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

                                   FORM 10-QSB

(Mark One)

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

For the quarterly period ended November 27, 2005

                                       OR

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

For the transition period from _____________________ to _____________________

Commission File Number 0-619

                              WSI Industries, Inc.
       (Exact Name of Small Business Issuer, as Specified in Its Charter)


                                                          
                Minnesota                                        41-0691607
     (State or other jurisdiction of                         (I. R. S. Employer
     incorporation of organization)                          Identification No.)



                                                               
            213 Chelsea Road
          Monticello, Minnesota                                     55362
(Address of principal executive offices)                          (Zip Code)


                                 (763) 295-9202
              (Registrant's telephone number, including area code)

   ___________________________________________________________________________
         (Former name, former address and former fiscal year, if changed
                               since last report)

Indicate by check mark whether the issuer (1) filed all reports required to be
filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months
(or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days.

     Yes   X   No
         -----    -----

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

     Yes       No   X
         -----    -----

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date. 2,672,630 shares of common
stock were outstanding as of December 31, 2005.



                              WSI INDUSTRIES, INC.

                                AND SUBSIDIARIES

                                      INDEX



                                                                                  Page No.
                                                                                  --------
                                                                               
PART I.    FINANCIAL INFORMATION:

   Item 1.   Financial Statements

             Condensed Consolidated Balance Sheets November 27, 2005(Unaudited)
             and August 28, 2005                                                       3

             Condensed Consolidated Statements of Income
             Thirteen weeks ended November 27, 2005
             and November 28, 2004 (Unaudited)                                         4

             Condensed Consolidated Statements of Cash Flows
             Thirteen weeks ended November 27, 2005
             and November 28, 2004 (Unaudited)                                         5

             Notes to Condensed Consolidated Financial Statements (Unaudited)        6-8

   Item 2.   Management's Discussion and Analysis of Financial Condition and
             Results of Operations                                                  9-12

   Item 4.  Controls and Procedures                                                   13

PART II.   OTHER INFORMATION:

   Item 6.   Exhibits                                                                 13

   Signatures                                                                         13



                                        2



Part I. Financial Information

     Item I. Financial Statements

                              WSI INDUSTRIES, INC.
                                AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)



                                                         NOVEMBER 27,    AUGUST 28,
                                                             2005           2005
                                                         ------------   -----------
                                                                  
ASSETS
   CURRENT ASSETS:
      Cash and cash equivalents                           $ 1,580,776   $   937,575
      Accounts receivable                                   1,503,571     1,907,870
      Inventories                                           1,120,221     1,017,966
      Prepaid and other current assets                         50,252        73,252
      Deferred tax assets                                     145,021       121,581
                                                          -----------   -----------
         Total Current Assets                               4,399,841     4,058,244
                                                          -----------   -----------
   Property, Plant and Equipment - Net                      3,744,701     3,709,438
                                                          -----------   -----------
   Deferred tax assets                                      1,542,754     1,675,506
                                                          -----------   -----------
   Intangible assets, net                                   2,391,045     2,392,698
                                                          -----------   -----------
                                                          $12,078,341   $11,835,886
                                                          ===========   ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
   CURRENT LIABILITIES:
      Trade accounts payable                              $   979,402   $   881,197
      Dividends payable                                       100,225            --
      Accrued compensation and employee withholdings          345,700       479,296
      Miscellaneous accrued expenses                          137,207       142,074
      Current portion of long-term debt                       336,073       311,030
                                                          -----------   -----------
         Total Current Liabilities                          1,898,607     1,813,597
                                                          -----------   -----------
   Long term debt, less current portion                     2,807,776     2,728,456
                                                          -----------   -----------
   STOCKHOLDERS' EQUITY:
      Common stock, par value $.10 a share; authorized
         10,000,000 shares; issued and outstanding
         2,672,630 shares                                     267,263       267,263
         Capital in excess of par value                     2,104,289     2,104,289
      Retained earnings                                     5,000,406     4,922,281
                                                          -----------   -----------
         Total Stockholders' Equity                         7,371,958     7,293,833
                                                          -----------   -----------
                                                          $12,078,341   $11,835,886
                                                          ===========   ===========


