UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                               -------------------

                                   FORM 10-QSB

|X| QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934
    For the quarterly period ended September 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: 0-22390

                               -------------------

                             SHARPS COMPLIANCE CORP.
                 (Name of small business issuer in its charter)

          Delaware                                       74-2657168
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

9350 Kirby Drive, Suite 300, Houston, Texas                77054
 (Address of principal executive offices)                (Zip Code)

                                 (713) 432-0300
                           (Issuer's telephone number)


Check whether the issuer (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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 a shell company (as defined in
Rule 12b-2 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: 10,547,311 shares of Common Stock,
$0.01 par value as of November 7, 2005.


Transitional Small Business Disclosure Format (check one): Yes |_|  No |X|







                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES


                                      INDEX
                                                                            PAGE
PART I          FINANCIAL INFORMATION

Item 1.  Financial Statements

         Condensed Consolidated Balance Sheets as of September 30, 2005
          (Unaudited) and June 30, 2005........................................3

         Unaudited Condensed Consolidated Statements of Operations for the three
          months ended September 30, 2005 and 2004.............................4

         Unaudited Condensed Consolidated Statements of Cash Flows for the three
          months ended September 30, 2005 and 2004.............................5

         Notes to Unaudited Condensed Consolidated Financial Statements........6

Item 2.  Management's Discussion and Analysis or Plan of Operation............10

Item 3.  Controls and Procedures..............................................12

PART II         OTHER INFORMATION

Item 1.  Legal Proceedings....................................................13

Item 6.  Exhibits and Reports on Form 8-K.....................................14

SIGNATURES....................................................................15



                                        2



PART I          FINANCIAL INFORMATION
ITEM 1.         FINANCIAL STATEMENTS

                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                                               
                                       ASSETS                                        September 30,    June 30,
                                                                                         2005          2005
                                                                                    -------------- -------------
                                                                                      (Unaudited)
CURRENT ASSETS:
 Cash and cash equivalents                                                             $  262,647    $  258,427
 Restricted cash                                                                           10,010        10,010
 Accounts receivable, net of allowance for doubtful accounts of $22,182 and
  $21,757, respectively                                                                 1,201,530       964,148
 Inventory                                                                                321,792       368,495
 Prepaid and other assets                                                                 164,786        79,320
                                                                                    -------------- -------------

     TOTAL CURRENT ASSETS                                                               1,960,765     1,680,400

PROPERTY AND EQUIPMENT, net of accumulated depreciation of $683,204 and $650,532
   respectively                                                                           413,297       438,064

INTANGIBLE ASSETS, net of accumulated amortization of $102,386 and $102,195
 respectively                                                                              11,588        11,779

           TOTAL ASSETS                                                                $2,385,650    $2,130,243
                                                                                    ============== =============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts payable                                                                      $  559,482    $  567,398
 Accrued liabilities                                                                      295,098       283,953
 Current portion of deferred revenue - incineration                                       197,446       171,300
 Current portion of deferred revenue - transportation                                     870,469       825,297
 Current maturities of capital lease obligations                                           50,613        48,558
                                                                                    -------------- -------------
            TOTAL CURRENT LIABILITIES                                                   1,973,108     1,896,506

LONG-TERM DEFERRED REVENUE - INCINERATION, net of current portion                          57,668        47,142

LONG-TERM DEFERRED REVENUE - TRANSPORTATION, net of current portion                       243,017       225,639

OBLIGATIONS UNDER CAPITAL LEASES, net of current maturities                                28,731        42,112

OTHER LIABILITIES                                                                          62,250        62,500
                                                                                    -------------- -------------

           TOTAL LIABILITIES                                                            2,364,774     2,273,899

COMMITMENTS AND CONTINGENCIES                                                                   -             -

STOCKHOLDERS' EQUITY (DEFECIT)

 Common stock, $.01 par value per share; 20,000,000 shares authorized;
  10,547,311 shares issued and outstanding                                                105,473       105,473
 Additional paid-in capital                                                             7,464,381     7,464,381
 Accumulated deficit                                                                   (7,548,978)   (7,713,510)
                                                                                    ----------------------------

           TOTAL STOCKHOLDERS' EQUITY (DEFECIT)                                            20,876      (143,656)
                                                                                    -------------- -------------

           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFECIT)                        $2,385,650    $2,130,243
                                                                                    ============== =============


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




                                       3



                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                                       
                                                                        For the Three Months
                                                                         Ended September 30,
                                                           ---------------------------------------------
                                                                     2005                   2004
                                                           ---------------------------------------------
                                                                           (Unaudited)
REVENUES:
  Distribution, net                                              2,602,644              2,352,596
  Consulting services                                                1,741                 11,771
  Environmental revenue                                             55,727                 55,019
    TOTAL REVENUES                                              $2,660,112             $2,419,386
                                                                ------------           ------------

COSTS AND EXPENSES:
  Cost of revenues                                               1,560,919              1,387,544
  Selling, general and administrative                              892,377                867,905
  Depreciation and amortization                                     32,863                 42,901
                                                                ------------           ------------
    TOTAL COSTS AND EXPENSES                                     2,486,159              2,298,350
                                                                ------------           ------------

