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

                                    Form 10-Q

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

                    For quarterly period ended June 30, 2005

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

                    For the transition period from ____________ to _____________

                         Commission File Number: 0-11576

                         HARRIS & HARRIS GROUP, INC.(R)
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

New York                                                   13-3119827
--------------------------------------------------------------------------------
(State or other jurisdiction of                (IRS Employer Identification No.)
  incorporation or organization)

111 West 57th Street, New York, New York                               10019
--------------------------------------------------------------------------------
(Address of Principal Executive Offices)                              (Zip Code)

                                 (212) 582-0900
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

      Indicate by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

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

      Indicate by check mark whether the registrant is an accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

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

      Indicate the number of shares  outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.

                 Class                             Outstanding at August 2, 2005
--------------------------------------------------------------------------------
Common Stock, $0.01 par value per share                 17,248,845 shares






                         Harris & Harris Group, Inc.(R)
                            Form 10-Q, June 30, 2005

                                                                     Page Number

PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial  Statements.............................    1

Consolidated Statements of Assets and Liabilities......................    2

Consolidated Statements of Operations..................................    3

Consolidated Statements of Cash Flows..................................    4

Consolidated Statements of Changes in Net Assets.......................    5

Consolidated Schedule of Investments...................................    6

Notes to Consolidated Financial Statements.............................   15

Financial Highlights...................................................   21

Item 2.  Management's Discussion and Analysis of Financial Condition
and Results of Operations..............................................   22
                                                                          
Background and Overview................................................   22
                                                                          
Results of Operations..................................................   23
                                                                       
Financial Condition....................................................   26

Liquidity..............................................................   28

Capital Resources......................................................   28

Risk Factors...........................................................   29

Item 3.  Quantitative and Qualitative Disclosures About Market Risk....   39

Item 4.  Controls and Procedures.......................................   41

PART II  OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders...........   43

Item 5.  Other Information.............................................   44

Item 6.  Exhibits......................................................   44





PART I.  FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

      The  information  furnished  in the  accompanying  consolidated  financial
statements  reflects  all  adjustments  that are, in the opinion of  management,
necessary for a fair statement of the results for the interim period presented.

      Harris & Harris Group,  Inc.(R) (the "Company,"  "us," "our" and "we"), is
an internally  managed venture capital company that has elected to be treated as
a business  development  company under the  Investment  Company Act of 1940 (the
"1940  Act").  Certain  information  and  disclosures  normally  included in the
consolidated   financial   statements  in  accordance  with  Generally  Accepted
Accounting  Principles have been condensed or omitted as permitted by Regulation
S-X and  Regulation  S-K. The  accompanying  consolidated  financial  statements
should be read in conjunction with the audited consolidated financial statements
and notes thereto for the year ended December 31, 2004,  contained in our Annual
Report on Form 10-K for the year ended December 31, 2004.

      On September 25, 1997, our Board of Directors  approved a proposal to seek
qualification  as a Regulated  Investment  Company ("RIC") under Subchapter M of
the Internal  Revenue Code (the  "Code").  At that time,  we were taxable  under
Subchapter C of the Code (a "C  Corporation").  In order to qualify as a RIC, we
must,  in general (1)  annually,  derive at least 90 percent of our gross income
from dividends, interest, gains from the sale of securities and similar sources;
(2) quarterly,  meet certain investment  diversification  requirements;  and (3)
annually,  distribute  at least 90 percent  of our  investment  company  taxable
income as a  dividend.  In  addition to the  requirement  that we must  annually
distribute at least 90 percent of our investment  company taxable income, we may
either distribute or retain our taxable net capital gains from investments,  but
any net capital gains not  distributed  could be subject to corporate level tax.
Further,  we could be subject to a four percent excise tax to the extent we fail
to  distribute  at least 98  percent of our annual  investment  company  taxable
income and would be  subject  to income tax to the extent we fail to  distribute
100 percent of our investment company taxable income.

      Because  of  the  specialized  nature  of  our  investment  portfolio,  we
generally can satisfy the diversification requirements under Subchapter M of the
Code  only if we  receive  a  certification  from the  Securities  and  Exchange
Commission ("SEC") that we are "principally engaged in the furnishing of capital
to other  corporations  which are  principally  engaged  in the  development  or
exploitation  of  inventions,  technological  improvements,  new  processes,  or
products not previously generally available."

      On June 15, 2005, we received SEC certification for 2004, permitting us to
qualify for RIC treatment for 2004 (as we had for the years 1999 through  2003).
Although the SEC  certification  for 2004 was issued,  there can be no assurance
that we will qualify for or receive such  certification for subsequent years (to
the  extent  we need  additional  certification  as a result of  changes  in our
portfolio)  or that we will  actually  qualify for  Subchapter  M  treatment  in
subsequent years. In addition, under certain circumstances, even if we qualified
for Subchapter M treatment in a given year, we might take action in a subsequent
year  to  ensure  that  we  would  be  taxed  in  that  subsequent  year  as a C
Corporation, rather than as a RIC.



                                       1





--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC.(R)
                CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
--------------------------------------------------------------------------------



                                     ASSETS

                                                                       June 30, 2005       December 31, 2004
                                                                       -------------       -----------------
                                                                         (Unaudited)
                                                                                                
Investments, at value (Cost:  $71,749,809 at 6/30/05,
     $77,442,110 at 12/31/04) ..................................       $  81,796,100        $  76,244,682
Cash and cash equivalents (Note 9) .............................          19,011,889              650,332
Restricted funds ...............................................           1,617,185            1,591,971
Funds in escrow (Note 8) .......................................             999,999                    0
Receivable from portfolio company ..............................                   0               10,000
Interest receivable ............................................              70,278               58,960
Income tax receivable ..........................................               7,891                2,480
Prepaid expenses ...............................................             232,353              542,489
Other assets, net of reserve of $255,486 at 12/31/04 (Note 9) ..             258,530              260,537
                                                                       -------------        -------------
Total assets ...................................................       $ 103,994,225        $  79,361,451
                                                                       =============        =============

                            LIABILITIES & NET ASSETS

Accounts payable and accrued liabilities .......................       $   2,775,400        $   2,905,658
Broker payable .................................................          18,297,158                    0
Accrued profit sharing (Note 4) ................................           2,012,465              311,594
Deferred rent ..................................................              31,529               34,930
Deferred income tax liability (Note 6) .........................           1,364,470            1,364,470
                                                                       -------------        -------------
Total liabilities ..............................................          24,481,022            4,616,652
                                                                       -------------        -------------

Net assets .....................................................       $  79,513,203        $  74,744,799
                                                                       =============        =============

Net assets are comprised of:
Preferred stock, $0.10 par value,
     2,000,000 shares authorized; none issued ..................       $           0        $           0
Common stock, $0.01 par value, 30,000,000 shares
     authorized at 6/30/05 and 25,000,000 shares authorized
     at 12/31/04; 19,077,585 issued at 6/30/05 and 12/31/04 ....             190,776              190,776
Additional paid in capital .....................................          85,658,150           85,658,150
Accumulated net realized loss ..................................         (11,436,440)          (4,961,123)
Accumulated unrealized appreciation (depreciation) of
     investments, including deferred tax liability of $1,540,044
     at 6/30/05 and at 12/31/04 (Note 6) .......................           8,506,248           (2,737,473)
Treasury stock, at cost (1,828,740 shares at  6/30/05 and
     12/31/04) .................................................          (3,405,531)          (3,405,531)
                                                                       -------------        -------------

Net assets .....................................................       $  79,513,203        $  74,744,799
                                                                       =============        =============

Shares outstanding .............................................          17,248,845           17,248,845
                                                                       =============        =============

Net asset value per outstanding share ..........................       $        4.61        $        4.33
                                                                       =============        =============




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

                                       2








--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
--------------------------------------------------------------------------------





                                                           Three Months Ended June 30             Six Months Ended June 30
                                                        -------------------------------       -------------------------------
                                                            2005               2004               2005               2004 
                                                        ------------       ------------       ------------       ------------
                                                                                                              
Investment income:
   Interest from:
         Fixed-income securities .................      $    202,132       $     74,211       $    428,482       $    130,064
         Portfolio companies .....................           (48,390)             5,020             (9,780)             5,703
   Other income ..................................             4,975                  0              5,124                  0
                                                        ------------       ------------       ------------       ------------
         Total investment income .................           158,717             79,231            423,826            135,767
                                                        ------------       ------------       ------------       ------------

Expenses:
   Profit sharing ................................         2,012,465                  0          1,700,871                  0
   Salaries and benefits .........................           614,610            495,107          1,182,300            965,182
   Administration and operations .................           487,144            186,776            809,106            346,075
   Professional fees .............................           218,122             78,878            490,587            157,939
   Rent ..........................................            51,180             38,918             99,861             72,655
   Directors' fees and expenses ..................            55,082             41,177            140,741             93,623
   Depreciation ..................................            16,073              9,665             31,342             18,948
   Bank custody fees .............................             6,135              3,294             11,699              5,794
                                                        ------------       ------------       ------------       ------------
         Total expenses ..........................         3,460,811            853,815          4,466,507          1,660,216
                                                        ------------       ------------       ------------       ------------
Net operating loss ...............................        (3,302,094)          (774,584)        (4,042,681)        (1,524,449)
                                                        ------------       ------------       ------------       ------------

Net realized (loss) income on investments:
   Realized (loss) income on investments .........        (1,386,741)             2,580         (2,427,785)           795,969
   Income tax provision (Note 6) .................              (634)            (1,112)            (4,851)            (7,908)
                                                        ------------       ------------       ------------       ------------
   Net realized (loss) income on
         investments .............................        (1,387,375)             1,468         (2,432,636)           788,061
                                                        ------------       ------------       ------------       ------------
Net realized loss ................................        (4,689,469)          (773,116)        (6,475,317)          (736,388)
                                                        ------------       ------------       ------------       ------------
Net increase (decrease) in unrealized appreciation
on investments:
   Investment sales ..............................         1,766,210                  0          2,956,491            915,118
   Investments held ..............................         9,925,106         (1,463,921)         8,287,230         (1,595,252)
                                                        ------------       ------------       ------------       ------------
   Net increase (decrease) in unrealized
    appreciation on investments ..................        11,691,316         (1,463,921)        11,243,721           (680,134)
                                                        ------------       ------------       ------------       ------------

Net  increase (decrease) in net assets
resulting from operations:
   Total .........................................      $  7,001,847       $ (2,237,037)      $  4,768,404       $ (1,416,522)
                                                        ============       ============       ============       ============
   Per average outstanding share .................      $       0.41       $      (0.16)      $       0.28       $      (0.10)
                                                        ============       ============       ============       ============
   Average outstanding shares ....................        17,248,845         13,798,845         17,248,845         13,798,845
                                                        ============       ============       ============       ============



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

                                       3


--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                                Six Months Ended June 30
                                                                             ------------------------------
                                                                                 2005              2004 
                                                                             ------------      ------------
                                                                                                   
Cash flows from operating activities:

Net (decrease) increase in net assets resulting from operations ........     $  4,768,404      $ (1,416,522)
Adjustments to reconcile net increase (decrease) in net assets resulting
from operations to net cash (used in) provided by operating activities:
    Net realized and unrealized (gain) loss on investments .............       (8,815,936)         (115,835)
    Depreciation .......................................................           31,342            18,948

Changes in assets and liabilities:
    Payable to broker for unsettled trade ..............................       18,297,158                 0
    Accrued profit sharing .............................................        1,700,871                 0
    Restricted funds ...................................................          (25,214)         (109,138)
    Receivable from portfolio company ..................................           10,000                 0
    Funds in escrow ....................................................         (999,999)                0
    Interest receivable ................................................          (11,318)          (61,432)
    Income tax receivable ..............................................           (5,411)            9,325
    Prepaid expenses ...................................................          310,136           (46,174)
    Other assets .......................................................            1,238           (82,378)
    Accounts payable and accrued liabilities ...........................         (130,258)         (353,025)
    Deferred rent ......................................................           (3,401)           (3,151)
                                                                             ------------      ------------
    Net cash provided by (used in) operating activities ................       15,127,612        (2,159,382)
                                                                             ------------      ------------

Cash flows from investing activities:
    Net (purchase) sale of short-term investments
          and marketable securities ....................................        8,237,450         9,422,255
Proceeds from sale of investments ......................................          661,458         2,504,545
Investment in private placements and loans .............................       (5,634,297)       (9,885,455)
Purchase of fixed assets ...............................................          (30,666)          (16,433)
                                                                             ------------      ------------
    Net cash provided by investing activities ..........................        3,233,945         2,024,912
                                                                             ------------      ------------

Net increase (decrease) in cash and cash equivalents:
    Cash and cash equivalents at beginning of the period ...............          650,332           425,574
    Cash and cash equivalents at end of the period .....................       19,011,889           291,104
                                                                             ------------      ------------
    Net increase (decrease) in cash and cash equivalents ...............     $ 18,361,557      $   (134,470)
                                                                             ============      ============

Supplemental disclosures of cash flow information:
    Income taxes paid ..................................................     $      7,150      $          0




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


                                       4



--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
                CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
--------------------------------------------------------------------------------





                                                                                    Six Months Ended      Year Ended
                                                                                      June 30, 2005    December 31, 2004
                                                                                    ----------------   -----------------
                                                                                        (Unaudited)
                                                                                                           

Changes in net assets from operations:

  Net operating loss .............................................................     $ (4,042,681)     $ (3,408,779)
  Net realized (loss) income on investments ......................................       (2,432,636)          858,503
  Net increase in unrealized appreciation on
     investments as a result of sales ............................................        2,956,491           915,118
  Net increase (decrease) in unrealized
     appreciation on investments held ............................................        8,287,230          (430,956)
                                                                                       ------------      ------------
  Net increase (decrease) in net assets
     resulting from operations ...................................................        4,768,404        (2,066,114)
                                                                                       ------------      ------------

Changes in net assets from capital
  Stock transactions:

  Proceeds from sale of stock ....................................................                0            34,500
  Additional paid in capital on common
     stock issued ................................................................                0        36,093,675
                                                                                       ------------      ------------
  Net increase in net assets resulting from
     capital stock transactions ..................................................                0        36,128,175
                                                                                       ------------      ------------

Net increase in net assets .......................................................        4,768,404        34,062,061

Net assets:
  Beginning of the period ........................................................       74,744,799        40,682,738
                                                                                       ------------      ------------
  End of the period ..............................................................     $ 79,513,203      $ 74,744,799
                                                                                       ============      ============



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


                                       5





--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2005
                                   (Unaudited)
--------------------------------------------------------------------------------




                                                                             Method of                         Shares/
                                                                           Valuation (3)      Principal          Value
                                                                           -------------     ----------     ----------
                                                                                                   