See notes to condensed consolidated financial statements


                                        3



                              WSI INDUSTRIES, INC.
                                AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)



                                             13 weeks ended
                                     ---------------------------
                                     November 27,   November 28,
                                         2005           2004
                                     ------------   ------------
                                              
Net sales                             $4,170,200     $3,874,041
Cost of products sold                  3,446,117      3,301,119
                                      ----------     ----------
   Gross margin                          724,083        572,922
Selling and administrative expense       406,944        494,362
Interest and other income                 (8,802)        (1,467)
Interest and other expense                38,279         40,003
                                      ----------     ----------
Earnings from operations
   before income taxes                   287,662         40,024
Income tax expense                       109,312         14,409
                                      ----------     ----------
Net earnings                          $  178,350     $   25,615
                                      ==========     ==========
Basic earnings per share              $      .07     $      .01
                                      ==========     ==========
Diluted earnings per share            $      .07     $      .01
                                      ==========     ==========
Cash dividend per share declared      $    .0375     $    .0375
                                      ==========     ==========
Weighted average number of
   common shares                       2,672,630      2,557,629
                                      ==========     ==========
Weighted average number of
   common and dilutive potential
   common shares                       2,726,181      2,618,604
                                      ==========     ==========


See notes to condensed consolidated financial statements.


                                        4



                              WSI INDUSTRIES, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                  13 weeks ended
                                                          ---------------------------
                                                          November 27,   November 28,
                                                              2005           2004
                                                          ------------   ------------
                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                            $  178,350     $  25,615
      Adjustments to reconcile net earnings to net cash
         provided by operating activities:
         Depreciation                                         171,643       159,544
         Amortization                                           1,653         1,653
         Deferred taxes                                       109,312        14,409
      Changes in assets and liabilities:
         Decrease in accounts receivable                      404,299       229,695
         Increase in inventories                             (102,255)     (151,868)
         Decrease in prepaid expenses                          23,000        20,151
         Increase (decrease) in accounts payable and
            accrued expenses                                  (40,258)      229,165
                                                           ----------     ---------
      Net cash provided by operations                         745,744       528,364
                                                           ----------     ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property, plant and equipment                  (24,027)      (18,407)
                                                           ----------     ---------
      Net cash used in investing activities                   (24,027)      (18,407)
                                                           ----------     ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments of long-term debt                                 (78,516)      (77,130)
   Dividends paid                                                  --       (95,912)
                                                           ----------     ---------
      Net cash used in financing activities                   (78,516)     (173,042)
                                                           ----------     ---------
NET INCREASE IN CASH AND CASH EQUIVALENTS                     643,201       336,915
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                937,575       294,766
                                                           ----------     ---------
CASH AND CASH EQUIVALENTS AT END OF REPORTING PERIOD       $1,580,776     $ 631,681
                                                           ==========     =========
SUPPLEMENTAL CASH FLOW INFORMATION:
   Cash paid during the period for:
      Interest                                             $   38,504     $  40,232
      Income taxes                                         $      900     $      --
   Non cash investing and financing activities:
      Acquisition of equipment through capital lease       $  182,879     $      --
      Dividends payable                                    $  100,225     $      --


See notes to condensed consolidated financial statements.


                                        5



                              WSI INDUSTRIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   CONDENSED CONSOLIDATED FINANCIAL STATEMENTS:

          The condensed consolidated balance sheet as of November 27, 2005, the
     condensed consolidated statements of income for the thirteen weeks ended
     November 27, 2005 and November 28, 2004 and the condensed consolidated
     statements of cash flows for the thirteen weeks then ended, respectively,
     have been prepared by the Company without audit. In the opinion of
     management, all adjustments (which include normal recurring adjustments)
     necessary to present fairly the financial position, results of operations
     and cash flows for all periods presented have been made.

