exhibit to Company's Form 8-K filed with the
        Securities and Exchange Commission on November 17, 1999).

3.4     Certificate of Amendment of Certificate of Incorporation dated April 1,
        2005 (Filed as an exhibit to Company's Form 10-QSB filed with the
        Securities and Exchange Commission on May 16, 2005).

3.5     Amended and Restated By-Laws of the Company. (Filed as an exhibit to the
        Company's Form 8-K filed with the Securities and Exchange Commission on
        November 19, 1999).

4.1     Form of Common Stock Purchase Warrant issued to investors pursuant to
        the May 2004 private placement. (Filed previously)

4.2     Form of Common Stock Purchase Warrant dated as of November 22, 2004 and
        November 23, 2004. (Filed as an exhibit to the Company's Form 8-K filed
        with the Securities and Exchange Commission on November 30, 2004).

                                       19


10.1    Agreement and Plan of Merger by and between MAS Acquisition IX Corp. and
        Airtrax , Inc. dated November 5, 1999. (Filed as an exhibit to the
        Company's Form 8-K filed with the Securities and Exchange Commission on
        January 13, 2000).

10.2    Employment agreement dated April 1, 1997 by and between the Company and
        Peter Amico. (Filed as an exhibit to the Company's Form 8-K/A filed with
        the Securities and Exchange Commission on January 13, 2000).

10.3    Employment agreement dated July 12, 1999, by and between the Company and
        D. Barney Harris. (Filed as an exhibit to the Company's Form 8-K/A filed
        with the Securities and Exchange Commission on November 19, 1999).

10.4    Consulting Agreement by and between MAS Financial Corp. and Airtrax,
        Inc. dated October 26, 1999. (Filed as exhibit to the Company's Form 8-K
        filed with the Securities and Exchange Commission on November 19, 1999).

10.5    Employment Agreement effective July 1, 2002 by and between the Company
        and Peter Amico (filed as an exhibit to the Company's Form 10-KSB for
        the period ended December 31, 2002)

10.6    Agreement dated July 15, 2002 by and between the Company and Swingbridge
        Capital LLC and Brian Klanica. (Filed as an exhibit to the Company's
        Form 8-K filed on August 7, 2002).

10.7    Purchase Agreement, dated November 22, 2004, by and among Airtrax, Inc.
        and Excalibur Limited Partnership, Stonestreet Limited Partnership,
        Whalehaven Capital Fund. (Filed as an exhibit to the Company's Form 8-K
        filed on November 30, 2004).

10.8    Joinder to the Purchase Agreement, dated November 23, 2004, by and among
        Airtrax, Inc. and Excalibur Limited Partnership, Stonestreet Limited
        Partnership and Linda Hechter. (Filed as an exhibit to the Company's
        Form 8-K filed on November 30, 2004).

10.9    Registration Rights Agreement, dated November 22, 2004, by and among
        Airtrax, Inc. and Excalibur Limited Partnership, Stonestreet Limited
        Partnership, Whalehaven Capital Fund and First Montauk Securities Corp.
        (Filed as an exhibit to the Company's Form 8-K filed on November 30,
        2004).

10.10   Joinder to the Registration Rights Agreement, dated November 23, 2004,
        by and among Airtrax, Inc. and Excalibur Limited Partnership,
        Stonestreet Limited Partnership, Linda Hechter and First Montauk
        Securities Corp. (Filed as an exhibit to the Company's Form 8-K filed on
        November 30, 2004).

10.11   Subscription Agreement, dated February 11, 2005, by and among Airtrax,
        Inc. and the investors named on the signature page thereto (Filed as an
        exhibit to the Company's Form 8-K filed on February 11, 2005).

10.12   Form of Series A Convertible Note of Airtrax, Inc. dated as of February
        11, 2005 (Filed as an exhibit to the Company's Form 8-K filed on
        February 11, 2005).

10.13   Form of Class A Common Stock Purchase Warrant of Airtrax, Inc. dated as
        of February 11, 2005 (Filed as an exhibit to the Company's Form 8-K
        filed on February 11, 2005).

                                       20


10.14   Form of Class B Common Stock Purchase Warrant of Airtrax, Inc. dated as
        of February 11, 2005 (Filed as an exhibit to the Company's Form 8-K
        filed on February 11, 2005).

10.15   Series B Unsecured Convertible Debenture and Warrants Purchase
        Agreement, dated May 31, 2005, by and between Airtrax, Inc. and the
        investor named on the signature page thereto (Filed as an exhibit to the
        Company's Form 8-K filed on June 6, 2005).

10.16   Registration Rights Agreement dated May 31, 2005, by and between
        Airtrax, Inc. and the investor named on the signature page thereto
        (Filed as an exhibit to the Company's Form 8-K filed on June 6, 2005).

10.17   Series B Unsecured Convertible Debenture of Airtrax, Inc. (Filed as an
        exhibit to the Company's Form 8-K filed on June 6, 2005).

10.18   Form of Stock Purchase Warrant of Airtrax, Inc. (Filed as an exhibit to
        the Company's Form 8-K filed on June 6, 2005).

10.19   Letter Agreement dated May 31, 2005 by and among Airtrax, Inc. and the
        investors named on the signature page thereto (Filed as an exhibit to
        the Company's Form 8-K filed on June 6, 2005).

10.20   Series C Unsecured Convertible Debenture and Warrants Purchase
        Agreement, dated October 18, 2005 by and between Airtrax, Inc. and the
        investor named on the signature page thereto (Filed as an exhibit to
        the Company's Form 8-K filed on October 24, 2005).

10.21   Registration Rights Agreement dated October 18, 2005, by and between
        Airtrax, Inc. and the investor named on the signature page thereto
        (Filed as an exhibit to the Company's Form 8-K filed on October 24,
        2005).

10.22   Series C Unsecured Convertible Debenture of Airtrax, Inc. (Filed as an
        exhibit to the Company's Form 8-K filed on October 24, 2005).

10.23   Form of Stock Purchase Warrant of Airtrax, Inc. (Filed as an exhibit
        to the Company's Form 8-K filed on October 24, 2005).

10.24   Stock Acquisition Agreement dated as of February 19, 2004 by and
        between Airtrax, Inc. and Fil Filipov (Filed herewith).

10.25   Amended and Restated Stock Acquisition Agreement effective as of
        February 19, 2004 by and between Airtrax, Inc. and Fil Filipov
        (incorporated by reference to our registration statement on Form SB-2
        filed on November 3, 2005).


31.1    Certification by Chief Executive Officer and Chief Financial Officer
        pursuant to Sarbanes-Oxley Section 302 (filed herewith).

32.1    Certification by Chief Executive Officer and Chief Financial Officer
        pursuant to 18 U.S.C. Section 1350 (filed herewith).


                                       21



                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized, on this 3rd day of
November 2005.

                                        AIRTRAX, INC.


                                        By:/s/ Peter Amico
                                           ------------------------------------
                                        Peter Amico, Chief Executive Officer,
                                        Principal Financial Officer and Chairman



                                       22