Investments in Unaffiliated Companies (7)(8) - 10.6% of net assets

Private Placement Portfolio (Illiquid) - 10.6% of net assets

AlphaSimplex Group, LLC (2) -- Investment management company headed by
     Dr. Andrew W. Lo, holder of the Harris & Harris Group Chair at MIT
     Limited Liability Company Interest...........................................(C)                --     $  125,000
                                                                                                            ----------
Continuum Photonics, Inc. (1)(2)(5) -- Develops optical networking                        
     components by merging materials, MEMS and                                            
     electronics technologies                                                             
     Series B Convertible Preferred Stock.........................................(B)         2,000,000         57,865
     Series C Convertible Preferred Stock.........................................(B)         2,689,103        199,635
                                                                                                            ----------
                                                                                                               257,500
                                                                                                            ----------
Crystal IS, Inc. (1)(2)(5) - Develops a technology to grow                                
     single-crystal boules of aluminum nitride for gallium nitride                        
     electronics                                                                          
     Series A Convertible Preferred Stock.........................................(A)           274,100        199,983
                                                                                                            ----------
                                                                                          
Exponential Business Development Company (1)(2) --                                        
     Venture capital partnership focused on early stage companies                         
     Limited Partnership Interest.................................................(B)                --              0
                                                                                                            ----------
                                                                                          
Heartware, Inc. (1)(2)(5) -- Develops ventricular assist devices                          
     Series A-2 Non-Voting Preferred Stock........................................(B)            47,620              0
                                                                                                            ----------
                                                                                          
Molecular Imprints, Inc. (1)(2) -- Develops nanoimprint lithography                       
     capital equipment                                                                    
     Series B Convertible Preferred Stock.........................................(A)         1,333,333      2,000,000
                                                                                                            ----------
                                                                                          
Nanosys, Inc. (1)(2)(5) -- Develops nanotechnology-enabled systems                        
     incorporating zero and one-dimensional inorganic                                     
     nanometer-scale materials                                                            
     Series C Convertible Preferred Stock.........................................(A)           803,428      1,500,000
                                                                                                            ----------
                                                                                          
Nantero, Inc. (1)(2)(5) -- Develops a high-density, nonvolatile, random                   
     access memory chip, using nanotechnology                                             
     Series A Convertible Preferred Stock.........................................(C)           345,070      1,046,908
     Series B Convertible Preferred Stock.........................................(C)           207,051        628,172
     Series C Convertible Preferred Stock.........................................(C)           188,315        571,329
                                                                                                            ----------
                                                                                                             2,246,409
                                                                                                            ----------

NeoPhotonics Corporation (1)(2)(5) -- Develops and manufactures
    planar optical devices and components
    Common Stock..................................................................(C)            60,580          9,105
    Series 1 Convertible Preferred Stock..........................................(C)         1,831,256      2,014,677
    Warrants at $0.15 expiring 01/26/10...........................................(C)            16,364            164
    Warrants at $0.15 expiring 12/05/10...........................................(C)            14,063            140
                                                                                                            ----------
                                                                                                             2,024,086
                                                                                                            ----------


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


                                       6



--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2005
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                             Method of           Shares/
                                                                           Valuation (3)         Principal         Value
                                                                           -------------         ---------      ---------
                                                                                                       
Investments in Unaffiliated Companies (7)(8) - 10.6% of net assets (cont.)

Private Placement Portfolio (Illiquid) - 10.6% of net assets (cont.)

Optiva, Inc. (1)(2) -- Developed nanomaterials for
     display industry applications
     Series C Convertible Preferred Stock.......................................(B)              1,249,999      $        0
     Secured Convertible Bridge Note with 50% Preferred                                                      
     Stock Warrant coverage.....................................................(B)               $150,000          75,000
                                                                                                                ----------
                                                                                                                    75,000
                                                                                                                ----------
                                                                                                           
Total Unaffiliated Private Placement Portfolio (cost: $10,369,543)........................................      $8,427,978
                                                                                                                ----------

Total Investments in Unaffiliated Companies (cost: $10,369,543)...........................................      $8,427,978
                                                                                                                ----------



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



                                       7





--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2005
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                             Method of           Shares/
                                                                           Valuation (3)         Principal         Value
                                                                           -------------         ---------      ---------
                                                                                                       

Investments in Non-Controlled Affiliated Companies (7)(9) - 46.5% of net assets

Publicly Traded Portfolio - 28.7% of net assets

NeuroMetrix, Inc. (1)(10) -- Develops and sells medical devices for
     monitoring neuromuscular disorders
     Common Stock.................................................................(D)             1,137,570       $22,785,527
                                                                                                                  -----------

Total Publicly Traded Portfolio (cost:  $4,411,374)..........................................................     $22,785,527
                                                                                                                  -----------
Private Placement Portfolio (Illiquid) - 17.9% of net assets

Cambrios Technologies Corporation (1)(2)(5) -- Develops commercially relevant
     materials by evolving biomolecules to express control over nanostructure
     synthesis
     Series B Convertible Preferred Stock.........................................(A)             1,294,025         1,294,025
                                                                                                              ---------------

Chlorogen, Inc. (1)(2)(5) -- Develops patented chloroplast technology
     to produce plant-made proteins
     Series A Convertible Preferred Stock.........................................(A)             4,478,038           785,000
                                                                                                               --------------

CSwitch, Inc. (1)(2)(5) -- Develops next-generation, system-on-a-chip
     solutions for communications-based platforms
     Series A Convertible Preferred Stock.........................................(A)             1,000,000         1,000,000
                                                                                                               --------------

eLite Optoelectronics Inc. (1)(2)(4)(5) - Develops high-power light
     emitting diodes
     Series B Convertible Preferred Stock.........................................(A)             1,861,504         1,000,000
                                                                                                               --------------

Experion Systems, Inc. (1)(2)(6) -- Develops and sells software to credit
     unions
     Series A Convertible Preferred Stock.........................................(B)               187,500                 0
     Series B Convertible Preferred Stock.........................................(B)                22,500                 0
     Series C Convertible Preferred Stock.........................................(B)               222,184                 0
     Series D Convertible Preferred Stock.........................................(B)                64,501                 0
                                                                                                               --------------
                                                                                                                            0
                                                                                                               --------------

Kereos, Inc. (1)(2)(4)(5)  --  Develops molecular imaging agents
     and targeted therapeutics to image and treat cancer and
     cardiovascular disease
     Series B Convertible Preferred Stock.........................................(A)               290,910           800,000
                                                                                                                -------------

NanoGram Corporation (1)(2)(5) -- Develops a broad suite of intellectual
     property utilizing nanotechnology
     Series I Convertible Preferred Stock.........................................(A)                63,210            21,672
     Series II Convertible Preferred Stock........................................(A)             1,250,904         1,000,723
                                                                                                               --------------
                                                                                                                    1,022,395
                                                                                                               --------------

Nanomix, Inc. (1)(2)(5) -- Develops nanoelectronic sensors that
    integrate carbon nanotube electronics with silicon microstructures
    Series C Convertible Preferred Stock..........................................(A)             9,779,181         2,500,000
                                                                                                               --------------



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



                                       8





--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2005
                                   (Unaudited)
--------------------------------------------------------------------------------




                                                                             Method of           Shares/
                                                                           Valuation (3)         Principal         Value
                                                                           -------------         ---------      ---------
                                                                                                       
Private Placement Portfolio (Illiquid) - 17.9% of net assets (cont.)

NanoOpto Corporation (1)(2)(5) -- Develops discrete and integrated optical
    communications sub-components on a chip by utilizing nano-manufacturing
    technology
    Series A-1 Convertible Preferred Stock........................................(B)               267,857          32,490
    Series B Convertible Preferred Stock..........................................(B)             3,819,935       1,110,073
    Series C Convertible Preferred Stock..........................................(B)             1,932,789         842,503
    Warrants at $0.4359 expiring 03/15/10.........................................(B)               193,279               0
                                                                                                               ------------
                                                                                                                  1,985,066
                                                                                                               ------------

Nanopharma Corp. (1)(2)(5) -- Develops advanced polymers for drug delivery
    Series A Convertible Preferred Stock..........................................(B)               684,516     $   136,903
    Secured Convertible Bridge Note with 25% Warrants.............................(B)              $650,000         650,000
                                                                                                               ------------
                                                                                                                    786,903
                                                                                                               ------------

Nextreme Thermal Solutions, Inc. (1)(2)(5) -- Manufactures thin-film,
    superlattice thermoelectric devices
    Series A Convertible Preferred Stock..........................................(A)               500,000         500,000
                                                                                                               ------------

Questech Corporation (1)(2) -- Manufactures and markets proprietary
     metal decorative tiles
     Common Stock.................................................................(C)               646,954    $    724,588
     Warrants at $1.50 expiring 11/16/05..........................................(C)                 1,250               0
     Warrants at $1.50 expiring 08/03/06..........................................(C)                 8,500               0
     Warrants at $1.50 expiring 11/21/07..........................................(C)                 3,750               0
     Warrants at $1.50 expiring 11/19/08..........................................(C)                 5,000               0
     Warrants at $1.50 expiring 11/19/09..........................................(C)                 5,000               0
                                                                                                              -------------
                                                                                                                    724,588
                                                                                                              -------------

Solazyme, Inc. (1)(2)(5) -- Harnesses energy-harvesting machinery
     of photosynthetic microbes to produce industrial and pharmaceutical
     molecules
     Convertible Promissory Note..................................................(A)              $310,000         310,000
                                                                                                              -------------
Starfire Systems, Inc. (1)(2)(5) -- Develops and produces ceramic-                               
     forming polymers                                                                            
     Common Stock.................................................................(A)               375,000         150,000
     Series A-1 Convertible Preferred Stock.......................................(A)               600,000         600,000
                                                                                                              -------------
                                                                                                                    750,000
                                                                                                              -------------
Zia Laser, Inc. (1)(2)(4)(5) -- Manufactures quantum dot semiconductor                           
     lasers                                                                                      
     Series C Convertible Preferred Stock.........................................(B)             1,500,000         750,000
                                                                                                              -------------

Total Non-Controlled Private Placement Portfolio (cost: $20,273,103).........................................   $14,207,977
                                                                                                                 ----------

Total Investments in Non-Controlled Affiliated Companies (cost: $24,684,477).................................   $36,993,504
                                                                                                                -----------




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


                                       9





--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2005
                                   (Unaudited)
--------------------------------------------------------------------------------





                                                                             Method of           Shares/
                                                                           Valuation (3)         Principal         Value
                                                                           -------------         ---------      ---------
                                                                                                       
U.S. Government and Government Agency Securities - 45.8% of net assets
     U.S. Treasury Bills -- due date 09/29/05 ....................................(J)             4,608,000       4,573,210
     U.S. Treasury Bills -- due date 12/29/05 ....................................(J)             4,648,000       4,573,307
     U.S. Treasury Notes -- due date 02/28/06, coupon 1.625% .....................(J)             2,000,000       1,976,320
     U.S. Treasury Notes -- due date 03/31/06, coupon 1.5%........................(J)             4,616,000       4,549,114
     U.S. Treasury Notes -- due date 06/30/06, coupon 2.75%.......................(H)            14,601,000      14,488,572
     U.S. Treasury Notes -- due date 02/15/07, coupon 2.25%.......................(H)             2,000,000       1,957,100
     U.S. Treasury Notes -- due date 05/15/08, coupon 2.625%......................(H)             1,999,000       1,942,548
     U.S. Treasury Notes -- due date 03/15/09, coupon 2.625%......................(H)             2,402,000       2,314,447
                                                                                                               ------------

Total Investments in U.S. Government and Government Agency
     Securities (cost: $36,695,789)..........................................................................   $36,374,618
                                                                                                                -----------

Total Investments (cost: $71,749,809)........................................................................   $81,796,100
                                                                                                                ===========







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



                                       10





--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
            CONSOLIDATED SCHEDULE OF INVESTMENTS AS OF JUNE 30, 2005
                                   (Unaudited)
--------------------------------------------------------------------------------


Notes to Consolidated Schedule of Investments

(1)    Represents a non-income producing security.  Equity investments that have
       not  paid  dividends  within  the last 12  months  are  considered  to be
       non-income producing.

(2)    Legal restrictions on sale of investment.

(3)    See  Footnote  to  Schedule  of  Investments  for a  description  of  the
       Valuation Procedures.

(4)    Initial investment was made during 2005.

(5)    These  investments are development  stage companies.  A development stage
       company is defined as a company that is devoting substantially all of its
       efforts  to  establishing  a new  business,  and  either  it has  not yet
       commenced its planned  principal  operations,  or it has  commenced  such
       operations but has not realized significant revenue from them.

(6)    Experion Systems, Inc., was previously named MyPersonalAdvocate.com, Inc.

(7)    Investments in unaffiliated  companies consist of investments in which we
       own less than five percent of the voting shares of the portfolio company.
       Investments in non-controlled affiliated companies consist of investments
       in which we own more than five percent,  but less than 25 percent, of the
       voting shares of the portfolio company or where we hold one or more seats
       on the portfolio company's Board of Directors.  Investments in controlled
       affiliated  companies consist of investments in which we own more than 25
       percent of the voting shares of the portfolio company.

(8)    The  aggregate  cost for federal  income tax purposes of  investments  in
       unaffiliated companies is $10,369,543.  The gross unrealized appreciation
       based  on the tax  cost for  these  securities  is  $979,491.  The  gross
       unrealized  depreciation  based on the tax cost for these  securities  is
       $2,921,056.

(9)    The  aggregate  cost for federal  income tax purposes of  investments  in
       non-controlled affiliated companies is $24,684,477.  The gross unrealized
       appreciation  based on the tax cost for these  securities is $18,374,153.
       The  gross  unrealized  depreciation  based  on the tax  cost  for  these
       securities is $6,065,125.

(10)   The  lock-up  period on the sale of these  shares  expired on January 18,
       2005.




   The accompanying notes are an integral part of this consolidated schedule.

                                       11


--------------------------------------------------------------------------------
                         HARRIS & HARRIS GROUP, INC. (R)
                FOOTNOTE TO CONSOLIDATED SCHEDULE OF INVESTMENTS
                                   (Unaudited)
--------------------------------------------------------------------------------


VALUATION PROCEDURES

         Our  investments  can be  classified  into five  broad  categories  for
valuation purposes:

                1) Equity-Related Securities;

                2) Investments in  Intellectual  Property or Patents or Research
                   and Development in Technology or Product Development;

                3) Long-Term Fixed-Income Securities; 

                4) Short-Term Fixed-Income Investments; and 

                5) All Other Investments.

