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 May 28, 2006

                                       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           (IRS Employer Identification No.)
      incorporation of organization)



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


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

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

Indicate by check whether the small business issuer (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the small
business issuer 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 small business issuer is a shell company (as
defined in Rule 12b-2 of the Exchange Act).

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

Indicate by check mark if the small business issuer is not required to file
reports pursuant to Section 13 or Section 15(d) 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.

     2,680,630 shares of common stock were outstanding as of June 20, 2006.



                              WSI INDUSTRIES, INC.

                                AND SUBSIDIARIES

                                      INDEX



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

         Item 1. Financial Statements

                 Condensed Consolidated Balance Sheets May 28, 2006
                 (Unaudited) and August 28, 2005                              3

                 Condensed Consolidated Statements of Operations
                 Thirteen and Thirty-nine weeks ended May 28, 2006
                 and May 29, 2005 (Unaudited)                                 4

                 Condensed Consolidated Statements of Cash Flows
                 Thirty-nine weeks ended May 28, 2006 and
                 May 29, 2005 (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 - 13

         Item 3. Controls and Procedures                                     13

PART II. OTHER INFORMATION:

         Item 6. Exhibits                                                    14

         Signatures                                                          14



                                        2



Part I. Financial Information

     Item 1. Financial Statements

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



                                                           MAY 28,      AUGUST 28,
                                                             2006          2005
                                                         -----------   -----------
                                                                 
ASSETS
   CURRENT ASSETS:
      Cash and cash equivalents                          $ 1,227,745   $   937,575
      Accounts receivable                                  2,123,632     1,907,870
      Inventories                                          1,214,094     1,017,966
      Prepaid and other current assets                        88,343        73,252
      Deferred tax assets                                    139,412       121,581
                                                         -----------   -----------
         Total Current Assets                              4,793,226     4,058,244
                                                         -----------   -----------

   Property, Plant and Equipment - Net                     3,508,432     3,709,438
                                                         -----------   -----------

   Deferred tax assets                                     1,400,351     1,675,506
                                                         -----------   -----------

   Intangible assets, net                                  2,387,739     2,392,698
                                                         -----------   -----------

                                                         $12,089,748   $11,835,886
                                                         ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
   CURRENT LIABILITIES:
      Trade accounts payable                             $ 1,162,930   $   881,197
      Accrued compensation and employee withholdings         411,851       479,296
      Miscellaneous accrued expenses                         100,688       142,074
      Current portion of long-term debt                      348,065       311,030
                                                         -----------   -----------
         Total Current Liabilities                         2,023,534     1,813,597
                                                         -----------   -----------

   Long term debt, net of current portion                  2,630,085     2,728,456
                                                         -----------   -----------
   STOCKHOLDERS' EQUITY:
      Common stock, par value $.10 a share; authorized
         10,000,000 shares; issued and outstanding
         2,680,630 and 2,672,630 shares, respectively        268,063       267,263
      Capital in excess of par value                       2,126,989     2,104,289
      Retained earnings                                    5,041,077     4,922,281
                                                         -----------   -----------
         Total Stockholders' Equity                        7,436,129     7,293,833
                                                         -----------   -----------
                                                         $12,089,748   $11,835,886
                                                         ===========   ===========


See notes to condensed consolidated financial statements


                                        3



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



                                          13 weeks ended             39 weeks ended
                                     -----------------------   -------------------------
                                       May 28,      May 29,      May 28,       May 29,
                                        2006         2005          2006          2005
                                     ----------   ----------   -----------   -----------
                                                                 
Net sales                            $4,215,323   $4,244,285   $11,959,139   $11,772,801

Cost of products sold                 3,446,944    3,471,359     9,936,477     9,808,795
                                     ----------   ----------   -----------   -----------
Gross margin                            768,379      772,926     2,022,662     1,964,006