OPERATING INCOME                                                   173,953                121,036

OTHER EXPENSE
  Interest expense                                                  (3,916)                (7,924)
                                                                ------------           ------------

INCOME BEFORE INCOME TAXES                                         170,037                113,112

INCOME TAXES                                                        (5,505)                (4,200)
                                                                ------------           ------------

NET INCOME                                                      $  164,532             $  108,912
                                                                ============           ============

NET INCOME PER COMMON SHARE
     Basic                                                      $      .02             $      .01
                                                                ============           ============
     Diluted                                                    $      .02             $      .01
                                                                ============           ============

WEIGHTED AVERAGE SHARES USED IN COMPUTING 
 NET INCOME PER COMMON SHARE
     Basic                                                        10,547,311             10,538,144
                                                                ============           ============
     Diluted                                                      10,720,142             10,887,750
                                                                ============           ============


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




                                       4



                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                                                                 
                                                                                  For the Three Months
                                                                                   Ended September 30,
                                                                            --------------------------------
                                                                                   2005              2004
                                                                            --------------------------------
                                                                                        (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net Income                                                                   $ 164,532         $ 108,912
   Adjustments to reconcile net income to net cash provided by operating
    activities:
        Depreciation and amortization                                              32,863            42,901
        Change in allowance for doubtful accounts                                     425                 -
        Loss on disposal of equipment                                                   -               275
   Changes in operating assets and liabilities:
       (Increase) decrease in restricted cash                                           -             2,029
       (Increase) decrease in accounts receivable                                (237,807)           58,285
       (Increase) decrease in inventory                                            46,703           (63,453)
       (Increase) decrease in prepaids and other assets                           (85,466)           23,320
       Increase (decrease) in accounts payable and accrued liabilities              2,979          (135,751)
       Increase in deferred revenue                                                99,222            75,711
                                                                                 ---------         ---------
         NET CASH PROVIDED BY OPERATING ACTIVITIES                                 23,451           112,229

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                              (7,905)          (19,148)
  Proceeds from sale of equipment                                                       -            17,876
                                                                                 ---------         ---------
         NET CASH USED IN INVESTING ACTIVITIES                                     (7,905)           (1,272)


CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments on long-term debt                                                            -           (31,675)
  Net payments on factoring agreement                                                   -          (165,083)
  Payments on capital lease obligations                                           (11,326)           (9,450)
                                                                                 ---------         ---------
        NET CASH USED IN FINANCING ACTIVITIES                                     (11,326)         (206,208)
                                                                                 ---------         ---------


NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                4,220           (95,251)

CASH AND CASH EQUIVALENTS, beginning of period                                    258,427           242,803
                                                                                 ---------         ---------

CASH AND CASH EQUIVALENTS, end of period                                        $ 262,647         $ 147,552
                                                                                 =========         =========

NONCASH INVESTING AND FINANCING ACTIVITIES:
  Property and equipment additions acquired under capital lease                         -         $   8,931
                                                                                 =========         =========


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

                                       5




      
                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 2005


NOTE 1. ORGANIZATION AND BACKGROUND

The  accompanying   consolidated  financial  statements  include  the  financial
transactions  and  accounts of Sharps  Compliance  Corp.  and it's wholly  owned
subsidiaries,  Sharps Compliance,  Inc. of Texas (dba Sharps Compliance,  Inc.),
Sharps e-Tools.com, Inc. ("Sharps e-Tools"), Sharps Manufacturing,  Inc., Sharps
Environmental  Services, Inc. (dba Sharps Environmental Services of Texas, Inc.)
and  Sharps  Safety,  Inc.  (collectively,   "Sharps"  or  the  "Company").  All
significant  intercompany  accounts and  transactions  have been eliminated upon
consolidation.


NOTE 2. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with the rules and  regulations  of the  Securities  and
Exchange Commission ("SEC") and, accordingly, do not include all information and
footnotes required under accounting  principles generally accepted in the United
States  of  America  for  complete  financial  statements.  In  the  opinion  of
management,  these interim condensed  consolidated  financial statements contain
all  adjustments   (consisting  of  normal  recurring  adjustments)   considered
necessary for a fair presentation of the consolidated  financial position of the
Company as of  September  30,  2005 and the results of its  operations  and cash
flows for the three months  ended  September  30, 2005 and 2004.  The results of
operations for the three months ended  September 30, 2005,  are not  necessarily
indicative  of the results to be expected for the entire fiscal year ending June
30, 2006. These condensed  consolidated  financial  statements should be read in
conjunction  with the Company's  Annual Report on Form 10-KSB for the year ended
June 30, 2005. Certain prior year amounts have been reclassified to current form
presentation.