          The condensed consolidated balance sheet at August 28, 2005 is derived
     from the audited consolidated balance sheet as of that date. Certain
     information and footnote disclosures normally included in financial
     statements prepared in accordance with accounting principles generally
     accepted in the United States of America have been condensed or omitted.
     Therefore, these condensed consolidated financial statements should be read
     in conjunction with the financial statements and notes thereto included in
     the Company's 2005 annual report to shareholders. The results of operations
     for interim periods are not necessarily indicative of the operating results
     for the full year.

2.   DEBT AND LINE OF CREDIT:

          The Company has renewed its revolving credit agreement in the maximum
     amount of $1 million with its bank. Interest on the renewed agreement is at
     the bank's prime rate. It contains restrictive provisions concerning yearly
     capital expenditures, maximum debt to net worth and minimum current ratios,
     as well a minimum debt service coverage ratio. The Company is in compliance
     with all of the provisions. The credit agreement is secured by all non-real
     property assets of the Company and expires January 1, 2007.

          The Company purchased a new manufacturing facility and office located
     in Monticello, Minnesota on May 3, 2004. In order to facilitate the
     purchase, the Company entered into two mortgage agreements. The first
     mortgage was with its bank for $1,360,000 with a monthly payment of $8,307
     based on a 25-year amortization schedule. Interest is at 5.37% with a
     provision to adjust the rate after 5 years to the monthly five-year
     Treasury yield plus 2.5%. The entire principal balance is due May 1, 2014.

          The second mortgage is with the City of Monticello Economic
     Development Authority (MEDA) for $350,000 with a monthly payment of $1,483
     based on a 25-year amortization schedule. Interest is at 2.0%. The entire
     balance is due after five years on May 1, 2009. The indebtedness to the
     bank is secured pursuant to a mortgage and security agreement and fixture
     financing statement and the debt to MEDA is secured by a mortgage.


                                        6



3.   INVENTORIES

          Inventories consist primarily of raw material, work-in-progress (WIP)
     and finished goods. The following table breaks out the values in each
     category net of the inventory valuation allowances of $194,027 and $173,956
     at November 27, 2005 and August 28, 2005, respectively.



                 November 27,   August 28,
                    2005           2005
                 ------------   ----------
                          
Raw material      $  436,533    $  335,798
WIP                  362,633       338,219
Finished goods       321,055       343,949
                  ----------    ----------
                  $1,120,221    $1,017,966
                  ==========    ==========


     The Company did not dispose of any significant inventory during the quarter
     ended November 27, 2005 and therefore there was no material effect on gross
     margin from any dispositions.

4.   GOODWILL AND INTANGIBLE ASSETS

          Goodwill and other intangible assets consist of costs resulting from
     business acquisitions which total $2,368,452 (net of accumulated
     amortization of $344,812). The Company assesses the valuation or potential
     impairment of its goodwill by utilizing a present value technique to
     measure fair value by estimating future cash flows. The Company constructs
     a discounted cash flow analysis based on various sales and cost assumptions
     to estimate the fair value of the Company (which is the only reporting
     unit). The result of the analysis performed in the fiscal 2005 fourth
     quarter did not show an impairment of goodwill. The Company will analyze
     goodwill more frequently should changes in events or circumstances,
     including reductions in anticipated cash flows generated by our operations,
     occur.

          The Company recorded $33,063 of deferred financing costs incurred in
     connection with the mortgages described in Note 2. The costs are being
     amortized over five years on a straight-line basis with the Company
     incurring $1,653 of amortization expense for the quarters ended November
     27, 2005 and November 28, 2004, respectively.

5.   EARNINGS PER SHARE:

     The following table sets forth the computation of basic and diluted
earnings per share:



                                                Thirteen weeks ended
                                            ---------------------------
                                            November 27,   November 28,
                                                2005           2004
                                            ------------   ------------
                                                     
Numerator for earnings per share:
   Net earnings                              $  178,350     $   25,615
                                             ==========     ==========
Denominator:
   Denominator for basic earnings
      per share - weighted average shares     2,672,630      2,557,629

Effect of dilutive securities:
Employee and non-employee options                53,551         60,975
                                             ----------     ----------
   Denominator for diluted earnings
      per share                               2,726,181      2,618,604
                                             ==========     ==========
Basic earnings per share                     $      .07     $      .01
                                             ==========     ==========
Diluted earnings per share                   $      .07     $      .01
                                             ==========     ==========