         The 1940 Act  requires  periodic  valuation of each  investment  in our
portfolio to determine  our net asset  value.  Under the 1940 Act,  unrestricted
securities  with readily  available  market  quotations  are to be valued at the
current  market  value;  all other  assets  must be  valued  at "fair  value" as
determined in good faith by or under the direction of the Board of Directors.

         Our Board of  Directors  is  responsible  for (1)  determining  overall
valuation guidelines and (2) ensuring that our investments are valued within the
prescribed guidelines.

         Our Valuation  Committee,  comprised of three or more independent Board
members,  is responsible for reviewing and approving the valuation of our assets
within the  guidelines  established  by the Board of  Directors.  The  Valuation
Committee receives information and recommendations from management.

         Fair value is generally  defined as the amount that an investment could
be sold for in an orderly  disposition  over a reasonable  time.  Generally,  to
increase objectivity in valuing our assets,  external measures of value, such as
public  markets or third-party  transactions,  are utilized  whenever  possible.
Valuation is not based on long-term  work-out value,  nor immediate  liquidation
value,  nor incremental  value for potential  changes that may take place in the
future.

         The  values  assigned  to these  investments  are  based  on  available
information and do not necessarily  represent  amounts that might  ultimately be
realized,  as such amounts depend on future  circumstances and cannot reasonably
be determined until the individual investments are actually liquidated or become
readily marketable.

         Our  valuation  policy  with  respect  to  the  five  broad  investment
categories is as follows:

EQUITY-RELATED SECURITIES

         Equity-related securities are valued using one or more of the following
basic methods of valuation:



                                       12





         A. Cost: The cost method is based on our original cost.  This method is
generally used in the early stages of a company's  development until significant
positive  or  negative  events  occur  subsequent  to the  date of the  original
investment that dictate a change to another valuation  method.  Some examples of
these events are: (1) a major recapitalization;  (2) a major refinancing;  (3) a
significant third-party transaction;  (4) the development of a meaningful public
market for a company's  common stock;  and (5) significant  positive or negative
changes in a company's business.

         B. Analytical  Method: The analytical method is generally used to value
an investment  position when there is no established public or private market in
the  company's  securities  or when  the  factual  information  available  to us
dictates that an investment  should no longer be valued under either the cost or
private  market  method.  This  valuation  method is  inherently  imprecise  and
ultimately  the result of reconciling  the judgments of our Valuation  Committee
members, based on the data available to them. The resulting valuation,  although
stated as a precise  number,  is necessarily  within a range of values that vary
depending  upon  the  significance  attributed  to  the  various  factors  being
considered.  Some of the factors considered may include the financial  condition
and operating results of the company, the long-term potential of the business of
the  company,  the values of similar  securities  issued by companies in similar
businesses,  the proportion of the company's securities we own and the nature of
any rights to  require  the  company to  register  restricted  securities  under
applicable securities laws.

         C. Private  Market:  The private  market method uses actual,  executed,
historical  transactions in a company's  securities by responsible third parties
as a basis  for  valuation.  The  private  market  method  may also  use,  where
applicable,  unconditional  firm offers by responsible  third parties as a basis
for valuation.

         D. Public  Market:  The public  market  method is used when there is an
established public market for the class of a company's  securities held by us or
into  which  our  securities  are  convertible.   Securities  for  which  market
quotations are readily available, and which are not subject to substantial legal
or contractual and transfer restrictions,  are carried at market value as of the
time of valuation. Market value for securities traded on securities exchanges or
on the Nasdaq  National  Market is the last  reported  sales price on the day of
valuation. For other securities traded in the over-the-counter market and listed
securities for which no sale was reported on that day,  market value is the mean
of the  closing  bid  price  and asked  price on that  day.  This  method is the
preferred  method of valuation when there is an established  public market for a
company's  securities,  as that market  provides  the most  objective  basis for
valuation.  If, for any reason, the Valuation  Committee  determines that market
quotations  are not  reliable,  such  securities  shall  be fair  valued  by the
Valuation Committee in accordance with these valuation  procedures.  We discount
market value for securities that are subject to significant legal or contractual
transfer restrictions.

INVESTMENTS  IN  INTELLECTUAL  PROPERTY,  PATENTS,  RESEARCH AND  DEVELOPMENT IN
TECHNOLOGY OR PRODUCT DEVELOPMENT

         Such  investments  are carried at fair value using the following  basic
methods of valuation:

         E. Cost: The cost method is based on our original cost.  This method is
generally used in the early stages of commercializing or developing intellectual
property  or  patents or  research  and  development  in  technology  or product
development until significant positive or adverse events occur subsequent to the
date of the  original  investment  that  dictate a change to  another  valuation
method.



                                       13


         F.  Analytical  Method:  The  analytical  method  is used to  value  an
investment after analysis of the best available  outside  information  where the
factual information available to us dictates that an investment should no longer
be valued under either the cost or private market method.  This valuation method
is inherently  imprecise and ultimately the result of reconciling  the judgments
of our Valuation Committee members. The resulting valuation,  although stated as
a precise  number,  is necessarily  within a range of values that vary depending
upon the significance  attributed to the various factors being considered.  Some
of the factors  considered may include the results of research and  development,
product development progress,  commercial prospects,  term of patent,  projected
markets, and other subjective factors.

         G. Private  Market:  The private market method uses actual  third-party
investments  in the  same or  substantially  similar  intellectual  property  or
patents or research and  development  in technology or product  development as a
basis  for  valuation,   using  actual  executed   historical   transactions  by
responsible  third  parties.  The  private  market  method  may also use,  where
applicable,  unconditional  firm offers by responsible  third parties as a basis
for valuation.

LONG-TERM FIXED INCOME SECURITIES

         H. Readily  Marketable:  Long-term  fixed-income  securities  for which
market  quotations  are readily  available are carried at market value as of the
time of valuation using the most recent bid quotations when available.

         I. Not Readily Marketable:  Long-term fixed-income securities for which
market  quotations  are not  readily  available  are  carried  at fair  value as
determined  in good faith by the  Valuation  Committee on the basis of available
data,  which may include credit  quality,  and interest rate analysis as well as
quotations  from  broker-dealers  or, where such  quotations  are not available,
prices from independent  pricing services that the Board believes are reasonably
reliable and based on reasonable price discovery  procedures and data from other
sources.

SHORT-TERM FIXED-INCOME INVESTMENTS

         J. Short-Term Fixed-Income Investments are valued in the same manner as
long-term  fixed income  securities  until the remaining  maturity is 60 days or
less,  after which time such securities may be valued at amortized cost if there
is no concern over payment at maturity.

ALL OTHER INVESTMENTS

         K. All Other  Investments  are reported at fair value as  determined in
good faith by the Valuation Committee.

         For all other  investments,  the  reported  values  shall  reflect  the
Valuation Committee's judgment of fair values as of the valuation date using the
outlined basic methods of valuation or any other method of valuation  within the
prescribed  guidelines that the Valuation Committee  determines after review and
analysis is more appropriate for the particular kind of investment.  They do not
necessarily  represent  an amount of money that would be  realized  if we had to
sell  such  assets  in an  immediate  liquidation.  Thus,  valuations  as of any
particular date are not necessarily indicative of amounts that we may ultimately
realize as a result of future  sales or other  dispositions  of  investments  we
hold.



                                       14



--------------------------------------------------------------------------------
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
--------------------------------------------------------------------------------


NOTE 1.  THE COMPANY

         Harris & Harris Group,  Inc.(R) (the "Company,"  "us," "our" and "we"),
is a venture capital company operating as a business development company ("BDC")
under  the  Investment  Company  Act of 1940  ("1940  Act").  We  operate  as an
internally managed company whereby our officers and employees, under the general
supervision of our Board of Directors, conduct our operations.

         We  elected  to  become a BDC on July 26,  1995,  after  receiving  the
necessary governmental approvals. From September 30, 1992, until the election of
BDC status,  we operated as a  closed-end,  non-diversified  investment  company
under the 1940 Act. Upon commencement of operations as an investment company, we
revalued  all of our assets and  liabilities  in  accordance  with the 1940 Act.
Prior to September  30, 1992, we were  registered  and filed under the reporting
requirements of the Securities and Exchange Act of 1934 as an operating  company
and, while an operating company, operated directly and through subsidiaries.

      Harris & Harris Enterprises, Inc. ("Enterprises"), is a 100 percent wholly
owned subsidiary of the Company.  Enterprises is a partner in Harris Partners I,
L.P.  and is taxed under  Subchapter C of the Code (a "C  Corporation").  Harris
Partners I, L.P., is a limited partnership and owns our interest in AlphaSimplex
Group,  LLC.  The partners of Harris  Partners I, L.P.,  are  Enterprises  (sole
general partner) and Harris & Harris Group, Inc.(R) (sole limited partner).

         We  filed  for the 1999 tax  year to  elect  treatment  as a  Regulated
Investment  Company ("RIC") under  Subchapter M of the Internal  Revenue Code of
1986 (the  "Code")  and  qualified  for the same  treatment  for the years  2000
through 2004.  There can be no assurance  that we will qualify as a RIC for 2005
or  subsequent  years.  In addition,  under  certain  circumstances,  even if we
qualified for Subchapter M treatment for a given year, we might take action in a
subsequent  year to ensure that we would be taxed in that subsequent year as a C
Corporation,  rather  than as a RIC.  As a RIC,  we must,  among  other  things,
distribute at least 90 percent of our investment  company taxable income and may
either distribute or retain our realized net capital gains on investments.

NOTE 2.  INTERIM FINANCIAL STATEMENTS

         Our interim financial  statements have been prepared in accordance with
the  instructions  to the  Quarterly  Report  on Form  10-Q  and  Article  10 of
Regulation S-X, and in conformity with generally accepted accounting  principles
applicable to interim financial  information.  Accordingly,  they do not include
all information  and  disclosures  necessary for a presentation of our financial
position,  results of operations  and cash flows in conformity  with  accounting
principles generally accepted in the United States of America. In the opinion of
management, these financial statements reflect all adjustments,  consisting only
of normal recurring accruals, necessary for a fair presentation of our financial
position,  results of operations and cash flows for such periods. The results of
operations for any interim period are not necessarily  indicative of the results
for the full year. These financial statements should be read in conjunction with
the financial  statements  and notes  thereto  contained in our Annual Report on
Form 10-K for the fiscal year ended December 31, 2004.



                                       15



NOTE 3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The following is a summary of significant accounting policies followed
in the preparation of the consolidated financial statements:

         Principles of Consolidation. The consolidated financial statements have
been prepared in accordance with accounting principles generally accepted in the
United  States of America for  investment  companies and include the accounts of
the Company and its wholly  owned  subsidiaries.  All  significant  intercompany
accounts and transactions have been eliminated in consolidation.

         Cash and Cash  Equivalents.  Cash and cash  equivalents  include  money
market instruments with maturities of less than three months.

         Portfolio Investment  Valuations.  Investments are stated at "value" as
defined in the 1940 Act and in the applicable  regulations of the Securities and
Exchange  Commission.  Value, as defined in Section 2(a)(41) of the 1940 Act, is
(i) the  market  price for those  securities  for  which a market  quotation  is
readily  available  and (ii) the fair value as  determined  in good faith by, or
under the  direction  of,  the Board of  Directors  for all other  assets.  (See
"Valuation   Procedures"   in  the   "Footnote  to   Consolidated   Schedule  of
Investments.")  At June 30, 2005,  our  financial  statements  included  private
venture capital investments valued at $22,635,955, the fair values of which were
determined in good faith by, or under the direction, of the Board of Directors.

         Securities  Transactions.  Securities transactions are accounted for on
the date the securities are purchased or sold (trade date);  dividend  income is
recorded on the  ex-dividend  date;  and  interest  income is accrued as earned.
Realized gains and losses on investment  transactions are determined by specific
identification for financial reporting and tax reporting.

         Income Taxes.  Prior to January 1, 1999, we recorded income taxes using
the liability method in accordance with the provisions of Statement of Financial
Accounting  Standards No. 109.  Accordingly,  deferred tax  liabilities had been
established to reflect  temporary  differences  between the financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases;  the  most   significant  such  difference   relates  to  our  unrealized
appreciation on investments.

         The June 30, 2005,  consolidated  statement  of assets and  liabilities
includes a liability for deferred  taxes on the remaining net Built-In  Gains as
of  December  31,  1998,  net of  the  unutilized  operating  and  capital  loss
carryforwards incurred by us through December 31, 1998.

         We pay  federal,  state and local  income taxes on behalf of our wholly
owned subsidiary,  Harris & Harris Enterprises,  which is a C corporation.  (See
"Note 6. Income Taxes.")

         Use  of  Estimates.  The  preparation  of  the  consolidated  financial
statements in conformity with accounting  principles  generally  accepted in the
United States of America  requires  management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and contingent assets
and  liabilities  as of June 30, 2005,  and December 31, 2004,  and the reported
amounts of revenues and expenses for the three month and six month periods ended
June 30, 2005, and June 30, 2004. The most  significant  estimates relate to the
fair valuations of certain of our investments.  Actual results could differ from
these estimates.



                                       16


NOTE 4. EMPLOYEE PROFIT SHARING PLAN

         As of January 1, 2003, we implemented the Amended and Restated Harris &
Harris Group,  Inc.(R)  Employee  Profit-Sharing  Plan, which we refer to as the
2002 Plan.

         The 2002 Plan (and its predecessor)  provides for profit sharing by our
officers and employees equal to 20 percent of our  "qualifying  income" for that
plan year (the "Payout Amount").  For the purposes of the 2002 Plan,  qualifying
income is  defined  as net  realized  income as  reflected  on our  consolidated
statements of operations for that year, less nonqualifying gains, if any.

         For  purposes  of the  2002  Plan,  our net  realized  income  includes
investment income,  realized gains and losses, and operating expenses (including
taxes paid or payable by us), but is calculated without including dividends paid
or distributions made to shareholders, payments under the Plan, unrealized gains
and  losses,  and  loss  carry-overs  from  other  years,  which  we refer to as
qualifying  income.  The proportion of net after-tax realized gains attributable
to asset values as of September 30, 1997 is considered nonqualifying gain, which
reduces qualifying income. As soon as practicable  following the year-end audit,
the Audit  Committee  will  determine  whether,  and if so how much,  qualifying
income exists for a plan year. Once determined,  90 percent of the Payout Amount
will be paid out to Plan participants  pursuant to the distribution  percentages
set forth in the 2002 Plan.  The  remaining 10 percent will be paid out after we
have filed our federal tax return for that plan year.