NOTE 3. REVENUE RECOGNITION

The Company  adopted the  Securities  and Exchange  Commission's  ("SEC")  Staff
Accounting  Bulletin  ("SAB") No. 101,  "Revenue  Recognition",  which  provides
guidance related to revenue  recognition based on interpretations  and practices
followed by the SEC. Under SAB No. 101,  certain products offered by the Company
have revenue  producing  components that are recognized  over multiple  delivery
points  (Sharps  Disposal by Mail Systems,  referred to as "Mailback" and Sharps
Return  Boxes,  referred  to as "Pump  Returns")  and can consist of up to three
separate  elements as follows:  (1) the sale of the  container  system,  (2) the
transportation  of the  container  system  and (3) the  treatment  and  disposal
(incineration)  of the  container  system.  The  individual  fair  value  of the
transportation  and  incineration  services are determined by the sales price of
the service offered by third parties, with the fair value of the container being
the residual  value.  Revenue for the sale of the container is  recognized  upon
delivery to the  customer,  at which time the  customer  takes title and assumes
risk of ownership.  Transportation  revenue on Mailbacks is recognized  when the
customer  returns  the  mailback  container  system and the  container  has been
received at the Company's treatment  facility.  The Mailback container system is
mailed to the  incineration  facility  using the United  States  Postal  Service
("USPS").   Incineration   revenue  is  recognized   upon  the  destruction  and
certification  of destruction  having been prepared on the container.  Since the
transportation element and the incineration elements are undelivered services at
the point of initial sale of the  container,  the  Mailback  revenue is deferred
until the services are performed. The current and long-term portions of deferred
revenues are  determined  through  regression  analysis and  historical  trends.
Furthermore,  through  regression  analysis of historical  data, the Company has
determined  that a certain  percentage of all container  systems sold may not be
returned. Accordingly, a portion of the transportation and incineration elements
is recognized at the point of sale.


NOTE 4. INCOME TAXES

During the three months ended  September 30, 2005 the Company  recorded a $5,505
provision for estimated  Alternative  Minimum Tax (AMT). The Company anticipates
net-operating  profits for the year ended June 30,  2006,  although no assurance
can be made. The Company expects to utilize its net operating loss carryforwards
to offset any ordinary taxable income for the year ended June 30, 2006.



                                       6



NOTE 5. ACCOUNT RECEIVABLE

During  September  and October  2003,  the  Company  secured  judgments  against
Ameritech  Environmental,  Inc.  ("Ameritech")  totaling $176,958 related to the
non-payment by Ameritech for services provided by the Company in 2002. Ameritech
sold the  assets of  Ameritech  representing  collateral  for the  judgments  to
MedSolutions,  Inc. of Dallas,  Texas  ("MedSolutions") in November 2003. During
January  2004,  the Company  secured a  Garnishment  Order  against  MedSolutons
whereby  MedSolutions was ordered to pay to the Company $170,765,  plus interest
at 5%. Payments under the Garnishment Order were scheduled to be made monthly in
the amount of $4,375  (inclusive of interest) with a balloon payment of $137,721
due November 7, 2004.  MedSolutions  is  currently in breach of the  Garnishment
Order.  During  January 2005,  the Company filed suit against  MedSolutions  and
Ameritech in the 234th Judicial District Court of Harris County, Texas. The suit
alleges  collusion,  fraudulent  conveyance  and  fraudulent  inducement  by and
between MedSolutions and Ameritech to defraud payment to the Company for amounts
owed, as described  above. The Company has also requested the Court to appoint a
Receiver for all sums owed to protect assets pending review by the Court.

In the quarters  ending March 31, 2003 and June 30, 2003, the Company  wrote-off
all outstanding amounts, $75,996 and $106,397 respectively,  due from Ameritech.
Therefore, any potential future recoveries of receivables would be recorded as a
credit to the allowance for bad debts.  Collection-related  legal fees estimated
at  one-third  of any amounts  collected  will reduce any  recovery  that may be
received by the  Company.  Although the Company  will  continue to  aggressively
pursue  collection of the outstanding  amounts under the Garnishment  Orders, no
assurances regarding collection can be made.


NOTE 6. NOTES PAYABLE AND LONG-TERM DEBT

The Company  maintains an arrangement  with a financial  institution for a $1.25
million  asset-based line of credit.  The agreement allows the Company to factor
customer  receivables  generated  out of its ordinary  course of  business.  The
maximum  amount  available  under the line of credit is $1.0  million  (or $1.25
million of its gross receivable balance). The agreement  automatically renews on
an annual basis (August 30 of each year) unless  terminated by either party. The
Company may borrow up to 80% of the eligible  receivables  presented  and incurs
interest on gross  invoices  financed at a prime rate of interest  plus 2%, plus
administrative  fees of .25% on gross receivables  presented.  The interest rate
decreases  to prime  plus  1.25%  (versus  2%) at such  times  as the  Company's
Adjusted Quick Ratio is 1.25 to 1.00 or greater. Adjusted Quick Ratio is defined
as cash plus accounts receivable (less than 90 days from invoice date),  divided
by current liabilities less deferred revenue. During the quarter ended September
30, 2005, there were no borrowings under the arrangement.