                                        7



6.   Recent Accounting Pronouncements

     In December 2004, the FASB issued SFAS No. 123 (R) (revised 2004),
     Share-Based Payment, which is a revision of SFAS No. 123, Accounting for
     Stock-Based Compensation. SFAS No 123 (R) supersedes APB Opinion No. 25,
     Accounting for Stock Issued to Employees, and Amends SFAS No 95, Statement
     of Cash Flows. Generally, the approach in SFAS No. 123 (R) is similar to
     the approach described in SFAS No. 123. However, SFAS No. 123 (R) requires
     all shared-based payments to employees, including grants of employee stock
     options, to be recognized in the income statement based on their fair
     values. Pro forma disclosure is not an alternative. SFAS No. 123 (R) must
     be adopted no later than the first interim period for fiscal years
     beginning after December 15, 2005 for small business filers. We expect to
     adopt SFAS No. 123 (R) on August 28, 2006.

     SFAS No. 123 (R) permits public companies to adopt its requirements using
     one of two methods: a "modified prospective" approach or a "modified
     retrospective" approach. Under the modified prospective approach,
     compensation cost is recognized beginning with the effective date based on
     the requirements of SFAS 123 (R) for all share-based payments granted after
     the effective date and the requirements of SFAS No. 123 (R) for all awards
     granted to employees prior to the effective date of SFAS No. 123 (R) that
     remain unvested on the effective date. The modified retrospective approach
     includes the requirements of the modified prospective approach but also
     permits entities to restate based on the amounts previously recognized
     under SFAS No. 123 for purposes of pro forma disclosures either for all
     prior periods presented or prior interim periods of the year of adoption.
     We are evaluating which method to adopt.

     As permitted by SFAS No. 123, we currently account for the share-based
     payments to employees using APB Opinion No. 25's intrinsic value method
     and, as such, generally recognize no compensation cost for employee stock
     options. We expect the adoption of SFAS No. 123 (R) to have an unfavorable
     effect on our results of operations. If we had adopted SFAS No. 123 (R) in
     prior periods, the impact of that standard would have approximated the
     impact of SFAS No. 123 as described in Note 5 to our financial statements
     included in our Form 10-K for the year ended August 28, 2005.

     SFAS No. 123 (R) also requires the benefit of tax deductions in excess of
     recognized compensation cost to be reported as a financing cash flow,
     rather than an operating cash flow under current accounting literature.
     Since we do not have the benefit of tax deductions in excess of recognized
     compensation cost, because of our net operating loss position, the change
     will have no immediate impact on our consolidated financial statements.

     In November 2004, the FASB issued Statement of Financial Accounting
     Standards No. 151 "Inventory Costs - an amendment of ARB No. 43, Chapter 4"
     ("SFAS No. 151") effective for fiscal years beginning after June 15, 2005,
     SFAS No. 151 will become effective for us on August 29, 2005, the beginning
     of our next fiscal year. This Statement amends the guidance in ARB No. 43,
     Chapter 4, "Inventory Pricing," to clarify the accounting for abnormal
     amounts of idle facility expense, freight, handling costs, and wasted
     material (spoilage). This Statement requires that those items be recognized
     as current-period charges. In addition, this Statement requires that
     allocation of fixed production overheads to the costs of conversion be
     based on the normal capacity of the production facilities. We believe that
     the adoption of SFAS No. 151 will not have a material effect on our
     financial position or results of operations.


                                       8



Item 2.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

                                       and

                              RESULTS OF OPERATIONS

Critical Accounting Policies and Estimates

     Management's Discussion and Analysis of Financial Condition and Results of
Operations discusses the Company's condensed consolidated financial statements,
which have been prepared in accordance with accounting principles generally
accepted in the United States. The preparation of these financial statements
requires management to make estimates and judgments that affect the reported
amounts of assets, liabilities, revenues and expenses and related disclosure of
contingent assets and liabilities.