         On October 15, 2002, our  shareholders  approved the performance  goals
under the 2002 Plan in accordance with Section 162(m) of the Code,  effective as
of January 1, 2003.  The Code  generally  provides that a public company such as
the Company may not deduct  compensation  paid to its chief executive officer or
to any of its four most  highly  compensated  officers  to the  extent  that the
compensation paid to the  officer/employee  exceeds  $1,000,000 in any tax year,
unless payment is made upon the attainment of objective  performance  goals that
are approved by our shareholders.

         Under  the  2002  Plan,  awards  previously  granted  to  four  current
Participants  (Messrs.  Harris and Melsheimer  and Ms. Shavin and Ms.  Matthews,
herein referred to as the "grandfathered  participants") have been reduced by 10
percent  with respect to "Non-Tiny  Technology  Investments"  (as defined in the
2002 Plan) and by 25 percent with respect to "Tiny  Technology  Investments" (as
defined in the 2002 Plan) and are  permanent.  These  reduced  awards are herein
referred to as  "grandfathered  participations."  The amount by which the awards
are reduced is allocable and reallocable each year by the Compensation Committee
among  current  and  new  participants  as  awards  under  the  2002  Plan.  The
grandfathered   participations  will  be  honored  by  us  whether  or  not  the
grandfathered  participant  is still  employed  by us or is still  alive (in the
event  of  death,  the  grandfathered   participations   will  be  paid  to  the
grandfathered  participant's  estate),  unless the grandfathered  participant is
dismissed  for cause,  in which case all  awards,  including  the  grandfathered
participations,  will be immediately cancelled and forfeited. With regard to new
investments and follow-on  investments  made after January 1, 2003, both current
and new participants are required to be employed by us at the end of a plan year
in order to participate in  profit-sharing  on our  investments  with respect to
that year.

         Notwithstanding  any  provisions  of the 2002 Plan, in no event may the
aggregate  amount of all awards payable for any Plan Year during which we remain
a "business  development  company" within the meaning of the 1940 Act be greater
than 20 percent of our "net income  after  taxes"  within the meaning of Section
57(n)(1)(B)  of the 1940 Act. In the event the awards as calculated  exceed that
amount, the awards will be reduced on a pro rata basis.



                                       17


         The  2002  Plan  may  be  modified,   amended  or   terminated  by  the
Compensation  Committee  at  any  time.   Notwithstanding  the  foregoing,   the
grandfathered  participations  may not be further modified.  Nothing in the 2002
Plan precludes the Compensation Committee from naming additional participants in
the 2002 Plan or, except for  grandfathered  participations,  changing the Award
Percentage of any  Participant  (subject to the overall  percentage  limitations
contained in the 2002 Plan).

         The grandfathered participations are set forth below:



                                               Grandfathered Participations
                                  ----------------------------------------------------
Name of Officer/Employee          Non-Tiny Technology (%)          Tiny Technology (%)
--------------------------        -----------------------          -------------------
                                                                  
Charles E. Harris                          12.41100                       10.34250
Mel P. Melsheimer                           3.80970                        3.17475
Helene B. Shavin                            1.37160                        1.14300
Jacqueline M. Matthews                      0.40770                        0.33975
                                           --------                       --------
TOTAL                                      18.00000                       15.00000
                                           ========                       ========



         Accordingly,  an additional 2 percent of qualifying income with respect
to grandfathered Non-Tiny Technology Investments, 5 percent of qualifying income
with  respect  to  grandfathered  Tiny  Technology  Investments  and the full 20
percent of qualifying  income with respect to  non-grandfathered  investments is
available for allocation and reallocation  from year to year.  Currently,  under
the 2002 Plan, the distribution  amounts for  non-grandfathered  investments for
each officer and employee  are:  Charles E. Harris,  7.790  percent;  Douglas W.
Jamison,  3.75 percent;  Daniel V. Leff,  3.483 percent;  Sandra M. Forman,  1.5
percent;  Daniel B. Wolfe,  1.5 percent;  Helene B. Shavin,  1.524 percent;  and
Jacqueline M. Matthews,  0.453 percent,  which together equal 20 percent. In one
case, for a former  employee who left other than due to  termination  for cause,
any  amount  earned  will  be  accrued  and  may  subsequently  be  paid  to the
participant. Currently, Douglas W. Jamison, Daniel V. Leff, Sandra M. Forman and
Daniel B. Wolfe are allocated  0.7329229 percent,  0.6807388 percent,  0.2931692
percent  and  0.2931692  percent,   respectively,  of  the  Non-Tiny  Technology
Grandfathered  Participations and 1.8323072 percent, 1.701847 percent, 0.7329229
percent  and   0.7329229   percent,   respectively,   of  the  Tiny   Technology
Grandfathered Participations.

         We perform a calculation  to determine the accrual for  profit-sharing.
We calculate 20 percent of qualifying  income  pursuant to the terms of the 2002
Plan and estimate the effect on  qualifying  income of selling all the portfolio
investments that are valued above cost (i.e., are in an unrealized  appreciation
position). While the accrual will fluctuate as a result of changes in qualifying
income and changes in  unrealized  appreciation,  payments  are made only to the
extent that  qualifying  income  exists.  At December 31, 2004,  we had $311,594
accrued for profit  sharing.  At June 30, 2005,  we had  $2,012,465  accrued for
profit sharing.

NOTE 5.  DISTRIBUTABLE EARNINGS

         As of December 31, 2004, and June 30, 2005, there were no distributable
earnings.  The  difference  between the book basis and tax basis  components  of
distributable earnings is primarily attributed to Built-In Gains existing at the
time of our  qualification as a RIC (see Note 6. "Income Taxes"),  nondeductible
deferred compensation and net operating losses.




                                       18


NOTE 6.  INCOME TAXES 

         Provided that a proper  election is made, a  corporation  taxable under
Subchapter  C of the Code or a C  Corporation  that  elects to  qualify as a RIC
continues to be taxable as a C Corporation on any gains realized within 10 years
of its qualification as a RIC (the "Inclusion Period") from sales of assets that
were held by the  corporation  on the  effective  date of the RIC  election  ("C
Corporation  Assets"),  to the  extent of any gain built into the assets on such
date ("Built-In  Gain"). If the corporation fails to make a proper election,  it
is taxable on its Built-In Gain as of the effective date of its RIC election. We
had  Built-In  Gains  at the  time of our  qualification  as a RIC and  made the
election to be taxed on any Built-In Gain realized during the Inclusion  Period.
Prior to 1999, we incurred  ordinary and capital losses from  operations.  After
our  election of RIC  status,  those  losses  remained  available  to be carried
forward to subsequent  taxable years. We have previously used loss carryforwards
to offset  Built-In  Gains.  As of January 1, 2005,  and June 30,  2005,  we had
$501,640 of pre-1999 loss  carryforwards  remaining and $4,663,457 of unrealized
Built-In Gains remaining.

         Our net deferred tax liability at June 30, 2005, and December 31, 2004,
consisted of the following:



                                                    June 30, 2005              December 31, 2004
                                              -------------------         ----------------------
                                                                                       
Tax on unrealized Built-In Gains              $         1,540,044         $            1,540,044
Net operating loss and capital carryforward              (175,574)                      (175,574)
                                              -------------------         ----------------------
Net deferred income tax liability             $         1,364,470         $            1,364,470
                                              ===================         ======================



         Continued  qualification  as a  RIC  requires  us  to  satisfy  certain
investment  asset  diversification  requirements in future years. Our ability to
satisfy  those  requirements  may not be  controllable  by us.  There  can be no
assurance that we will qualify as a RIC in subsequent years.

         To the  extent  that we  retain  capital  gains  and  declare  a deemed
dividend to shareholders,  the dividend is taxable to the shareholders. We would
pay tax, at the corporate rate, on the distribution,  and the shareholders would
receive a tax credit equal to their proportionate share of the tax paid. We last
took advantage of this rule for 2001.

         We pay  federal,  state and local  taxes on behalf of our wholly  owned
subsidiary,  Harris  &  Harris  Enterprises,   Inc.,  which  is  taxed  as  a  C
Corporation.  For the three months ended June 30, 2005, and 2004, our income tax
provision was $634 and $1,112,  respectively.  For the six months ended June 30,
2005, and 2004, our income tax provision was $4,851 and $7,908, respectively.

NOTE 7.  ASSET ACCOUNT LINE OF CREDIT

         On November 19, 2001, we  established  an asset account line of credit.
Any  borrowings  under  the asset  account  line of credit  will be  secured  by
government and government agency securities.  Currently, under the asset account
line of credit, we may borrow up to $8,000,000. The asset account line of credit
may be increased to up to 95 percent of the current value of the  government and
government  agency  securities  with which we secure the line.  Our  outstanding
balance under the asset account line of credit at both June 30, 2005,  and 2004,
was $0. The asset account line of credit bears interest at the Broker Call Rate,
which is the interest rate that banks charge to brokers to finance  margin loans
to investors, plus 50 basis points.




                                       19




NOTE 8.  SUBSEQUENT EVENTS

         On July 5, 2005, the $999,999 that was held in escrow at June 30, 2005,
was  released  as a  follow-on  investment  in  NeoPhotonics  Corporation.  Upon
settlement,  a portion of the common  shares  received in the  transaction  were
being held in escrow.

NOTE 9.  OTHER

         At June 30, 2005, we had a total of  $19,011,889  held in cash and cash
equivalents,  which  included  $18,402,938  of proceeds  from the June 30, 2005,
maturity of treasury  notes.  These funds were used to settle the broker payable
of $18,297,158 on July 1, 2005 in payment for newly purchased treasury notes.

         At December 31, 2004,  we had a total of $255,486 of funds in escrow as
a result of the  merger  of  NanoGram  Devices  Corporation  and a wholly  owned
subsidiary of Wilson Greatbatch  Technologies,  Inc. The funds were held for one
year, until March 16, 2005, in an interest-bearing  escrow account to secure the
indemnification  obligations  of the former  stockholders  of  NanoGram  Devices
Corporation.  During  2004,  we set up,  by a charge  to  realized  income  from
investments, a reserve of 100 percent of the $255,486. Upon receipt of the funds
on March 16, 2005, we released the reserve and realized the income.




                                       20




--------------------------------------------------------------------------------
                           HARRIS & HARRIS GROUP, INC.
                              FINANCIAL HIGHLIGHTS
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                  Three Months Ended June 30                Six Months Ended June 30
                                               -----------------------------------      ----------------------------------
                                                    2005                 2004                 2005                 2004 
                                               --------------       --------------       --------------       --------------
                                                                                                             
Per Share Operating Performance
Net asset value per share, beginning
of period ................................     $         4.20       $         3.01       $         4.33       $         2.95
     Net operating (loss) income .........              (0.19)               (0.05)               (0.23)               (0.11)
     Net realized income (loss) income on
        investments ......................              (0.08)                   0                (0.14)                0.06
     Net increase (decrease) in unrealized
        appreciation on investments ......               0.68                (0.11)               0. 65                (0.05)
                                               --------------       --------------       --------------       --------------
     Total from investment operations ....               0.41                (0.16)                0.28                (0.10)
                                               --------------       --------------       --------------       --------------
     Net decrease as a result of cash
        dividend .........................                  0                    0                    0                    0
     Net decrease as a result of deemed
        dividend shareholder tax credit ..                  0                    0                    0                    0
     Total distributions .................                  0                    0                    0                    0
                                               --------------       --------------       --------------       --------------
     Net increase (decrease) from capital
        stock transactions ...............                  0                    0                    0                    0
                                               --------------       --------------       --------------       --------------
Net asset value per share, end
     of period ...........................     $         4.61       $         2.85       $         4.61       $         2.85
                                               ==============       ==============       ==============       ==============
Market value per share, end
     of period ...........................     $        11.91       $        12.24       $        11.91       $        12.24
Total return based on stock price (1) ....               (1.1)%              (27.1)%              (27.3)%                6.2%

Supplemental Data:

Net assets, end of period ................     $   79,513,203       $   39,266,216       $   79,513,203       $   39,266,216

Ratio of expenses to average
     net assets (1) ......................                4.6%                 2.1%                 5.9%                 4.1%

Ratio of net operating income (loss) to
     average net assets (1) ..............               (4.3)%               (1.9)%               (5.3)%               (3.8)%

Portfolio turnover (1) ...................                0.5%                 0.0%                 1.0%                10.5%

Cash dividends paid per share ............     $            0       $            0       $            0       $            0

Deemed dividend per share ................     $            0       $            0       $            0       $            0

Number of shares outstanding,
     end of period .......................         17,248,845           13,798,845           17,248,845           13,798,845




(1) Not annualized.


          The accompanying notes are an integral part of this schedule.



                                       21




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

         The information contained in this section should be read in conjunction
with our unaudited June 30, 2005,  Consolidated  Financial  Statements,  and our
audited December 31, 2004, Consolidated Financial Statements, and notes thereto.

Background and Overview

         We incorporated under the laws of the state of New York in August 1981.
In 1983,  we completed  an initial  public  offering  and  invested  $406,936 in
Otisville  BioTech,  Inc., which also completed an initial public offering later
that year. In 1984,  Charles E. Harris  purchased a controlling  interest in us,
which  resulted in his also becoming the control  person in  Otisville.  We then
divested  our other  assets and became a financial  services  company,  with the
investment in Otisville as the initial focus of our business activity.  We hired
new management for Otisville,  and Otisville  acquired new technology  targeting
the development of a human blood substitute.

         By 1988,  we operated two insurance  brokerages  and a trust company as
wholly-owned  subsidiaries.  In 1989,  Otisville  changed  its name to  Alliance
Pharmaceutical  Corporation,  and by 1990, we had completed selling our $406,936
investment in Alliance for total proceeds of $3,923,559.

         In 1992, we sold our insurance brokerage and trust company subsidiaries
to their  respective  managements and registered as an investment  company under
the 1940 Act, commencing operations as a closed-end,  non-diversified investment
company. In 1995, we elected to become a business development company subject to
the  provisions  of  Sections  55  through  65 of the 1940 Act.  Throughout  our
corporate  history,  we have made early stage venture  capital  investments in a
variety of industries.  We define venture capital  investments as investments in
start-up firms and small businesses with exceptional growth potential.  In 1994,
we made our first tiny  technology  investment.  From August 2001  through  June
2005,  all  24  of  our  initial  investments  have  been  exclusively  in  tiny
technology.