NOTE 7. OBLIGATIONS UNDER CAPITAL LEASES

Capital lease obligations consist of the following:


                                                                                           
                                                                             September 30,      June 30,
                                                                                2005             2005
                                                                           ---------------  ---------------
Capital lease for purchase of accounting and operating system
 software and hardware, due in monthly installments of $4,061,
 interest imputed at 21% through February 2007                            $      59,467   $       68,313

Capital lease for purchase of phone system due in monthly
 installments of $455, interest imputed at 12% through August 2007                9,304           10,368

Capital lease for purchase of copier/printer due in monthly
 installments of $157, interest imputed at 21% through August 2006                1,428            1,811

Capital lease for purchase of phone system upgrades due in monthly
 installments of $157, interest imputed at 16% through December 2007              3,583            3,905

Capital lease for purchase of forklift due in monthly installments
 of $290, interest imputed at 11% through July 2007                               5,562            6,273
                                                                           ---------------  ---------------
                                                                                 79,344           90,670
Less:  current portion                                                           50,613           48,558
                                                                           ---------------  ---------------

                                                                          $      28,731   $       42,112
                                                                           ===============  ===============



                                       7



NOTE 8. STOCK-BASED COMPENSATION

The Company adopted  Statement of Financial  Accounting  Standards  ("SFAS") No.
123,  "Accounting  for  Stock-Based  Compensation",  but  elected to continue to
account  for  its  employee  stock-based   compensation  plan  under  Accounting
Principles  Board  ("APB")  Opinion  No.  25,  "Accounting  for Stock  Issued to
Employees"  and its related  interpretations  in accounting for its stock option
plan.  While the  Company  continues  to use APB No. 25,  pro forma  information
regarding  net income  (loss) and earnings per share is required  under SFAS No.
123 and SFAS No. 148, "Accounting for Stock-Based  Compensation - Transition and
Disclosure  - an  amendment  of SFAS  Statement  No.  123",  including  that the
information  be determined as if the Company had accounted for its stock options
under the fair value method prescribed by SFAS No. 123.

The Company  uses the  Black-Scholes  option  valuation  model to value  options
granted.  Because changes in input  assumptions  can materially  affect the fair
value estimate,  the existing model may not necessarily provide the only measure
of fair value for the employee  stock  options.  The Company used the  following
weighted-average  assumptions  for options  granted  during the  quarters  ended
September 30, 2005 and 2004, as follows:  risk-free  interest rates of 4.07% and
3.74%,  respectively expected annual dividend yield of 0%; volatility factors of
the expected market price of the Company's common stock of  approximately  80.0%
and 53%,  respectively;  and a weighted-average  expected life of the options of
4.5 and 7 years, respectively.

Had compensation expense for stock based compensation been determined consistent
with the  provisions  of SFAS No.  123 (and as  amended  by SFAS No.  148),  the
Company's net income (loss) would have been increased, as follows:



                                                                                                                           
                                                                       Three Months Ended September 30,
                                                                      ----------------------------------
                                                                           2005                2004
                                                                      -------------        -------------

Net income, as reported                                               $  164,532           $ 108,912
Less: Total stock-based employee compensation expense determined
 under fair value based method for all awards, net of related
 tax effects                                                          $  (67,907)          $ (64,937)
                                                                      -------------        -------------

Net income, pro forma                                                 $   96,625           $  43,975
                                                                      =============        =============

Basic and diluted net income per share, as reported                   $     0.02           $    0.01
                                                                      =============        =============

Basic and diluted net income per share, pro forma                     $     0.01           $    0.00
                                                                      =============        =============




                                       8



NOTE 9. EARNINGS PER SHARE

Earnings  per share is measured  at two levels:  basic per share and diluted per
share. Basic per share is computed by dividing net income (loss) by the weighted
average number of common shares  outstanding  during the year. Diluted per share
is computed by dividing  net income  (loss) by the  weighted  average  number of
common shares after considering the additional  dilution related to common stock
options.  In computing  diluted per share, the outstanding  common stock options
are  considered   dilutive  using  the  treasury  stock  method.  The  following
information is necessary to calculate per share for the periods presented:




                                                                                                  

                                                                                Three Months Ended September 30,
                                                                                --------------------------------
                                                                                    2005               2004
                                                                                -------------    ---------------

Net income, as reported                                                         $     164,532    $       108,912
                                                                                -------------    ---------------

Weighted average common shares outstanding                                         10,547,311         10,538,144
Effect of Dilutive stock options                                                      172,831            349,606
                                                                                -------------    ---------------
Weighted average diluted common shares outstanding                                 10,720,142         10,887,750
                                                                                -------------    ---------------

Net income per common share
   Basic                                                                        $        0.02    $          0.01
   Diluted                                                                      $        0.02    $          0.01
                                                                                                           

Employee stock options excluded from computation of diluted per
 share amounts because their effect would be anti-dilutive                          2,894,890          1,075,000  