Selling and administrative expense      459,399      461,596     1,250,210     1,492,838
Interest and other income               (12,260)      (5,988)      (31,992)      (12,644)
Interest expense                         43,809       46,140       127,275       128,339
                                     ----------   ----------   -----------   -----------
Earnings from operations
   before income taxes                  277,431      271,178       677,169       355,473

Income tax expense                      105,423       97,624       257,324       127,970
                                     ----------   ----------   -----------   -----------

Net earnings                         $  172,008   $  173,554   $   419,845   $   227,503
                                     ==========   ==========   ===========   ===========

Basic earnings per share             $      .06   $      .07   $       .16   $       .09
                                     ==========   ==========   ===========   ===========

Diluted earnings per share           $      .06   $      .07   $       .15   $       .09
                                     ==========   ==========   ===========   ===========

Cash dividend per share              $    .0375   $    .0375   $     .1125   $     .1125
                                     ==========   ==========   ===========   ===========

Weighted average number of
   common shares                      2,680,630    2,557,629     2,676,850     2,557,629
                                     ==========   ==========   ===========   ===========

Weighted average number of
   common and dilutive potential
   common shares                      2,722,050    2,639,010     2,722,409     2,629,243
                                     ==========   ==========   ===========   ===========


See notes to condensed consolidated financial statements.


                                        4



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



                                                              39 weeks ended
                                                          ----------------------
                                                            May 28,     May 29,
                                                             2006         2005
                                                          ----------   ---------
                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                           $  419,845   $ 227,503
      Adjustments to reconcile net earnings to net cash
         provided by operating activities:
         Depreciation                                        456,702     499,549
         Amortization                                          4,959       4,960
         Loss on disposal of equipment                            --       1,125
         Deferred taxes                                      257,324     127,970
      Changes in assets and liabilities:
         Increase in accounts receivable                    (215,762)   (176,343)
         Increase in inventories                            (196,128)   (200,911)
         Increase in prepaid expenses                        (15,091)     (8,291)
         Increase in accounts payable
            and accrued expenses                             172,902     322,450
                                                          ----------   ---------
      Net cash provided by operations                        884,751     798,012
                                                          ----------   ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property, plant and equipment                 (72,817)    (79,855)
                                                          ----------   ---------
      Net cash used in investing activities                  (72,817)    (79,855)
                                                          ----------   ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments of long-term debt                               (244,215)   (255,199)
   Issuance of common stock                                   23,500          --
   Dividends paid                                           (301,049)   (287,736)
                                                          ----------   ---------
      Net cash used in financing activities                 (521,764)   (542,935)
                                                          ----------   ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS                    290,170     175,222

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR               937,575     294,766
                                                          ----------   ---------

CASH AND CASH EQUIVALENTS AT END OF REPORTING PERIOD      $1,227,745   $ 469,988
                                                          ==========   =========

SUPPLEMENTAL CASH FLOW INFORMATION:
   Cash paid during the period for:
      Interest                                            $  127,364   $ 128,822
      Income taxes                                        $    3,152   $   2,205
   Noncash investing and financing activities:
      Acquisition of machinery through capital lease      $  182,879   $ 456,570


            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 May 28, 2006, the
     condensed consolidated statements of operations for the thirteen and
     thirty-nine weeks ended May 28, 2006 and May 29, 2005 and the condensed
     consolidated statements of cash flows for the thirty-nine 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 generally accepted accounting
     principles 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.   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 $201,413 and $173,956
     at May 28, 2006 and August 28, 2005, respectively.



                   May 28,    August 28,
                    2006         2005
                 ----------   ----------
                        
Raw material     $  590,912   $  335,798
WIP                 375,377      338,219
Finished goods      247,805      343,949
                 ----------   ----------
                 $1,214,094   $1,017,966
                 ==========   ==========


     The Company did not dispose of any significant obsolete inventory during
     the quarter ended May 28, 2006 and therefore there was no material effect
     on gross margin from any dispositions.

3.   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.