     The Company believes that the estimates, assumptions and judgments involved
in the accounting policies described below have the greatest potential impact on
our financial statements, so the Company consider these to be its critical
accounting policies. Because of the uncertainty inherent in these matters,
actual results could differ from the estimates the Company uses in applying the
critical accounting policies. Within the context of these critical accounting
policies, the Company is not currently aware of any reasonably likely event that
would result in materially different amounts being reported.

Allowance for Excess and Obsolete Inventory:

     Inventories, which are composed of raw materials, work in process and
finished goods, are valued at the lower of cost or market by comparing the cost
of each item in inventory to its most recent sales price or sales order price.
Any excess of cost over the net realizable value of inventory components is
included in the allowance for obsolete inventory.

     In addition, the Company determines the reserve for excess and obsolete
inventory by analyzing the sales history of its inventory, sales orders on hand
and indications from the Company's customers as to the future of various parts
or programs. If, in the Company's determination, the inventory value has become
impaired, the Company establishes an obsolescence reserve at the amount the
Company estimates as the ultimate net realizable value for that inventory. The
obsolescence reserve remains on the Company's books until the inventory is
disposed of or sold. Actual customer requirements in any future periods are
inherently uncertain and thus may differ from our estimates. If actual or
expected customer requirements were significantly lower than the established
reserves, the Company would record an increase to the obsolescence allowance in
the period in which the Company made such a determination. The Company performs
its lower of cost or market testing as well as its excess or obsolete inventory
analyses, quarterly.

     The Company's allowance for obsolete inventory consists of the following at
November 27, 2005 and August 28, 2005:



                              November 27, 2005   August 28, 2005
                              -----------------   ---------------
                                            
Obsolete finished goods            $ 81,310          $ 85,853
Obsolete work-in-process              6,900             6,900
Cost exceeding market value         105,817            81,203
                                   --------          --------
                                   $194,027          $173,956



                                       9



The Company has no specific timeline to dispose of its obsolete inventory and
intends to sell this obsolete inventory from time to time, as market conditions
allow.

Goodwill Impairment:

     The Company evaluates the valuation of its goodwill according to the
provisions of SFAS 142 to determine if the current value of goodwill has been
impaired. The Company believes that its stock price is not necessarily an
indicator of the Company's value given its limited trading volume and its wide
price fluctuations. The Company follows the guidance provided by SFAS 142 and
utilizes a present value technique to measure fair value by estimating future
cash flows. The major assumptions in this analysis include: (a) sales estimates
for the Company in part provided with guidance from the Company's customers; and
(b) material and labor costs of the Company's major programs. The Company
constructs a discounted cash flow analysis based on these assumptions to
estimate the fair value of the Company (which is the only reporting unit). The
result of the analysis performed in the fiscal 2005 fourth quarter did not show
an impairment of goodwill. If the Company has changes in events or
circumstances, including reductions in anticipated cash flows generated by our
operations, goodwill could become impaired which would result in a charge to
earnings.

Deferred Taxes:

     The Company accounts for income taxes using the liability method. Deferred
income taxes are provided for temporary difference between the financial
reporting and tax bases of assets and liabilities. A valuation allowance would
be set up should the realization of any deferred taxes become less likely than
not to occur. The valuation allowance is analyzed periodically by the Company
and may result in income tax expense different than statutory rates. The Company
has not established a valuation allowance as it believes it is more likely than
not that it will fully realize the benefit of its tax assets. Currently, the
Company's deferred tax assets have two major components which relate to the
Company's NOL and the Company's AMT tax credit carryforwards. The Company's AMT
tax credit carryforward does not expire. The Company's NOL carryforward has
$870,000 expiring in fiscal year 2009, $415,000 in fiscal 2011 and $3.1 million
expiring in fiscal 2021 and after. The Company believes that its current rate of
growth will be sufficient to fully utilize its NOL carryforwards before they
expire. However, a significant loss of a customer or a change in the Company's
business could affect the realization of the deferred tax assets. If a major
program were discontinued, the Company would immediately assess the impact of
the loss of the program on the realization of the deferred tax assets.