                                       9





ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

This quarterly report on Form 10-QSB contains certain forward-looking statements
and  information  relating  to  Sharps  that  are  based on the  beliefs  of the
Company's  management as well as assumptions  made by and information  currently
available  to the  Company's  management.  When used in this  report,  the words
"anticipate," "believe," "estimate" and "intend" and words or phrases of similar
import, as they relate to Sharps or Company management, are intended to identify
forward-looking   statements.   Such  statements   reflect  the  current  risks,
uncertainties  and  assumptions  related to certain factors  including,  without
limitations,   competitive  factors,   general  economic  conditions,   customer
relations,  relationships with vendors, governmental regulation and supervision,
seasonality,   distribution  networks,  product  introductions  and  acceptance,
technological  change,  changes in industry practices,  onetime events and other
factors described herein. Based upon changing conditions, should any one or more
of  these  risks  or  uncertainties   materialize,   or  should  any  underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
described herein as anticipated,  believed, estimated, expected or intended. The
Company does not intend to update these forward-looking statements.


GENERAL

Sharps is a leading  developer of cost effective  solutions for improving safety
and efficiency  related to the proper  disposal of medical waste by industry and
consumers.   These   solutions   include  Sharps  Disposal  by  Mail  System(R),
Pitch-It(TM) IV Poles, Trip LesSystem(R), Sharps Pump Return Box, Sharps Enteral
Pump Return Box, Sharps  Secure(R),  Sharps SureTemp  Tote(R),  IsoWash(R) Linen
Recovery  System,  Biohazard  Spill  Clean-Up  Kit and Disposal  System,  Sharps
e-Tools, Sharps Environmental Services and Sharps Consulting.  Some products and
services  facilitate  compliance with state and federal regulations by tracking,
incinerating and documenting the disposal of medical waste.  Additionally,  some
products  and  services  facilitate  compliance  with  educational  and training
requirements required by federal, state, and local regulatory agencies.

The Pro-Tec product line offers medical sharps disposal containers,  specialized
for safe disposal of biomedical  waste in a full range of services.  The Pro-Tec
product line is a vertical  business  integration of the sharps disposal by mail
products for the  Company.  The Company will have savings in product cost on its
Sharps Disposable by Mail System(R) and sales to third parties of this product.

The  Company's  products are  marketed to the  following  segments:  healthcare,
agriculture,  commercial /  industrial,  hospitality,  professional,  retail and
pharmaceutical.

RESULTS OF OPERATIONS

The  following  analyzes  changes  in the  consolidated  operating  results  and
financial  condition of the Company during the three months ended  September 30,
2005 and 2004.

The following table sets forth,  for the periods  indicated,  certain items from
the Company's Condensed  Consolidated  Statements of Operations,  expressed as a
percentage of revenue:



                                                                                                          
                                                                                    Three Months Ended September 30,
                                                                                       2005                     2004
                                                                               ------------------       -------------------
Net revenues                                                                           100%                     100%
Costs and expenses:
  Cost of revenues                                                                     (59%)                    (57%)
  Selling, general and administrative                                                  (34%)                    (36%)
  Depreciation and amortization                                                         (1%)                     (2%)
                                                                               ------------------       ------------------
Total operating expenses                                                               (94%)                    (95%)
                                                                               ------------------       -------------------
  Income from operations                                                                 6%                       5%
Total other expense                                                                      0%                       0%
                                                                               ------------------       -------------------
Net income                                                                               6%                       5%
                                                                               ==================       ===================




                                       10



THREE MONTHS ENDED SEPTEMBER 30, 2005,  COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2004

Total  revenues  for the three  months ended  September  30, 2005 of  $2,660,112
increased  by  $240,726,  or 10%,  over the total  revenues for the three months
ended  September 30, 2004 of  $2,419,386.  The increase in revenues is primarily
attributable  to  increased   billings  in  Retail  ($189,373)  and  Hospitality
($45,110) markets.

Cost of revenues  for the three months ended  September  30, 2005 of  $1,560,919
were  59%  of  revenues  versus  $1,387,543  or  57% of  the  revenues  for  the
corresponding  period of the previous year. The increase in the cost of revenues
as a percentage of revenue for the three months ended  September 30, 2005 versus
September 30, 2004 is a result of the increased inventory and handling costs.

Selling, general and administrative ("SG&A") expenses for the three months ended
September 30, 2005 of $892,377 were less than three percent (3%) higher than the
SG&A for the three months ended September 30, 2004 of $867,905.

Interest  expense  for the  three  months  ended  September  30,  2005 of $3,916
decreased by $4,008,  or 51%, over  interest  expense for the three months ended
September 30, 2004 of $7,924.  The decrease in interest expense is primarily due
to the reduction in Notes Payable and Long-term Debt (See Note 6 of the Notes to
the Condensed Consolidated Financial Statements).


LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents  increased by $4,220 to $262,647 at September 30, 2005
from $258,427 at June 30, 2005.

Accounts  Receivable  increased by $237,382 to  $1,201,530 at September 30, 2005
from  $964,148 at June 30, 2005 directly as a result of the increase in billings
generated  by the Company for the quarter  ended  September  30, 2005 versus the
quarter ended June 30, 2005.