         Since our  investment  in Otisville in 1983, we have made a total of 66
venture capital investments,  including four private placement  investments,  in
securities  of  publicly  traded  companies.   We  have  sold  40  of  these  66
investments, realizing total proceeds of $108,496,803 on our invested capital of
$42,562,069. Seventeen of these 40 investments were profitable. As measured from
first dollar in to last dollar out, the average and median  holding  periods for
these 40 investments were 3.5 years and 3.2 years, respectively.  As measured by
the 131 separate rounds of investment  within these 40 investments,  the average
and median holding  periods for the 131 separate  rounds of investment  were 2.7
years and 2.4 years,  respectively.  At June 30, 2005,  we valued the 26 venture
capital investments  remaining in our portfolio at $45,421,482,  or 57.1 percent
of our net assets, including unrealized appreciation of $10,367,462. At June 30,
2005,  from first dollar in, the average and median holding periods for these 26
venture  capital  investments  were 2.9 years and 2.0  years,  respectively.  As
measured by the 65 separate  rounds of investment  within these 26  investments,
the average and median holding  periods for the 65 separate rounds of investment
were 2.6 years and 1.4 years, respectively.

         We have invested a substantial portion of our assets in venture capital
investments of private,  development stage or start-up companies.  These private
businesses tend to be thinly  capitalized,  unproven,  small companies that lack
management  depth,  have little or no history of operations  and are  developing
unproven technologies.  At June 30, 2005,  $22,635,955,  or 28.5 percent, of our
net assets  consisted of private venture capital  investments at fair value, net
of unrealized depreciation of $8,006,691. At December 31, 2004, $18,508,138,  or
24.8  percent,  of our net assets at fair  value  consisted  of private  venture
capital investments, net of unrealized depreciation of $9,577,094.


                                       22




         At June 30,  2005,  $22,785,527,  or 28.7  percent  of our net  assets,
consisted  of common  shares of  NeuroMetrix,  Inc., a publicly  traded  venture
capital investment, valued at market value, of which unrealized appreciation was
$18,374,153.  Prior to January 18, 2005, our ownership  interest in NeuroMetrix,
Inc., was not in freely  tradable  securities,  and prior to March 31, 2005, the
fair value for our investment in NeuroMetrix, Inc., was determined in good faith
by our  Valuation  Committee  within  guidelines  established  by our  Board  of
Directors.

         We value our private venture capital  investments  each quarter at fair
value as determined in good faith by our Valuation  Committee within  guidelines
established  by our Board of Directors  in  accordance  with the 1940 Act.  (See
"Footnote to Consolidated  Schedule of Investments"  contained in  "Consolidated
Financial Statements.")

         We have discretion in the investment of our capital. However, we invest
primarily in illiquid equity securities of private companies.  Generally,  these
investments  take the form of preferred  stock,  are subject to  restrictions on
resale and have no established  trading  market.  Our principal  objective is to
achieve long-term capital appreciation.  Therefore, a significant portion of our
investment  portfolio  provides  little or no income in the form of dividends or
interest. We earn interest income from fixed-income  securities,  including U.S.
government and government  agency  securities.  The amount of interest income we
earn varies  with the  average  balance of our  fixed-income  portfolio  and the
average  yield on this  portfolio  and is not  expected  to be  material  to our
results of operations.

         We present the financial results of our operations utilizing accounting
principles generally accepted in the United States for investment companies.  On
this basis, the principal measure of our financial performance during any period
is the net  increase/(decrease)  in our net assets  resulting from our operating
activities, which is the sum of the following three elements:

         Net Operating Income / (Loss) - the difference  between our income from
interest, dividends, and fees and our operating expenses.

         Net Realized  Income / (Loss) on Investments - the  difference  between
the net proceeds of sales of  portfolio  securities  and their stated cost,  and
income from interests in limited liability companies.

         Net Increase / (Decrease) in Unrealized Appreciation or Depreciation on
Investments  - the  net  unrealized  change  in  the  value  of  our  investment
portfolio.

         Owing to the  structure and  objectives  of our business,  we generally
expect to experience net operating losses and seek to generate  increases in our
net assets from  operations  through the long term  appreciation  of our venture
capital  investments.  We have relied,  and continue to rely,  on proceeds  from
sales of investments,  rather than on investment income, to defray a significant
portion of our  operating  expenses.  Because such sales are  unpredictable,  we
attempt to maintain  adequate working capital to provide for fiscal periods when
there are no such sales.

Results of Operations

         Three  months ended June 30,  2005,  as compared  with the three months
ended June 30, 2004

         We had a net  increase  in net  assets  resulting  from  operations  of
$7,001,847  in the three  months  ended June 30,  2005,  as compared  with a net
decrease in net assets  resulting  from  operations  of  $2,237,037 in the three
months ended June 30, 2004.


                                       23




Investment Income and Expenses:

         We had net  operating  losses of $ 3,302,094 and $774,584 for the three
months ended June 30, 2005, and June 30, 2004, respectively.

      Operating expenses were $3,460,811 and $853,815 for the three months ended
June 30, 2005, and June 30, 2004, respectively. The increase in expenses for the
three months ended June 30, 2005,  as compared  with the three months ended June
30,  2004,  is  primarily a result of the  increase to the profit  sharing  plan
provision  of  $2,012,465  resulting  from an  increase  of  $11,921,734  in the
valuation of  our investment in NeuroMetrix, Inc., during the three months ended
June 30, 2005. In addition,  professional  fees increased by $139,244,  or 176.5
percent,  primarily as a result of ongoing  expenses of compliance  with Section
404 of the  Sarbanes-Oxley  Act of  2002.  An  increase  in  administration  and
operations  expense of $300,368,  or 160.8  percent,  is primarily  owing to the
increase in expenses  associated with proxy solicitation for non-routine matters
and increases in the cost of directors' and officers' liability insurance.

Realized Income and Losses on Investments:

         During the three months ended June 30, 2005,  we realized net losses of
$1,386,741,  and during the three months ended June 30, 2004, we realized income
of $2,580, before taxes.

         Net realized losses for the three months ended June 30, 2005, consisted
primarily  of  the   realized   loss  from  the  sale  of  our   investment   in
Nanotechnologies,  Inc.,  of  $1,091,209  and the loss on the sale of the assets
underlying our investment in Optiva Inc., of $294,245.

Unrealized Appreciation or Depreciation on Investments:

         Net  unrealized   appreciation  on  total   investments   increased  by
$11,691,316, or 710.7 percent, during the three months ended June 30, 2005, from
net unrealized  depreciation  of $1,645,024 at March 31, 2005, to net unrealized
appreciation  of $10,046,292 at June 30, 2005.  Net unrealized  depreciation  on
total  investments  increased by $1,463,921,  or 91.9 percent,  during the three
months ended June 30, 2004,  from $1,592,929 at March 31, 2004, to $3,056,850 at
June 30, 2004.

         During  the  three  months  ended  June  30,   2005,   net   unrealized
appreciation on our venture capital investments  increased by $11,551,546,  from
net unrealized  depreciation  of $1,184,084 at March 31, 2005, to net unrealized
appreciation of $10,367,462 at June 30, 2005,  primarily owing to an increase in
the  valuation of our  investment in  NeuroMetrix,  Inc.,  of  $11,921,734,  and
realization  of the losses on the sale of our  investment  in  Nanotechnologies,
Inc.,  of $1,091,209  and the sale of the assets  underlying  our  investment in
Optiva,  Inc.,  of $675,000.  In addition,  decreases in the  valuations  of Zia
Laser, Inc.,  Nanopharma Corp. and NanoOpto Corporation decreased our unrealized
appreciation by $750,000, $563,097, and $571,283, respectively.

         During the three months ended June 30, 2004, we recorded a net increase
of $1,264,290 in unrealized  depreciation  of our venture  capital  investments,
primarily  owing to increases in unrealized  depreciation  of  Nanotechnologies,
Inc., and Optiva, Inc., of $638,840 and $625,000, respectively.


                                       24


Six months ended June 30, 2005,  as compared  with the six months ended 
June 30, 2004

         We had a net  increase  in net  assets  resulting  from  operations  of
$4,768,404  in the six  months  ended  June 30,  2005,  as  compared  with a net
decrease in net assets  resulting  from  operations  of  $1,416,522  for the six
months ended June 30, 2004.

Investment Income and Expenses:

         We had net operating  losses of $4,042,681 and $1,524,449,  for the six
months ended June 30, 2005, and June 30, 2004, respectively.

         Operating  expenses were  $4,466,507  and $1,660,216 for the six months
ended June 30, 2005, and June 30, 2004,  respectively.  The increase in expenses
for the six months  ended June 30, 2005,  as compared  with the six months ended
June 30, 2004,  is primarily  related to an increase of $1,700,871 in the profit
sharing expense resulting from an increase of $9,671,705 in the valuation of our
investment in NeuroMetrix,  Inc. Salaries and benefits increased by $217,118, or
22.5 percent, primarily as a result of the addition of four full-time employees,
and  secondarily  to increases  in salary and  benefits for existing  employees.
Administration  and operations  increased by $463,031,  or 133.8  percent,  as a
result of increased expenses owing to proxy solicitation for non-routine matters
and increases in the cost of our directors' and officers'  liability  insurance.
Professional  fees increased by $332,648,  or 210.6  percent,  owing to expenses
associated  with the  implementation  of the  requirements of Section 404 of the
Sarbanes-Oxley Act of 2002.

Realized Income and Losses on Investments:

         During  the six months  ended  June 30,  2005,  we  realized  losses of
$2,427,785 as compared with realized income of $795,969 for the six months ended
June 30, 2004, before taxes.

         During the six months  ended June 30, 2005,  we realized  losses on the
sale of investments  including  $1,358,286 for Agile  Materials &  Technologies,
Inc.,  and  $1,091,209  for  Nanotechnologies,  Inc. We also  realized a loss of
$294,245 from the sale of the assets  underlying our investment in Optiva,  Inc.
These realized losses were partially  offset by the realized gain of $255,486 on
the sale of our investment in NanoGram Devices Corporation.

         During the six months  ended June 30,  2004,  our realized net gains of
$795,969  consisted  primarily of a realized gain of $1,681,259,  resulting from
the sale of our investment in NanoGram Devices Corporation, offset by a realized
loss of $915,108  resulting  from the sale of our shares of Series D Convertible
Preferred Stock in NeoPhotonics Corporation.

Unrealized Appreciation or Depreciation on Investments:

         Net  unrealized   appreciation  on  total   investments   increased  by
$11,243,721  or 939.0 percent,  during the six months ended June 30, 2005,  from
net  unrealized  depreciation  of  $1,197,429  at  December  31,  2004,  to  net
unrealized  appreciation  of  $10,046,292  at  June  30,  2005.  Net  unrealized
depreciation on total investments increased by $680,134, or 28.6 percent, during
the six months ended June 30, 2004,  from  $2,376,716  at December 31, 2003,  to
$3,056,850 at June 30, 2004.

         During the six months ended June 30,  2005,  we recorded a net increase
of $11,242,108 in unrealized  appreciation of our venture  capital  investments,
primarily as a result of an increase in unrealized  appreciation of NeuroMetrix,
Inc., of $9,671,705. In addition,  unrealized appreciation increased as a result
of the  realization of losses on the sale of our  investments in Agile Materials
and Technologies,  Inc. of $1,364,081,  Nanotechnologies,  Inc., of $917,410 and
the sale of the assets  underlying our investment in Optiva,  Inc., of $675,000.
Changes in valuation  resulted in increased  appreciation  on our  investment in
Nantero,  Inc., of $813,771 and decreased appreciation on our investments in Zia
Laser, Inc., of $750,000 and Nanopharma Corporation of $563,097.



                                       25


         During the six months ended June 30,  2004,  we recorded a net increase
of $452,638 in  unrealized  depreciation  of our  venture  capital  investments,
primarily   as  a  result  of  an  increase  in   unrealized   depreciation   of
Nanotechnologies, Inc., of $638,840 and Optiva, Inc., of $625,000, offset by the
realization  of the loss of  $915,108  on the  sale of our  shares  of  Series D
Convertible Preferred stock in NeoPhotonics Corporation.

Financial Condition

Six Months ended June 30, 2005

         Our total  assets and net assets  were  $103,994,225  and  $79,513,203,
respectively,  at June 30, 2005,  compared with  $79,361,451  and $74,744,799 at
December 31, 2004.

         Net asset value per share was $4.61 at June 30, 2005,  as compared with
$4.33 at December 31, 2004. Our shares outstanding were unchanged during the six
months ended June 30, 2005.

         Significant developments in the six months ended June 30, 2005, were an
increase in the value of our venture  capital  investments of $13,799,522  and a
decrease in the value of our investment in U.S. government and government agency
securities  of  $8,248,104.  The  increase in the value of our  venture  capital
investments,  from  $31,621,960 at December 31, 2004, to $45,421,482 at June 30,
2005,  resulted  primarily  from the  increase  in value  of our  investment  in
NeuroMetrix, Inc., from $13,113,822 at December 31, 2004, to $22,785,527 at June
30,  2005,  and three new and six  follow-on  investments.  The  increase in our
assets also reflects temporary timing differences resulting from the purchase of
U.S.  government and government agency securities prior to the end of the second
quarter of $18,297,158, with payment for such purchase due in the third quarter.

         The  following  table is a summary of  additions  to our  portfolio  of
venture capital investments during the six months ended June 30, 2005:

             New Investment                                         Amount    
             --------------                                      ------------
             eLite Optoelectronics, Inc.                         $ 1,000,000
             Kereos, Inc.                                        $   800,000
             Zia Laser, Inc.                                     $ 1,500,000

             Follow-on Investment
             --------------------
             Cambrios, Inc.                                      $   511,006
             Nanomix, Inc.                                       $   250,000
             NanoOpto Corporation                                $   411,741
             Nanopharma Corp.                                    $   100,000
             Nantero, Inc.                                       $   571,329
             Starfire Systems, Inc.                              $   500,000
                                                                 -----------

             Total                                               $ 5,644,076
                                                                 ===========

         The following  tables summarize the values of our portfolios of venture
capital  investments and U.S.  government and government agency  securities,  as
compared with their cost, at June 30, 2005,  December 31, 2004, and December 31,
2003:



                                       26




                                                         December 31,
                                    June 30,     ------------------------------
                                     2005             2004              2003 
                                 -----------     ------------      ------------
                                                                   
Venture capital investments,
     at cost ...............     $35,054,020     $ 32,496,605      $ 17,481,879
Unrealized appreciation
     (depreciation)(1) .....      10,367,462         (874,645)       (2,375,303)
                                 -----------     ------------      ------------
Venture capital investments,
     at fair value .........     $45,421,482     $ 31,621,960      $ 15,106,576
                                 ===========     ============      ============







                                                         December 31,
                                    June 30,     ------------------------------
                                     2005             2004              2003 
                                 -----------     ------------      ------------
                                                                  
U.S. government and agency
     obligations, at cost .....    $ 36,695,789    $ 44,945,505    $ 27,121,899
Unrealized depreciation(1) ....        (321,171)       (322,783)         (1,413)
                                   ------------    ------------    ------------
U.S. government and agency
     obligations, at fair value    $ 36,374,618    $ 44,622,722    $ 27,120,486
                                   ============    ============    ============



1)At June 30, 2005, the  accumulated  unrealized  appreciation  on  investments,
including deferred taxes, was $8,506,248. At December 31, 2004, and December 31,
2003, the accumulated unrealized depreciation on investments, including deferred
taxes, was $2,737,473 and $3,221,635, respectively.