                                       6



          The Company recorded $33,063 of deferred financing costs incurred in
     connection with mortgages entered into in order to purchase the Company's
     facility in Monticello, Minnesota. 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 May 28, 2006 and May 29, 2005,
     respectively. Accumulated amortization on the deferred financing costs
     amounted to $13,776 and $8,817 at May 28, 2006 and August 28, 2005,
     respectively.

4.   EARNINGS PER SHARE:

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



                                           Thirteen weeks ended    Thirty-nine weeks ended
                                         -----------------------   -----------------------
                                           May 28,      May 29,      May 29,      May 29,
                                            2006         2005         2005         2005
                                         ----------   ----------   ----------   ----------
                                                                    
Numerator for basic and diluted
   earnings per share:
   Net earnings                          $  172,008   $  173,554   $  419,845   $  227,503
                                         ==========   ==========   ==========   ==========

Denominator
   Denominator for basic earnings
   per share - weighted average shares    2,680,630    2,557,629    2,676,850    2,557,629
                                         ==========   ==========   ==========   ==========

Effect of dilutive securities:
Employee and non-employee options            41,420       81,381       45,559       71,614
                                         ==========   ==========   ==========   ==========

   Dilutive common shares
   Denominator for diluted earnings
      Per share                           2,722,050    2,639,010    2,722,409    2,629,243
                                         ==========   ==========   ==========   ==========

Basic earnings per share                 $      .06   $      .07   $      .16   $      .09
                                         ==========   ==========   ==========   ==========

Diluted earnings per share               $      .06   $      .07   $      .15   $      .09
                                         ==========   ==========   ==========   ==========



                                       7



5.   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 became effective for WSI on August 29, 2005, the beginning of
     our fiscal 2006 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 facility. 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 considers 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
May 28, 2006 and August 28, 2005:



                              May 28, 2006   August 28, 2005
                              ------------   ---------------
                                       
Obsolete finished goods         $ 80,461         $ 85,853
Obsolete work-in-process           6,900            6,900
Cost exceeding market value      114,052           81,203
                                --------         --------
                                $201,413         $173,956



                                       9



The Company has no specific timeline to dispose of its remaining 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 customers 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 $4,215,000 for the quarter ending May 28, 2006 compared to
$4,244,000 in the same period of the prior year. Year-to-date sales in fiscal
2006 were $11,959,000 compared to $11,773,000 in the prior year. Quarterly sales
for the respective periods were comparable with lower sales from the Company's
ATV market offset by an increase in sales to its biosciences industry.
Year-to-date sales are up 1.6% versus the prior year with higher sales in both
the Company's motorcycle and biosciences markets partially offset by lower sales
in its ATV market.

     Sales from the Company's recreational vehicle market amounted to $3,437,000
and $3,702,000 for the quarters ended May 28, 2006 and May 29, 2005,
respectively. Year-to-date sales for the Company's recreational vehicle market
were $9,836,000 and $9,994,000 for the nine months ended May 28, 2006 and May
29, 2005, respectively. Sales for the quarter and year-to-date ended May 28,
2006 were lower due to sales from the Company's ATV market, although sales for
the current quarter from the ATV market rebounded significantly from the
Company's second quarter ended February 26, 2006.

     Sales from the Company's aerospace and defense markets amounted to $472,000
and $441,000 for the quarter ended May 28, 2006 and May 29, 2005, respectively.
Year-to-date sales for the Company's aerospace and defense markets were
$1,504,000 and $1,269,000 for the nine months ended May 28, 2006 and May 29,
2005, respectively. The Company believes 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 the Company's aerospace and defense
business with its current customers.

     Sales from the Company's other revenue markets amounted to $306,000 and
$101,000 for the quarter ended May 28, 2006 and May 29, 2005, respectively.
Year-to-date sales for the Company's other revenue markets were $619,000 and
$510,000 for the nine months ended May 28, 2006 and May 29, 2005, respectively.
The Company's other revenue markets consist primarily of computer components,
small engine parts and components for the bioscience industry. It is the
Company's belief that the parts made for the computer components and small
engine parts industries are generally spare or repair parts with sales of these
parts decreasing over the last several years. The Company's sales to the
biosciences industry were $163,000 and $352,000 for the quarter and year to date
ended May 28, 2006 versus $39,000 and $92,000 for the prior year periods,
respectively. The increase is attributable to the partnering arrangement
announced in June 2005.