Revenue Recognition:

     The Company considers its revenue recognition policy to fall under the
guidance of FASB's conceptual framework for revenue recognition. The Company
recognizes revenue only after: (a) The Company has received a purchase order
identifying price and delivery terms or services to be rendered; (b) shipment
has occurred, or in the case of services, after the service has been completed;
(c) the Company's price is fixed as evidenced by the purchase order; and (d)
collectibility is reasonably assured. The Company continually monitors its
accounts receivable for any delinquent or slow paying accounts. The Company
believes that based upon its past history with minimal bad debt write-offs, that
all accounts are collectible upon shipment or delivery of services. Credit
losses have been minimal and within management's expectations. Based on
management's evaluation of uncollected accounts receivable, bad debts are
provided for on the allowance method. Accounts are considered delinquent if they
are 120 days past due. If an uncollectible account should arise during the year,
it would be written-off at the point it was determined to be uncollectible. The
Company mitigates its credit risk by performing periodic credit checks and
actively pursuing past due accounts. The Company refers to "net sales" in its
consolidated statements of operations as the Company's sales are sometimes
reduced by product returned by its customers.


                                       10



Results of Operations:

     Net sales were $4,170,000 for the quarter ending November 27, 2005, an
increase of 8% from the same period of the prior year. The increase was due
primarily to higher sales in the Company's ATV and motorcycle recreational
vehicle market.

     Sales from the Company's ATV and motorcycle markets amounted to $3,561,000
and $3,280,000 for the quarters ended November 27, 2005 and November 28, 2004,
respectively. The 9% increase in sales came primarily from sales in the ATV
market.

     Sales from the Company's aerospace and defense markets totaled $454,000 and
$394,000 for the quarters ended November 27, 2005 and November 28, 2004,
respectively. The Company believes that these increases are not as a result of
significant change in a customer or product requirement, but rather as a result
from a general increase in the level of business with the Company's customers in
these markets.

     Sales from the Company's other revenue markets amounted to $155,000 and
$196,000 for the quarters ended November 27, 2005 and November 28, 2004,
respectively. The Company's other revenue markets consist of computer
components, small engine parts and products for the biosciences industry. The
decrease in sales from the fiscal 2004 first quarter to the fiscal 2005 first
quarter came from decreases in sales from both the computer components and small
engine parts markets, partially offset by an increase in sales to the
biosciences industry.

     Gross margin increased to 17% for the quarter ending November 27, 2005
versus the prior year quarter of 15%. The increase is attributable to the
increase in sales volume as well as efficiencies gained from operating in one
facility as opposed to the two facilities the Company was operating in during
the first quarter of fiscal 2005. Fiscal 2005 first quarter margins were
hampered somewhat by start-up costs related to the biosciences industries
components, however.

     Selling and administrative expense of $407,000 for the quarter ending
November 27, 2005 was $87,000 lower than in the prior year. Fiscal 2005 first
quarter selling and administrative expense was negatively affected by $168,000
in costs associated with the relocation of operations to the new facility in
Monticello, Minnesota, as well the costs associated with maintaining the old
Osseo, Minnesota building. Fiscal 2006 first quarter results were not affected
by relocation costs, but were affected by an increase in payroll and benefit
costs.

     Interest expense in the first quarter of fiscal 2006 was $38,000 compared
to $40,000 in first quarter of fiscal 2005.

     The Company recorded income tax expense at an effective tax rate of 38% and
36% for the quarters ended November 27, 2005 and November 28, 2004,
respectively.

Liquidity and Capital Resources:

     On November 27, 2005, working capital was $2,501,000 compared to $2,245,000
at August 28, 2005. The ratio of current assets to current liabilities at
November 27, 2005 was 2.32 to 1.0 compared to 2.24 to 1.0 at August 28, 2005.
The improvement in both measurements is attributable to the generation of cash
from operations in the Company's fiscal 2006 first quarter. The Company's cash
balance increased $643,000 during the first quarter of fiscal 2006, primarily
from collections of accounts receivable but also from the timing of the payment
of the quarterly dividend declared during the first quarter. The dividend did
not actually get paid until the first day of the Company's fiscal 2006 second
quarter.