         The following  table  summarizes  the value  composition of our venture
capital investment  portfolio at June 30, 2005,  December 31, 2004, and December
31, 2003.  NeuroMetrix,  Inc., accounted for 99.5 percent, 97.6 percent and 85.6
percent of the "Other Venture Capital  Investments," at June 30, 2005,  December
31, 2004, and December 31, 2003, respectively.



                                                                December 31,
                                                June 30,     ------------------
Category                                          2005        2004        2003 
                                                -------      ------      ------
                                                                    
Tiny Technology ............................       49.6%       57.5%       60.7%
Other Venture Capital Investments ..........       50.4%       42.5%       39.3%
                                                 ------      ------      ------
Total Venture Capital Investments ..........      100.0%      100.0%      100.0%
                                                 ======      ======      ======



         The  following  table  summarizes  the fair  value  composition  of our
venture capital  investment  portfolio that was still privately held at June 30,
2005,  December 31, 2004,  and December 31, 2003.  NeuroMetrix,  Inc.,  became a
publicly held company in July 2004.



                                                                 December 31,
                                               June 30,     -------------------
Category                                        2005         2004         2003 
                                               -------      ------       ------
                                                                  
Tiny Technology .........................        99.4%        98.2%        60.7%
Other Privately Held Venture
  Capital Investments ...................          .6%         1.8%        39.3%
                                               ------       ------       ------
Total Private Venture
  Capital Investments ...................       100.0%       100.0%       100.0%
                                               ======       ======       ======



                                       27



Liquidity

         Our  primary  sources of  liquidity  are cash and U.S.  government  and
government agency securities,  receivables and freely marketable  non-government
securities,  net of short-term indebtedness.  Our secondary sources of liquidity
are  restricted  securities of companies that are publicly  traded.  At June 30,
2005,  NeuroMetrix,  Inc.,  is  our  only  publicly  traded,  freely  marketable
non-government  security.  NeuroMetrix  became a publicly traded company in July
2004, and our common shares of NeuroMetrix were  contractually  restricted until
January 18, 2005.

Six months ended June 30, 2005

         At June 30,  2005,  and  December  31,  2004,  our  total  net  primary
liquidity  was  $59,953,045  and  $45,353,691,  respectively,  and our secondary
liquidity was $0 and $13,133,822, respectively.

         The increase in our primary  liquidity  and  decrease in our  secondary
liquidity  from December 31, 2004,  to June 30, 2005, is primarily  owing to the
reclassification  of our common  shares of  NeuroMetrix,  Inc.,  from  secondary
liquidity to primary  liquidity,  as they were no longer  restricted at June 30,
2005,  and an increase in the value of those  shares.  The increase in our total
liquidity is primarily  owing to an increase in the value of our  investment  in
NeuroMetrix,  Inc.,  offset by the investments made in venture capital portfolio
companies and the use of funds for net operating expenses.  NeuroMetrix's common
stock is thinly traded, which could negatively impact our liquidity.

Capital Resources

         In 2004, we registered with the Securities and Exchange  Commission for
the sale of up to  7,000,000  shares of our common  stock from time to time.  On
July 7, 2004, we sold 3,450,000  common shares for net proceeds of  $36,501,000;
net proceeds of the offering, less offering costs of $372,825, were $36,128,175.
We intend to use, and have been using,  the net proceeds of the  offering,  less
offering  costs, to make new investments in tiny technology as well as follow-on
investments  in our  existing  venture  capital  investments,  and  for  working
capital.  Through June 30, 2005, we have used $12,481,009 for these purposes. An
additional  3,550,000  shares of our  common  stock may be sold at prices and on
terms to be set forth in one or more  supplements to the prospectus from time to
time.

Critical Accounting Policies

         Critical  accounting  policies are those that are both important to the
presentation  of our financial  condition and results of operations  and require
management's  most  difficult,  complex or  subjective  judgments.  Our critical
accounting policies are those applicable to the valuation of investments.

Valuation of Portfolio Investments

         As a business  development  company,  we invest  primarily  in illiquid
securities,  including  debt and equity  securities  of private  companies.  The
investments  are generally  subject to restrictions on resale and generally have
no established trading market. We value all of our private equity investments at
fair value as determined in good faith by our Valuation Committee. The Valuation
Committee,  comprised of three or more  independent  Board members,  reviews and
approves the valuation of our investments  within the guidelines  established by
the Board of Directors.  Fair value is generally defined as the amount for which
an investment  could be sold in an orderly  disposition  over a reasonable time.
Generally,  to increase objectivity in valuing our assets,  external measures of
value, such as public markets or third party transactions, are utilized whenever
possible.  Valuation is not based on long-term  work-out  value,  nor  immediate
liquidation  value,  nor incremental  value for potential  changes that may take
place in the future.


                                       28



Recent Developments

      On July 5, 2005,  the  $999,999  that was held in escrow at June 30, 2005,
was  released  as a  follow-on  investment  in  NeoPhotonics  Corporation.  Upon
settlement,  a portion of the common  shares  received in the  transaction  were
being held in escrow.

RISK FACTORS

         Investing in our common stock  involves  significant  risks relating to
our business and investment  objective.  You should carefully consider the risks
and  uncertainties  described below before you purchase any of our common stock.
These risks and uncertainties are not the only ones we face.  Unknown additional
risks and uncertainties, or ones that we currently consider immaterial, may also
impair our business.  If any of these risks or  uncertainties  materialize,  our
business,  financial  condition  or results of  operations  could be  materially
adversely  affected.  In this event, the trading price of our common stock could
decline, and you could lose all or part of your investment.

Risks related to the companies in our portfolio.

         Investing in small,  private  companies  involves a high degree of risk
and is highly speculative.

         We have invested a substantial  portion of our assets in privately held
development  stage  or  start-up  companies.   These  businesses  tend  to  lack
management  depth,  to have limited or no history of operations  and to have not
attained   profitability.   Tiny  technology  companies  are  especially  risky,
involving scientific,  technological and commercialization risks. Because of the
speculative nature of these  investments,  these securities have a significantly
greater risk of loss than traditional investment securities. Some of our venture
capital  investments are likely to be complete losses or unprofitable,  and some
will never  realize their  potential.  We have been and will continue to be risk
seeking  rather  than risk averse in our  approach to venture  capital and other
investments.  Neither our  investments  nor an investment in our common stock is
intended to constitute a balanced investment program.

         We may invest in companies  working with  technologies  or intellectual
property that currently have few or no proven commercial applications.

         Nanotechnology,  in particular,  is a developing area of technology, of
which much of the future commercial value is unknown,  difficult to estimate and
subject to widely  varying  interpretations.  There are as of yet relatively few
nanotechnology products commercially available.  The timing of additional future
commercially available nanotechnology products is highly uncertain.

         Our portfolio companies may not successfully develop their products.

         The  technology  of our  portfolio  companies  is new and in many cases
unproven.  Their  potential  products  require  significant  and lengthy product
development efforts. To date, many of our portfolio companies have not developed
any commercially  available products. If our portfolio companies are not able to
develop  successful  tiny  technology-enabled  products,  they will be unable to
generate product revenue or build sustainable or profitable businesses.


                                       29


         Our  portfolio   companies   working  with  tiny   technology   may  be
particularly susceptible to intellectual property litigation.

         Research and  commercialization  efforts in tiny  technology  are being
undertaken  by a wide  variety of  government,  academic  and private  corporate
entities.  As additional  commercially  viable  applications  of tiny technology
begin to emerge,  ownership of intellectual property on which these products are
based may be contested.  Any litigation over the ownership of, or rights to, any
of our  portfolio  companies'  technologies  or  products  would have a material
adverse effect on those companies' values.

         Our  portfolio   companies  may  not  currently  have  the  ability  to
manufacture  nanotechnology-enabled  products  in volume and will not be able to
sell products without developing volume manufacturing capabilities.

         The    manufacture    of    our    portfolio    companies'    potential
nanotechnology-enabled  products is unproven and will require long lead times to
establish  adequate  facilities.  Some of the potential products may require our
portfolio  companies to manufacture  large volumes of materials in order to meet
commercial demand that are substantially larger than their current capabilities.
Our  portfolio   companies  may  not  be  able  to  develop   commercial   scale
manufacturing  capabilities  or  produce  products  cost  effectively.   If  our
portfolio  companies are unable to manufacture  economically or to produce their
products in commercial  quantities that meet acceptable  performance and quality
specifications, we could suffer financial losses in our portfolio.

         Even  if  our  portfolio  companies  develop  commercially   acceptable
products,  they may not be able to  manufacture  their products in a profitable,
cost-effective manner.

         Even if the  technology  and products of our portfolio  companies  gain
commercial  acceptance,  they may not be able to manufacture their products in a
profitable manner. Even if our portfolio companies are able to manufacture their
products on a commercial scale, the cost of manufacturing  their products may be
higher than they expect. If manufacturing  costs and royalty obligations are not
significantly  less than the prices at which they can sell  their  products,  it
would lead to financial losses in our portfolio.

         Our portfolio companies may not successfully market their products.

         Even if our portfolio companies are able to develop commercially viable
products,  the market  for new  products  and  services  is highly  competitive,
rapidly   changing  and  especially   sensitive  to  adverse  general   economic
conditions.  Commercial  success is  difficult  to  predict,  and the  marketing
efforts of our portfolio companies may not be successful.

         Our portfolio  companies will need to achieve commercial  acceptance of
their products to obtain product revenue and achieve  profitability  and may not
be able to do so.

         Even if the products of our  portfolio  companies  are  technologically
feasible,  these early-stage companies may not successfully develop commercially
viable products on a timely basis, if at all. It could be at least several years
before  many of our  portfolio  companies  develop  initial  products  that  are
commercially   available   and,   during  this  period,   superior   competitive
technologies  may be introduced or customer  needs may change  resulting in some
products  being  unsuitable  for  commercialization.   The  revenue  growth  and
achievement   of   profitability   by  our  portfolio   companies   will  depend
substantially  on their ability to introduce  new products into the  marketplace
that are widely accepted by customers.  If they are unable to achieve commercial
acceptance  of their  products  in a  cost-effective  manner,  the  value of our
portfolio could be significantly adversely affected.



                                       30


         Unfavorable  economic  conditions  could result in the inability of our
portfolio companies to access additional capital, leading to financial losses in
our portfolio.

         Most of the  companies  in which we have made or will make  investments
are  susceptible to economic  slowdowns or recessions.  An economic  slowdown or
adverse capital or credit market  conditions may affect the ability of a company
in our  portfolio to raise  additional  capital  from  venture  capital or other
sources or to engage in a liquidity  event such as an initial public offering or
merger.  Adverse  economic,  capital  or credit  market  conditions  may lead to
financial losses in our portfolio.

         The  value  of  our  portfolio  could  be  adversely  affected  if  the
technologies  utilized by our  portfolio  companies are found to cause health or
environmental risks.

         Our portfolio  companies work with new  technologies,  which could have
potential  environmental  and health  impacts.  Tiny  technology  in general and
nanotechnology   in   particular   are  currently  the  subject  of  health  and
environmental  impact research.  If health or environmental  concerns about tiny
technology or nanotechnology were to arise, whether or not they had any basis in
fact,  our  portfolio  companies  might  incur  additional  research,  legal and
regulatory  expenses,  might have difficulty  raising capital or marketing their
products.

         Public perception of ethical and social issues regarding nanotechnology
may limit or discourage the use of nanotechnology-enabled  products, which could
reduce our portfolio companies' revenues and harm our business.

         Nanotechnology has received both positive and negative publicity and is
the subject increasingly of public discussion and debate. Government authorities
could,  for  social  or  other  purposes,   prohibit  or  regulate  the  use  of
nanotechnology.  Ethical  and  emotional  concerns  about  nanotechnology  could
adversely affect acceptance of the potential products of our portfolio companies
or lead to new government  regulation of  nanotechnology-enabled  products.  For
example,  debate  regarding the production of materials that could cause harm to
the  environment  or the  health of  individuals  could  raise  concerns  in the
public's  perception  of  nanotechnology,  not all of which may be  rational  or
scientifically based.

Risks related to the illiquidity of our investments.

         We invest in illiquid securities and may not be able to dispose of them
when it is advantageous to do so, or ever.

         Most  of our  investments  are  or  will  be  equity  or  equity-linked
securities  acquired directly from small companies.  These equity securities are
generally  subject to  restrictions  on resale or otherwise  have no established
trading market.  The  illiquidity of most of our portfolio of equity  securities
may adversely affect our ability to dispose of these securities at times when it
may be advantageous for us to liquidate these investments.  We may never be able
to dispose of these securities.



                                       31


         Unfavorable economic conditions and regulatory changes could impair our
ability to engage in liquidity events.

         Our business of making private equity  investments  and positioning our
portfolio  companies for liquidity  events may be adversely  affected by current
and future capital  markets and economic  conditions.  The public equity markets
currently  provide less  opportunity  for liquidity  events than at times in the
past when there was more robust demand for initial  public  offerings,  even for
more mature technology  companies than those in which we typically  invest.  The
potential for public market  liquidity could further  decrease and could lead to
an inability to realize potential gains or could lead to financial losses in our
portfolio  and a  decrease  in our  revenues,  net  income  and  assets.  Recent
government   reforms  affecting   publicly  traded  companies,   stock  markets,
investment banks and securities  research  practices have made it more difficult
for privately held companies to complete  successful initial public offerings of
their equity  securities,  and such reforms have increased the expense and legal
exposure of being a public company.  Slowdowns in initial public  offerings also
have an adverse effect on the frequency and prices of  acquisitions of privately
held  companies.  The  lack  of  merger  and/or  acquisition  opportunities  for
privately  held  companies  also has an adverse  effect on the  ability of these
companies to raise capital from private  sources.  Public equity market response
to  company  offerings  of  nanotechnology-enabled  products  is  uncertain.  An
inability to engage in liquidity events could  negatively  affect our liquidity,
our  reinvestment  rate in new and  follow-on  investments  and the value of our
portfolio.

         Even if our portfolio companies complete initial public offerings,  the
returns on our investments may be uncertain.