     Gross margin held steady at 18% for the quarter ending May 28, 2006, the
same percentage as the prior year. Similarly, year-to-date gross margin was 17%,
comparable to the prior year.

     Selling and administrative expense of $459,000 for the quarter ending May
28, 2006 was comparable to the prior year quarter's total of $462,000.
Year-to-date selling and administrative expense of $1,250,000 was $243,000 lower
than the comparable prior year period. During the last quarter of fiscal 2004
and the first two quarters of fiscal 2005, the Company moved its office and
manufacturing operations from its former site in Osseo, Minnesota to its current
location in Monticello, Minnesota. During this time, the Company recorded
relocation costs, as well as the costs associated with leasing and maintaining
the Osseo facility, as selling and administrative cost. These costs amounted to
$340,000 for the nine months ended May 29, 2005 with no material costs being
incurred after the Company's fiscal 2005 second quarter ended February 27, 2005.
The $243,000 of lower selling and administrative cost is attributable to these
relocation expenses, but were offset somewhat by higher compensation related
costs in first three quarters of fiscal 2006.


                                       11



     Interest expense in the third quarter of fiscal 2006 was $44,000, which was
similar to the prior year's quarter of $46,000. Year-to-date interest expense
for fiscal 2006 was $127,000 versus $128,000 in the prior year.

     The Company recorded income tax expense at an effective tax rate of 38% for
the quarter and year to date periods ended May 28, 2006 and 36% for the quarter
and year to date ended May 29, 2005.

Liquidity and Capital Resources

     On May 28, 2006, working capital was $2,770,000 compared to $2,245,000 at
August 28, 2005. The increase in working capital is attributable to an overall
increase in the level of cash, accounts receivable and inventory at May 28, 2006
versus August 28, 2005. The ratio of current assets to current liabilities at
May 28, 2006 was 2.37 to 1.0 compared to 2.24 to 1.0 at August 28, 2005. The
Company's cash balance increased $290,000 during the first nine months of fiscal
2006 with $885,000 in cash flow from operations being used to pay down $244,000
in long-term debt, $301,000 in dividends as well as to purchase $73,000 in
equipment.

     The Company renewed its $1,000,000 revolving credit facility with its bank
during the Company's second quarter of fiscal 2006. Interest on the new
agreement is at the bank's prime rate. At May 28, 2006, the Company did not have
a balance owing under this revolving line of credit agreement nor had it
borrowed any funds during fiscal 2006.

     The Company paid quarterly dividends of $.0375 per share of its common
stock in each of the first three quarters of fiscal 2006 and 2005. The dividend
payments for the first nine months of fiscal 2006 and fiscal 2005 totaled
$301,000 and $288,000, respectively.

     It is the Company's belief that its internally generated funds, as well as
its line of credit, will be sufficient to enable the Company to meet its working
capital requirements during the next 12 months.

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


                                       12



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 efficiencies of our operations; and (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.

ITEM 3. 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.


                                       13



PART II. OTHER INFORMATION:

ITEM 6. EXHIBITS:

     A.   The following exhibits are included herein:

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

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

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

                                   SIGNATURES

     In accordance with the requirements of the Securities Exchange Act of 1934,
the registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

                                        WSI INDUSTRIES, INC.


Date: June 20, 2006                     /s/ Michael J. Pudil
                                        ----------------------------------------
                                        Michael J. Pudil, President & CEO


Date: June 20, 2006                     /s/ Paul D. Sheely
                                        ----------------------------------------
                                        Paul D. Sheely, Vice President, Finance
                                        & CFO


                                       14