Inventory  decreased by $46,703 to $321,792 at September  30, 2005 from $368,495
at June 30, 2005.  The decrease was primarily due to timing of the bulk purchase
of Pitch-It(TM) IV Poles affecting the inventory balance at June 30, 2005.

Property and  equipment  decreased by $24,767 to $413,297 at September  30, 2005
from  $438,064 at June 30,  2005.  This  decrease is primarily  attributable  to
depreciation expense of $32,672 recognized for the quarter.

Management  believes that the Company's  current cash  resources  along with its
asset-based  factoring line will be sufficient to fund operations for the twelve
months ended September 30, 2006.


CRITICAL ACCOUNTING ESTIMATES

Certain products offered by the Company have revenue  producing  components that
are  recognized  over  multiple  delivery  points and can consist of up to three
separate  elements as follows:  (1) the sale of the  container  system,  (2) the
transportation  of the  container  system  and (3) the  treatment  and  disposal
(incineration) of the container system. Since the transportation element and the
incineration  elements are undelivered  services at the point of initial sale of
the container,  the revenue is deferred  until the services are  performed.  The
current and  long-term  portions of deferred  revenues  are  determined  through
regression  analysis and  historical  trends.  Furthermore,  through  regression
analysis  of  historical  data,  the  Company  has  determined  that  a  certain
percentage of all  container  systems sold may not be returned.  Accordingly,  a
portion of the  transportation  and  incineration  elements is recognized at the
point of sale.


INCINERATOR FACILITY- REGULATORY DEVELOPMENTS

The EPA has  proposed  a change in the Clean Air Act,  which  could  effect  the
operations of the leased incineration  facility located in Carthage,  Texas. The
proposed  regulation  modifies the  emission  limits and  monitoring  procedures
required  to  operate  an  incineration   facility.   The  proposed  rule  could
necessitate  changes to the Company's leased  incinerator and pollution  control
equipment at the facility or require  installation  of an alternative  treatment
method to ensure compliance.  Such change, if enacted in its current form, would
require the Company to incur significant  capital  expenditures in order to meet
the  requirements  of the  proposed  regulations.  The proposed  regulation,  as
currently written,  allows a minimum period of three years and a maximum of five
years to comply after the date the final rule is  published.  Management  is not
able to predict when,  or if, the proposed rule change may be enacted;  however,
based upon  correspondence  received from the EPA, the new  regulation  could be
enacted as early as November 30, 2005.



                                       11



RECENTLY ISSUED ACCOUNTING STANDARDS

In November  2004,  the FASB issued FASB  Statement  No. 151,  which revised ARB
No.43,  relating to inventory costs.  This revision is to clarify the accounting
for abnormal  amounts of idle  facility  expense,  freight,  handling  costs and
wasted  material  (spoilage).  This  Statement  requires  that  these  items  be
recognized  as a current  period  charge  regardless  of  whether  they meet the
criterion  specified  in ARB  43.  In  addition,  this  Statement  requires  the
allocation of fixed production  overheads to the costs of conversion be based on
normal  capacity of the production  facilities.  This Statement is effective for
financial  statements for fiscal years  beginning  after June 15, 2005.  Earlier
application  is permitted  for  inventory  costs  incurred  during  fiscal years
beginning after the date of this Statement is issued.  Management  believes this
Statement  will have no impact on the  financial  statements of the Company once
adopted.

In December  2004,  the FASB issued FASB  Statement  No. 152,  which amends FASB
Statement  No.  66,  Accounting  for  Sales of Real  Estate,  to  reference  the
financial  accounting  and  reporting  guidance  for  real  estate  time-sharing
transactions  that is  provided  in AICPA  Statement  of  Position  (SOP)  04-2,
Accounting for Real Estate Time-Sharing Transactions. This Statement also amends
FASB Statement No. 67,  Accounting  for Costs and Initial  Rental  Operations of
Real Estate Projects,  to state that the guidance for (a) incidental  operations
and (b)  costs  incurred  to  sell  real  estate  projects  does  not  apply  to
real-estate time-sharing  transactions.  The accounting for those operations and
costs is subject to the guidance in SOP 04-2.  This  Statement is effective  for
financial statements for fiscal years beginning after June 15, 2005.  Management
believes this Statement  will have no impact on the financial  statements of the
Company once adopted.

In December  2004,  the FASB  issued FASB  Statement  No.  153.  This  Statement
addresses the  measurement of exchanges of nonmonetary  assets.  The guidance in
APB Opinion No. 29,  Accounting for  Nonmonetary  Transactions,  is based on the
principle that  exchanges of nonmonetary  assets should be measured based on the
fair value of the assets  exchanged.  The  guidance  in that  Opinion,  however,
included certain exceptions to that principle.  This Statement amends Opinion 29
to eliminate  the  exception  for  nonmonetary  exchanges of similar  productive
assets and replaces it with a general  exception  for  exchanges of  nonmonetary
assets  that do not  have  commercial  substance.  A  nonmonetary  exchange  has
commercial  substance  if the future  cash flows of the entity are  expected  to
change  significantly  as a result of the exchange.  This Statement is effective
for financial statements for fiscal years beginning after June 15, 2005. Earlier
application is permitted for nonmonetary asset exchanges  incurred during fiscal
years beginning after the date of this Statement is issued.  Management believes
this  Statement  will have no impact on the financial  statements of the Company
once adopted.