                                       11



     As discussed in the Notes to Condensed Consolidated Financial Statements,
the Company renewed its $1,000,000 revolving credit facility with its bank
subsequent to the end of the fiscal 2006 first quarter. Interest on the new
agreement is at prime.

     It is the Company's belief that its current cash balance, plus future
internally generated funds and its line of credit, will be sufficient to enable
the Company to meet its working capital requirements through the end of fiscal
2006.

Cautionary Statement:

     Statements included in this Management's Discussion and Analysis of
Financial Condition and Results of Operations, in future filings by the Company
with the Securities and Exchange Commission, in the Company's press releases and
in oral statements made with the approval of an authorized executive officer
that are not historical or current facts are "forward-looking statements." These
statements are made pursuant to the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995 and are subject to certain risks and
uncertainties that could cause actual results to differ materially from
historical earnings and those presently anticipated or projected. The Company
wishes to caution readers not to place undue reliance on any such
forward-looking statements, which speak only as of the date made.

     The following important factors, among others, in some cases have affected
and in the future could affect the Company's actual results and could cause the
Company's actual financial performance to differ materially from that expressed
in any forward-looking statement: (i) the Company's ability to obtain additional
manufacturing programs and retain current programs; (ii) the loss of significant
business from any one of its current customers could have a material adverse
effect on the Company; (iii) the Company was dependent upon one customer for 84%
of its revenues in fiscal year 2005 and expects that a significant portion of
its future revenue will be derived from this customer; (iv) a significant
downturn in the industries in which the Company participates could have an
adverse effect on the demand for Company services; (v) our sales are
concentrated in a limited number of highly competitive industries, each with a
limited number of customers; (vi) the prices of our products are subject to
downward pressure from customers and market pressure from competitors; (vii) the
Company's ability to curtail its costs and expenses for new manufacturing
programs, commensurate with expected revenues; (viii) the Company's ability to
comply with covenants of its credit facility; (ix) fluctuations in operating
results due to, among other things, changes in customer demand for our product,
in our manufacturing costs and efficiently of our operations; (x) a trend among
our customers toward outsourcing manufacturing to foreign operations.

     The foregoing list should not be construed as exhaustive and the Company
disclaims any obligation subsequently to revise any forward-looking statements
to reflect events or circumstances after the date of such statements or to
reflect the occurrence of anticipated or unanticipated events.


                                       12



ITEM 4. CONTROLS AND PROCEDURES

     (a) Evaluation of Disclosure Controls and Procedures.

     The Company's Chief Executive Officer, Michael J. Pudil, and Chief
Financial Officer, Paul D. Sheely, have evaluated the Company's disclosure
controls and procedures as of the end of the period covered by this report.
Based upon this review, they have concluded that these controls and procedures
are effective.

     (b) Changes in Internal Controls over Financial Reporting.

     There have been no changes in internal control financial reporting that
occurred during the fiscal period covered by this report that have materially
affected, or are reasonably likely to materially affect, the Company's internal
control over financial reporting.

PART II. OTHER INFORMATION:

ITEM 6. EXHIBITS

     A.   The following exhibits are included herein:


                 
     Exhibit 10.1   Amendment and Modification of Revolving Line of Credit dated
                    January 1, 2006 between the Company and Excel Bank.

     Exhibit 31.1   Certification of Chief Executive Officer pursuant to Rules
                    13a-14 and 15d-14 of the Exchange Act.

     Exhibit 31.2   Certification of Chief Financial Officer pursuant to Rules
                    13a-14 and 15d-14 of the Exchange Act.

     Exhibit 32     Certificate pursuant to 18 U.S.C. Section 1350.


                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                        WSI INDUSTRIES, INC.


Date: January 10, 2006                  /s/ Michael J. Pudil
                                        ----------------------------------------
                                        Michael J. Pudil, President & CEO


Date: January 10, 2006                  /s/ Paul D. Sheely
                                        ----------------------------------------
                                        Paul D. Sheely, Vice President,
                                        Finance & CFO


                                       13