         When companies in which we have invested as private  entities  complete
initial public offerings of their securities,  these newly issued securities are
by definition  unseasoned  issues.  Unseasoned issues tend to be highly volatile
and have  uncertain  liquidity,  which may  negatively  affect their  price.  In
addition,  we are typically subject to lock-up provisions which prohibit us from
selling our  investments  into the public market for  specified  periods of time
after initial public offerings.  The market price of securities that we hold may
decline substantially before we are able to sell these securities.  Most initial
public  offerings  of  technology  companies  are listed on the Nasdaq  National
Market. Recent government reforms of the Nasdaq National Market have made market
making by  broker-dealers  less profitable,  which has caused  broker-dealers to
reduce their market making activities,  thereby making the market for unseasoned
stocks less liquid.

Risks related to our Company.

         Because there is generally no established  market in which to value our
investments,   our  Valuation   Committee's  value   determinations  may  differ
materially from the values that a ready market or third party would attribute to
these investments.

         There is generally no public market for the equity  securities in which
we invest.  Pursuant to the requirements of the Investment  Company Act of 1940,
which we refer to as the 1940 Act, we value all of the private equity securities
in our  portfolio  at fair value as  determined  in good faith by the  Valuation
Committee  of  our  Board  of  Directors,   pursuant  to  Valuation   Procedures
established  by the Board of  Directors.  As a result,  determining  fair  value
requires that  judgment be applied to the specific  facts and  circumstances  of
each  portfolio  investment  pursuant  to  specified  valuation  principles  and
processes. We are required by the 1940 Act to value specifically each individual
investment  on a  quarterly  basis and  record  unrealized  depreciation  for an
investment  that we believe  has become  impaired.  Conversely,  we must  record
unrealized  appreciation if we believe that the underlying portfolio company has
appreciated in value.  Without a readily  ascertainable market value and because
of the inherent  uncertainty of valuation,  the fair value that we assign to our
investments  may  differ  from the  values  that  would  have  been  used had an
efficient  market  existed  for the  investments,  and the  difference  could be
material. Any changes in fair value are recorded in our consolidated  statements
of  operations  as a  change  in the  "Net  (decrease)  increase  in  unrealized
appreciation on investments."

         In the venture capital industry,  even when a portfolio of early stage,
high-technology  venture  capital  investments  proves to be profitable over the
portfolio's  lifetime,  it is  common  for the  portfolio's  value to  undergo a
so-called  "J-curve"  valuation  pattern  which means that when  reflected  on a
graph,  the  portfolio's  valuation  would appear in the shape of the letter "J"
declining  from the initial  valuation  prior to increasing  in valuation.  This
J-curve  valuation  pattern results from write-downs and write-offs of portfolio
investments  that appear to be  unsuccessful,  prior to write-ups  for portfolio
investments that prove to be successful. Even if our venture capital investments
prove to be profitable in the long run, such J-curve  valuation  patterns  could
have a  significant  adverse  effect  on the  value of our  common  stock in the
interim.  As we continue to make additional tiny  technology  investments,  this
J-curve  pattern may not be relevant for the  portfolio  as a whole  because the
individual J-curves for each investment,  or series of investments,  may overlap
with previous investments at different stages of their J-curves.



                                       32


         Because we are a non-diversified company with a relatively concentrated
portfolio,  the value of our business is subject to greater  volatility than the
value of companies with more broadly diversified investments.

         As a result of our assets being  invested in the  securities of a small
number of issuers,  we are classified as a  non-diversified  company.  We may be
more  vulnerable  to events  affecting a single issuer or industry and therefore
subject to greater  volatility than a company whose investments are more broadly
diversified.  Accordingly, an investment in our common stock may present greater
risk to you than an investment in a diversified company.

         We may be obligated to pay substantial amounts under our profit-sharing
plan.

         Our  employee  profit-sharing  plan  requires us to  distribute  to our
officers  and  employees  20 percent  of any net  after-tax  realized  income as
reflected on our  consolidated  statements of operations for that year, less any
non-qualifying  gain.  Payments may be made under our  profit-sharing  plan in a
particular  year,  even if we have  incurred  losses in  previous  years.  These
distributions  reduce funds  available for investment and may have a significant
effect on the amount of direct  distributions in the form of cash dividends,  or
indirect  distributions  in the  form  of  tax  credits,  if  any,  made  to our
shareholders.

         Although we have  specialized in tiny technology since 2001, as of June
30, 2005,  approximately  50 percent of the net asset value  attributable to our
venture capital investment  portfolio,  or 29 percent of our net asset value, is
concentrated in one company,  NeuroMetrix, Inc. We initially invested in 1996 as
a seed investor in NeuroMetrix, Inc., which is not a tiny technology company.

         At June 30,  2005,  we  valued  our  investment  in  NeuroMetrix,  Inc.
("NeuroMetrix"),   which  had  a  historical  cost  to  us  of  $4,411,374,   at
$22,785,527,  or 50.2 percent of the net asset value attributable to our venture
capital  investment  portfolio,  or 28.7 percent of our net asset value. We made
our initial  investment as a seed investor in NeuroMetrix in 1996, prior to 2001
when we began our focus on tiny technology. is a non-tiny technology company. It
is publicly traded on the Nasdaq National Market and is often thinly traded. Any
downturn in the market price of NeuroMetrix's  stock or its business outlook, in
general, or any failure of its products to receive widespread  acceptance in the
marketplace,  would have a  significant  effect on our  specific  investment  in
NeuroMetrix, Inc., and on the overall value of our portfolio.

         All 24 of our initial  investments  from August 2001  through June 2005
have been in tiny technology  companies,  and we consider 21 of the companies in
our  current  venture  capital  investment   portfolio  to  be  tiny  technology
companies.  Nevertheless,  at June 30, 2005,  only 49.6 percent of the net asset
value attributable to our venture capital investment portfolio,  or 28.3 percent
of our net asset value,  was invested in tiny  technology  companies,  which may
limit our ability to achieve our investment objective.

         We are dependent upon key  management  personnel for future success and
may not be able to retain them.

         We are dependent for the selection, structuring, closing and monitoring
of our investments on the diligence and skill of our senior management and other
key advisers.  We utilize lawyers and outside consultants,  including two of our
directors,  Dr.  Kelly S.  Kirkpatrick  and Lori D.  Pressman,  to  assist us in
conducting  due  diligence  when  evaluating  potential  investments.  There  is
generally  no publicly  available  information  about the  companies in which we
invest, and we rely significantly on the diligence of our employees and advisers
to obtain  information in connection with our investment  decisions.  Our future
success  to  a  significant   extent  depends  on  the  continued   service  and
coordination  of our senior  management  team, and  particularly  depends on our
Chairman and Chief Executive Officer, Charles E. Harris. The departure of any of
our executive  officers,  key employees or advisers could  materially  adversely
affect our ability to implement  our business  strategy.  We do not maintain for
our benefit any key man life insurance on any of our officers or employees.


                                       33


         We will need to hire additional  employees as the size of our portfolio
increases.

         We  anticipate  that  it  will be  necessary  for us to add  investment
professionals  with  expertise in venture  capital  and/or tiny  technology  and
administrative  and support  staff to  accommodate  the  increasing  size of our
portfolio. We may need to provide additional scientific,  business,  accounting,
legal or  investment  training for our hires.  There is  competition  for highly
qualified personnel,  and we may not be successful in our efforts to recruit and
retain highly qualified personnel.

         The market for venture capital  investments,  including tiny technology
investments, is highly competitive.

         We face substantial  competition in our investing  activities from many
competitors,  including  but not  limited to:  private  venture  capital  funds;
investment  affiliates of large  industrial,  technology,  service and financial
companies; small business investment companies; wealthy individuals; and foreign
investors. Our most significant competitors typically have significantly greater
financial  resources than we do. Greater  financial  resources are  particularly
advantageous in securing lead investor roles in venture capital syndicates. Lead
investors negotiate the terms and conditions of such financings. Many sources of
funding  compete  for a small  number of  attractive  investment  opportunities.
Hence, we face substantial competition in sourcing good investment opportunities
on terms of investment that are commercially attractive.

         In  addition  to  the  difficulty  of  finding  attractive   investment
opportunities, our status as a regulated business development company may hinder
our ability to participate in investment  opportunities  or to protect the value
of existing investments.

         We are required to disclose on a quarterly basis the names and business
descriptions  of  our  portfolio  companies  and  the  value  of  any  portfolio
securities.  Most  of our  competitors  are  not  subject  to  these  disclosure
requirements.  Our  obligation  to disclose  this  information  could hinder our
ability to invest in some portfolio companies.  Additionally,  other current and
future  regulations may make us less  attractive as a potential  investor than a
competitor not subject to the same regulations.

         Our failure to make follow-on  investments  in our portfolio  companies
could impair the value of our portfolio.

         Following an initial  investment  in a portfolio  company,  we may make
additional investments in that portfolio company as "follow-on" investments,  in
order to: (1) increase or maintain in whole or in part our ownership percentage;
(2) exercise warrants,  options or convertible  securities that were acquired in
the original or subsequent financing;  or (3) attempt to preserve or enhance the
value of our investment.  Recently,  "pay to play" provisions have become common
in  venture  capital   transactions.   These  provisions  require  proportionate
investment  in  subsequent  rounds of financing  in order to preserve  preferred
rights such as anti-dilution protection or even to prevent preferred shares from
being converted to common shares.



                                       34


         We may  elect  not to make  follow-on  investments  or  otherwise  lack
sufficient funds to make those  investments.  We have the discretion to make any
follow-on  investments,  subject to the availability of capital  resources.  The
failure to make follow-on investments may, in some circumstances, jeopardize the
continued  viability of a portfolio company and our initial  investment,  or may
result  in a  missed  opportunity  for us to  increase  our  participation  in a
successful  operation,  or may  cause us to lose  some or all  preferred  rights
pursuant to "pay to play" provisions. Even if we have sufficient capital to make
a desired follow-on investment,  we may elect not to make a follow-on investment
because we may not want to increase our concentration of risk, because we prefer
other  opportunities  or because we are  inhibited by  compliance  with business
development company requirements or the desire to maintain our tax status.

         Bank borrowing or the issuance of debt securities or preferred stock by
us to fund investments in portfolio  companies or to fund our operating expenses
would make our total return to common shareholders more volatile.

         Use of debt or  preferred  stock as a source  of  capital  entails  two
primary risks. The first risk is the risk of leverage,  which is the use of debt
to  increase  your pool of  capital  for  investment  purposes.  The use of debt
leverages our  available  common equity  capital,  magnifying  the impact on net
asset value of changes in the value of our investment portfolio.  For example, a
business  development  company  that uses 33 percent  leverage  (that is, $50 of
leverage per $100 of common equity) will show a 1.5 percent  increase or decline
in net asset  value for each 1 percent  increase  or decline in the value of its
total  assets.  The  second  risk is that  the cost of debt or  preferred  stock
financing  may exceed the return on the assets the proceeds are used to acquire,
thereby diminishing rather than enhancing the return to common shareholders.  If
we issued preferred shares, the common  shareholders would bear the cost of this
leverage.  To the extent that we utilize debt or preferred  stock  financing for
any  purpose,  these  two risks  would  likely  make our total  return to common
shareholders  more  volatile.   In  addition,  we  might  be  required  to  sell
investments,  in order to meet dividend, interest or principal payments, when it
may be disadvantageous for us to do so.

         As  provided  in the 1940 Act and  subject to some  exceptions,  we can
issue debt or preferred stock so long as our total assets  immediately after the
issuance,  less some ordinary course liabilities,  exceed 200 percent of the sum
of the debt and any preferred stock outstanding. The debt or preferred stock may
be convertible in accordance with SEC guidelines,  which may permit us to obtain
leverage at more attractive rates. The requirement under the 1940 Act to pay, in
full, dividends on preferred shares or interest on debt before any dividends may
be paid on our common  stock  means  that  dividends  on our  common  stock from
earnings may be reduced or  eliminated.  An  inability  to pay  dividends on our
common stock could  conceivably  result in our ceasing to qualify as a regulated
investment company, or RIC, under the Code, which would in most circumstances be
materially adverse to the holders of our common stock. As of the date hereof, we
do not have any debt or preferred stock outstanding.

         We are authorized to issue preferred stock,  which would convey special
rights  and  privileges  to  its  owners  superior  to  those  of  common  stock
shareholders.

         We  are  currently  authorized  to  issue  up to  2,000,000  shares  of
preferred  stock,  under  terms  and  conditions  determined  by  our  Board  of
Directors.  These  shares  would have a  preference  over our common  stock with
respect to dividends and  liquidation.  The statutory class voting rights of any
preferred shares we would issue could make it more difficult for us to take some
actions  that may, in the future,  be  proposed by the Board  and/or  holders of
common  stock,  such  as  a  merger,  exchange  of  securities,  liquidation  or
alteration  of the rights of a class of our  securities  if these  actions  were
perceived by the holders of the preferred shares as not in their best interests.
The issuance of preferred  shares  convertible into shares of common stock might
also  reduce the net income  and net asset  value per share of our common  stock
upon conversion.



                                       35


         Loss  of  status  as a  RIC  would  reduce  our  net  asset  value  and
distributable income.

         We qualified as a RIC for 2004 under the tax Code.  As a RIC, we do not
have to pay federal income taxes on our income  (including  realized gains) that
is  distributed to our  shareholders.  Accordingly,  we are not permitted  under
accounting  rules to  establish  reserves  for taxes on our  unrealized  capital
gains.  If we fail to qualify  for RIC  status in 2005 or beyond,  to the extent
that we had  unrealized  gains,  we would have to establish  reserves for taxes,
which would  reduce our net asset  value,  net of a reduction in the reserve for
employee profit sharing,  accordingly.  To the extent that we, as a RIC, were to
decide to make a deemed  distribution  of net realized  capital gains and retain
the net realized capital gains, we would have to establish  appropriate reserves
for taxes upon making that decision.  It is possible that establishing  reserves
for taxes could have a material adverse effect on the value of our common stock.

         We  operate  in a  heavily  regulated  environment  and  changes  to or
noncompliance with regulations or laws could harm our business.

         We are subject to substantive SEC regulations as a business development
company.  Securities and tax laws and  regulations  governing our activities may
change  in  ways   adverse  to  our  and  our   shareholders'   interests,   and
interpretations  of these laws and  regulations  may change  with  unpredictable
consequences.  Any change in the laws or  regulations  that govern our  business
could  have  an  adverse  impact  on us or on  our  operations.  Changing  laws,
regulations   and  standards   relating  to  corporate   governance  and  public
disclosure,  including the  Sarbanes-Oxley  Act of 2002, new SEC regulations and
Nasdaq National Market rules,  are creating  additional  expense and uncertainty
for publicly held companies in general, and for business  development  companies
in particular.  These new or changed laws, regulations and standards are subject
to varying  interpretations  in many cases because of their lack of specificity,
and as a result,  their  application in practice may evolve over time, which may
well result in continuing  uncertainty  regarding  compliance matters and higher
costs necessitated by ongoing revisions to disclosure and governance practices.