In December  2004,  the FASB issued  Statement No. 123 (revised  2004) ("FAS 123
(R)"),  Share-Based  Payments.  FAS 123 (R)  requires  all entities to recognize
compensation  expense  in an  amount  equal  to the fair  value  of  share-based
payments, such as stock options granted to employees. The Company is required to
apply FAS 123 (R) on a  modified  prospective  method.  Under this  method,  the
Company is required to record compensation  expense (as previous awards continue
to vest) for the  unvested  portion of  previously  granted  awards  that remain
outstanding at the date of adoption. In addition, the Company may elect to adopt
FAS 123 (R) by restating  previously  issued  financial  statements,  basing the
amounts on the expense  previously  calculated  and  reported in their pro forma
disclosures  that had been required by FAS 123. For public entities that file as
small  business  issuers,  FAS 123 (R) is effective  as of the  beginning of the
first interim or annual  reporting  period that begins after  December 15, 2005.
Management  has not completed its evaluation of the effect that FAS 123 (R) will
have,  but  believes  that the effect will be  consistent  with the  application
disclosed in its pro forma disclosures.

In May 2005,  the FASB  issued  Statement  No. 154,  Accounting  Changes & Error
Corrections,  which  replaced APB Opinion No. 20 and FASB  Statement No. 3. This
statement  changes the  requirement  for accounting and reporting of a voluntary
change  in  accounting   principle   and  changes   required  by  an  accounting
pronouncement when the specific transition provisions are absent. This statement
requires  retrospective  application to prior periods'  financial  statements of
changes in accounting principle.  If it is impracticable to determine either the
period-specific  effect or the cumulative  effect of the change,  this statement
requires that the new  accounting  principle be adopted  prospectively  from the
earliest  practicable  date. SFAS No. 154 is effective in the period that begins
after  December  15, 2005,  and early  adoption is permitted in the fiscal years
beginning  after SFAS No. 154 was issued.  The  Company  does not expect the new
standard to have any material  impact on our  financial  position and results of
operations.

                                       12



ITEM 3. CONTROLS AND PROCEDURES

As of the date of this report, the Company carried out an evaluation,  under the
supervision and with the  participation of the Company's  management,  including
the  Company's  Chief  Executive  Officer and Chief  Financial  Officer,  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures  pursuant to Exchange  Act Rule 13(a) - 15(e) and 15(d) - 15(c).
Based upon that  evaluation,  the Chief  Executive  Officer and Chief  Financial
Officer  concluded  that the Company's  disclosure  controls and  procedures are
effective  in timely  alerting  them to  material  information  relating  to the
Company (including its consolidated subsidiaries) required to be included in the
Company's  periodic  SEC  filings.  There  were no  significant  changes  in the
Company's internal controls or in other factors that could significantly  affect
these controls subsequent to the date of the Company's evaluation.





                                       13





PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

During  September  and October  2003,  the  Company  secured  judgments  against
Ameritech  Environmental,  Inc.  ("Ameritech")  totaling $176,958 related to the
non-payment by Ameritech for services provided by the Company in 2002. Ameritech
sold the  assets of  Ameritech  representing  collateral  for the  judgments  to
MedSolutions,  Inc. of Dallas,  Texas  ("MedSolutions") in November 2003. During
January  2004,  the Company  secured a  Garnishment  Order  against  MedSolutons
whereby  MedSolutions was ordered to pay to the Company $170,765,  plus interest
at 5%. Payments under the Garnishment Order were scheduled to be made monthly in
the amount of $4,375  (inclusive of interest) with a balloon payment of $137,721
due November 7, 2004.  MedSolutions  is  currently in breach of the  Garnishment
Order.  During  January 2005,  the Company filed suit against  MedSolutions  and
Ameritech in the 234th Judicial District Court of Harris County, Texas. The suit
alleges  collusion,  fraudulent  conveyance  and  fraudulent  inducement  by and
between MedSolutions and Ameritech to defraud payment to the Company for amounts
owed, as described  above. The Company has also requested the Court to appoint a
Receiver for all sums owed to protect assets pending review by the Court.

In the quarters  ending March 31, 2003 and June 30, 2003, the Company  wrote-off
all outstanding amounts, $75,996 and $106,397 respectively,  due from Ameritech.
Therefore, any potential future recoveries of receivables would be recorded as a
credit to the allowance for bad debts.  Collection-related  legal fees estimated
at  one-third  of any amounts  collected  will reduce any  recovery  that may be
received by the  Company.  Although the Company  will  continue to  aggressively
pursue  collection of the outstanding  amounts under the Garnishment  Orders, no
assurances regarding collection can be made.

On June 14, 2004,  the Company  provided Mr. Ronald E. Pierce,  its then current
Chief  Operating  Officer  ("Mr.  Pierce"),  with notice of  non-renewal  of his
employment  agreement.  As such,  July 14,  2004  was Mr.  Pierce's  last day of
employment.  The  Company  has  advised  Mr.  Pierce that under the terms of the
employment contract no further  compensation  (including  services) was due. The
Company then received various letters from Mr. Pierce's  attorney  advising that
Mr.  Pierce  is taking  the  position  that the  non-renewal  of the  employment
agreement  was not timely and,  therefore,  Mr.  Pierce was  terminated  without
cause.  Additionally,  Mr.  Pierce  claims  that  the  Company  had no  right to
terminate him on the anniversary date of his Agreement without the obligation of
paying  Mr.  Pierce as if he were  terminated  without  cause.  Mr.  Pierce  has
demanded severance related payments totaling  approximately  $280,000 (including
an $80,000  bonus)  along  with the full  accelerated  vesting of 500,000  stock
options  previously  awarded to Mr. Pierce.  The Company believes that notice of
such non-renewal was timely, and that in accordance with Mr. Pierce's employment
agreement,  the Company was entitled to provide notice thirty (30) days prior to
the anniversary of its intent to terminate the agreement, and no severance would
therefore be due to Mr. Pierce.  On July 30, 2004, the Company  received  notice
from Mr. Pierce's attorney requesting commencement of arbitration to resolve the
claim. No further  communications  have been received from Mr. Pierce's attorney
since July 30, 2004. The Company  believes it has meritorious  defenses  against
Mr. Pierce's claims and has not recorded a liability related to this matter.

On or about  February 25, 2003,  Jason  Jodway,  a then  employee of the Company
since April 1999,  resigned in lieu of termination of employment by the Company.
Thereafter,  Mr. Jodway formed Attentus Medical Sales,  Inc., a competing entity
of the  Company.  In March 2005,  the  Company's  wholly-own  subsidiary  Sharps
Compliance, Inc., filed a lawsuit in Harris County District Court, Texas against
Mr. Jodway and Attentus Medical Sales, Inc. The lawsuit claims,  (i) breach of a
confidentiality  agreement,  (ii)  misappropriation  of trade  secrets and (iii)
tortious  interference with the Company's existing and prospective contracts and
business  relationships.  On April 7, 2005,  the defendant  filed its answer and
counter claims against Sharps  Compliance,  Inc.  asserting  breach of contract,
quantum  merit and  violation of the Texas Payday Act alleging that his last day
of employment was March 29, 2003 and that he is entitled to receive two weeks of
back wages and  commissions.  On  September  19, 2005,  the Company  amended its
pleadings  and added claims  asserting  conversion,  unjust  enrichment,  unfair
competition  and trademark  infringement  in violation of the Lanham Act,  false
advertising in violation of the Lanham Act,  trademark  dilution under the Texas
Business and Commerce  Code,  and tortious  interference  with  existing  and/or
prospective customers. On April 28, 2005, Defendants filed an Amended Answer and
Counterclaims  adding counter claims asserting slander,  business  disparagement
and tortious  interference  with contractual and prospective  relationships.  On
April 29, 2005, Mr. Jodway and Attentus  Medical  Sales,  Inc. filed a Notice of
Removal of the action  from Harris  County  Circuit  Court to the United  States
District Court, Southern District of Texas. The Company denies any obligation to
Mr. Jodway for his back wages, commissions and denies all other allegations. The
Company intends to vigorously  pursue its affirmative  claims against Mr. Jodway
and Attentus Medical Sales,  Inc., seek injunctive  relief for violations of the
Lanham Act,  money  damages and  attorneys  fees,  although  the Company has not
quantified its damages to date.



                                       14



ITEM 6. EXHIBITS

  (a) Exhibits:

      31.1  Certification  of Chief Executive  Officer in Accordance with 
            Section 302 of the Sarbanes-Oxley Act (filed herewith)
      
      31.2  Certification of Chief Financial Officer in Accordance with Section 
            302 of the Sarbanes-Oxley Act (filed herewith)

      32.1  Certification  of Chief Executive  Officer in Accordance with 
            Section 906 of the Sarbanes-Oxley Act (filed herewith)

      32.2  Certification of Chief Financial Officer in Accordance with Section 
            906 of the Sarbanes-Oxley Act (filed herewith)


ITEMS 2, 3, 4, AND 5 ARE NOT APPLICABLE AND HAVE BEEN OMITTED.





                                       15



                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                                             REGISTRANT:

                                             SHARPS COMPLIANCE CORP.

Dated: November 8, 2005                      By: /s/ Dr. Burton J. Kunik
                                                 -------------------------------
                                                 Chairman of the Board, Chief
                                                 Executive Officer and President

Dated: November 8, 2005                      By: /s/ David P. Tusa
                                                 -------------------------------
                                                 Executive Vice President,
                                                 Chief Financial Officer,
                                                 Business Development
                                                 and Corporate Secretary





                                       16