         We are committed to maintaining high standards of corporate  governance
and public  disclosure.  As a result,  our efforts to comply with evolving laws,
regulations and standards have and will continue to result in increased  general
and  administrative  expenses and a diversion of  management  time and attention
from revenue-generating  activities to compliance activities. In particular, our
efforts to comply  with  Section 404 of the  Sarbanes-Oxley  Act of 2002 and the
related  regulations  regarding our required assessment of our internal controls
over financial reporting and our external auditors' audit of that assessment has
required the  commitment  of  significant  financial and  managerial  resources.
Moreover,  even though BDCs are not mutual funds,  they must comply with several
of the new regulations  applicable to mutual funds,  such as the requirement for
the implementation of a comprehensive  compliance program and the appointment of
a Chief Compliance Officer.  Further, our Board members, Chief Executive Officer
and Chief Financial  Officer could face an increased risk of personal  liability
in connection  with the  performance of their duties.  As a result,  we may have
difficulty  attracting  and  retaining  qualified  Board  members and  executive
officers,  which could harm our business,  and we have  significantly  increased
both our coverage under, and the related  expense,  for directors' and officers'
liability  insurance.  If our  efforts  to  comply  with  new or  changed  laws,
regulations and standards  differ from the activities  intended by regulatory or
governing bodies, our reputation may be harmed.  Also, as business and financial
practices  continue to evolve,  they may render the  regulations  under which we
operate less  appropriate  and more  burdensome  than they were when  originally
imposed.  This increased  regulatory  burden is causing us to incur  significant
additional expenses and is time consuming for our management, which could have a
material adverse effect on our financial performance.

         If we are unable to remediate a material weakness previously identified
in our internal  controls,  or have other  significant  deficiencies or material
weaknesses, our ability to report our financial results on a timely and accurate
basis may be adversely affected.

         Our management is responsible for establishing and maintaining adequate
internal  control  over  financial  reporting.  Our internal  control  system is
designed  to  provide  reasonable  assurance  to our  management  and  Board  of
Directors regarding the preparation and fair presentation of published financial
statements. Effective internal controls are necessary for us to provide reliable
financial reports.



                                       36


         We have in the past discovered,  and may in the future discover,  areas
of our internal controls that need improvement.  As noted in Management's Report
on Internal  Control Over Financial  Reporting  included in the Annual Report on
Form 10-K for the fiscal year ended December 31, 2004, we determined that we had
a material  weakness  with respect to  maintaining  effective  controls over the
accuracy of the Financial  Highlights ratios based on an audit adjustment to the
line  item  referred  to as "Total  return  based  on:  Net asset  value" in the
Company's Financial  Highlights section of the financial statements for the year
ended  December  31,  2004.  Specifically,  our  procedures  for  preparing  the
Financial  Highlights ratios were not sufficiently  detailed to detect errors in
the underlying calculations.

         We have implemented the following  changes to our internal control over
financial reporting during the first and second quarters of 2005:

         1. We retained Anne M. Donoho, C.P.A., M.B.A., to serve as a temporary,
senior  controller  and  consultant,  effective  March 14, 2005.  Ms.  Donoho is
currently expected to remain in these roles through August 2005.

         2. We hired  Patricia  N.  Egan,  C.P.A,  to serve as Chief  Accounting
Officer and Senior Controller, effective June 13, 2005.

         3.  On  March  5,  2005,  we  engaged  an  independent  accounting  and
consulting firm with industry  experience,  Eisner LLP  ("Eisner"),  to read the
financial  statements  contained  in the  draft  Annual  Report  and to  provide
financial reporting and accounting advisory services to the Company. On April 4,
2005, we engaged Eisner to provide financial  reporting and accounting  advisory
services to the Company on an ongoing basis, including reading and commenting on
the Company's  quarterly and annual financial  statements prior to submission to
our external auditors.

         4. In March 2005,  we revised the  worksheet  that we use for preparing
our Annual and Interim Reports to clarify how ratios in the Financial Highlights
section are calculated.

         5. In March 2005,  we mapped out a detailed  sequence of reviews of our
Annual and Interim  Reports  that must occur  rather than  merely  stating  that
additional reviews should occur as necessary

         In  addition,  during  the  preparation  and  review  of the  financial
statements  for the fiscal  periods ended June 30, 2005, an error was identified
in the  spreadsheet  used to compute  the line item  referred  to as  "Portfolio
Turnover" in the  Financial  Highlights  section,  which existed at December 31,
2004 and had not yet been  addressed in the  remediation  process.  Although the
error has been corrected in the financial  statements  included in our Quarterly
Report  on Form  10-Q for the  quarter  ended  June 30,  2005 and did not have a
material impact on previously  issued financial  statements,  we have determined
that additional  reviews of the Financial  Highlights  spreadsheets are required
before the material weakness can be considered to be remediated.

         We will continue to evaluate the effectiveness of internal controls and
procedures on an ongoing basis. A control  system,  no matter how well conceived
and operated,  can provide only  reasonable,  not absolute,  assurance  that the
objectives of the control system are met. Because of the inherent limitations in
all control systems,  no evaluation of controls can provide  absolute  assurance
that all controls  issues within the Company have been detected.  These inherent
limitations  include the  realities  that  judgments in  decision-making  can be
faulty,  and that  breakdowns  can occur  because  of simple  error or  mistake.
Additionally,  controls can be circumvented. Because of the inherent limitations
in a  cost-effective  control  system,  misstatements  due to error or fraud may
occur and not be detected.



                                       37


         If we are unable to remediate the identified  material  weakness in our
internal  controls  or if we have other  significant  deficiencies  or  material
weaknesses in our internal controls,  our ability to report financial results on
a timely and accurate basis may be adversely affected.

         We expect that the market price of our common stock will be volatile.

         The price of the common stock may be higher or lower than the price you
pay for your  shares,  depending on many  factors,  some of which are beyond our
control  and may not be directly  related to our  operating  performance.  These
factors include the following:

o        price and volume  fluctuations in the overall stock market from time to
         time;

o        significant  volatility  in the  market  price  and  trading  volume of
         securities  of  business  development   companies  or  other  financial
         services companies;

o        volatility  resulting from trading in derivative  securities related to
         our common stock may include puts, calls, long-term equity anticipation
         securities, or LEAPs, or short trading positions;

o        changes  in  regulatory  policies  or tax  guidelines  with  respect to
         business development companies or regulated investment companies;

o        actual or anticipated changes in our net asset value or fluctuations in
         our  operating  results or changes in the  expectations  of  securities
         analysts;

o        announcements regarding any of our portfolio companies;

o        announcements  regarding  developments in the  nanotechnology  field in
         general;

o        announcements  regarding  government funding and initiatives related to
         the development of nanotechnology;

o        general economic conditions and trends; and/or

o        departures of key personnel.

         We will not have control over many of these factors but expect that our
stock  price may be  influenced  by them.  As a result,  our stock  price may be
volatile and you may lose all or part of your investment.

         Quarterly  results fluctuate and are not indicative of future quarterly
performance.

         Our quarterly  operating  results  fluctuate as a result of a number of
factors.  These factors include,  among others,  variations in and the timing of
the recognition of realized and unrealized gains or losses,  the degree to which
we and our portfolio companies encounter  competition in our markets and general
economic and capital markets conditions.  As a result of these factors,  results
for any one quarter should not be relied upon as being indicative of performance
in future quarters.



                                       38


         To the  extent  that  we do not  realize  income  or  retain  after-tax
realized  capital gains,  we may have a greater need for  additional  capital to
fund our investments and operating expenses.

         As a RIC,  we must  annually  distribute  at  least 90  percent  of our
investment  company  taxable  income as a dividend and may either  distribute or
retain our  realized  net capital  gains from  investments.  As a result,  these
earnings may not be available  to fund  investments.  If we fail to generate net
realized capital gains or to obtain funds from outside sources,  it would have a
material adverse effect on our financial  condition and results of operations as
well as our  ability  to make  follow-on  and new  investments.  Because  of the
structure and objectives of our business,  we generally expect to experience net
operating losses and rely on proceeds from sales of investments,  rather than on
investment  income, to defray a significant  portion of our operating  expenses.
These sales are  unpredictable  and may not occur.  In  addition,  as a business
development  company,  we are generally required to maintain a ratio of at least
200 percent of total assets to total borrowings,  which may restrict our ability
to  borrow  to fund  these  requirements.  Lack of  capital  could  curtail  our
investment activities or impair our working capital.

         Investment in foreign securities could result in additional risks.

         The Company  may invest in foreign  securities,  although we  currently
have no investments in foreign securities. If we invest in securities of foreign
issuers,  we  may be  subject  to  risks  not  usually  associated  with  owning
securities  of U.S.  issuers.  These risks can include  fluctuations  in foreign
currencies,  foreign currency exchange controls,  social, political and economic
instability,  differences in securities regulation and trading, expropriation or
nationalization of assets, and foreign taxation issues. In addition,  changes in
government administrations or economic or monetary policies in the United States
or abroad could result in  appreciation  or  depreciation  of our securities and
could  favorably  or  unfavorably  affect  our  operations.  It may also be more
difficult to obtain and enforce a judgment against a foreign issuer. Any foreign
investments made by us must be made in compliance with U.S. and foreign currency
restrictions  and  tax  laws  restricting  the  amounts  and  types  of  foreign
investments.

Forward-Looking Statements

         The  information  contained  herein  contains  certain  forward-looking
statements.  These statements include the plans and objectives of management for
future operations and financial objectives, portfolio growth and availability of
funds.   These   forward-looking   statements   are  subject  to  the   inherent
uncertainties in predicting future results and conditions.  Certain factors that
could  cause  actual  results and  conditions  to differ  materially  from those
projected  in these  forward-looking  statements  are set  forth  herein.  Other
factors  that could  cause  actual  results  to differ  materially  include  the
uncertainties  of  economic,  competitive  and  market  conditions,  and  future
business  decisions,  all of  which  are  difficult  or  impossible  to  predict
accurately  and many of which are beyond our  control.  Although we believe that
the assumptions  underlying the  forward-looking  statements included herein are
reasonable,  any of the assumptions  could be inaccurate and therefore there can
be no assurance that the forward-looking  statements included or incorporated by
reference  herein will prove to be accurate.  Therefore,  the  inclusion of such
information should not be regarded as a representation by us or any other person
that our plans will be achieved.

Item 3.   Quantitative and Qualitative Disclosures About Market Risk

         Our  business  activities  contain  elements of risk.  We consider  the
principal types of market risk to be valuation risk and the risk associated with
fluctuations  in  interest  rates.  We  consider  the  management  of risk to be
essential to our business.

         Value,  as  defined  in Section  2(a)(41)  of the 1940 Act,  is (i) the
market  price  for those  securities  for which a market  quotation  is  readily
available  and (ii) the fair value as  determined in good faith by, or under the
direction of, the Board of Directors for all other assets.  (See the  "Valuation
Procedures" in the "Footnote to Consolidated Schedule of Investments"  contained
in "Item 1. Consolidated Financial Statements.")



                                       39


         Neither  our  investments  nor  an  investment  in  us is  intended  to
constitute a balanced  investment program. We are exposed to public-market price
fluctuations as a result of our publicly traded portfolio, which may be composed
primarily  or entirely  of highly  risky,  volatile  securities.  Currently,  50
percent of the value of our portfolio of venture capital investments consists of
the publicly traded common stock of one company, NeuroMetrix, Inc.

         We have  invested  a  substantial  portion  of our  assets  in  private
development  stage or start-up  companies.  These private  businesses tend to be
based on new technology and to be thinly capitalized,  unproven, small companies
that  lack  management  depth  and have not  attained  profitability  or have no
history  of  operations.  Because  of the  speculative  nature and the lack of a
public market for these investments, there is significantly greater risk of loss
than is the case with traditional investment securities.  We expect that some of
our venture capital  investments will be a complete loss or will be unprofitable
and that some will appear to be likely to become  successful  but never  realize
their  potential.  Even when our private  equity  investments  complete  initial
public offerings  (IPOs),  we are normally  subject to lock-up  agreements for a
period of time, and  thereafter,  the market for the unseasoned  publicly traded
securities may be relatively illiquid.

         Because there is typically no public market for the equity interests of
many of the small privately held companies in which we invest,  the valuation of
the equity  interests in that portion of our  portfolio  is  determined  in good
faith by our Board of Directors in accordance with our Valuation Procedures.  In
the absence of a readily ascertainable market value, the determined value of our
portfolio  of equity  interests  may differ  significantly  from the values that
would be placed on the  portfolio  if a ready  market for the  equity  interests
existed. Any changes in valuation are recorded in our consolidated statements of
operations  as  "Net  increase   (decrease)   in  unrealized   appreciation   on
investments."

         We also invest in short-term money market instruments,  and both short-
and long-term U.S.  government and government agency  securities.  To the extent
that we invest in short- and long-term U.S.  government  and  government  agency
securities,  changes  in  interest  rates may  result in changes in the value of
these obligations which would result in an increase or decrease of our net asset
value.  The level of  interest  rate risk  exposure  at any given  point in time
depends on the market  environment  and  expectations of future price and market
movements,  and it will vary from period to period. If the average interest rate
on our portfolio of U.S. government and government agency securities at June 30,
2005,  were to  increase  by 25,  75 and 150  basis  points,  the  value  of the
securities,  and our net asset value,  would decrease by approximately  $92,185,
$276,555 and $553,110, respectively.

         In  addition,  we may from  time to time  borrow  amounts  on a line of
credit that we maintain.  We currently have no borrowings  outstanding under our
line of credit.  To the extent we opt to borrow money to make investments in the
future,  our net investment income will be dependent upon the difference between
the rate at which we borrow funds and the rate at which we invest such funds. As
a result, there can be no assurance that a significant change in market interest
rates will not have a material  adverse effect on our net  investment  income in
the event we choose to borrow funds for investing purposes.

         While we invest in  short-term  money  market and U.S.  government  and
government  agency  securities and may draw down on the asset line of credit, we
do not consider a change in interest rates to result in significant risks.



                                       40



Item 4.  Controls and Procedures

         (a)  Disclosure  Controls and  Procedures.  As of the end of the period
covered by this  report,  our chief  executive  officer and our chief  financial
officer  conducted an evaluation of our  disclosure  controls and procedures (as
required  by Rules  13a-15 of the  Securities  Exchange  Act of 1934 (the  "1934
Act")).  Disclosure  controls and procedures means controls and other procedures
of an  issuer  that are  designed  to ensure  that  information  required  to be
disclosed by the issuer in the reports  that it files or submits  under the 1934
Act is  recorded,  processed,  summarized  and  reported,  within  time  periods
specified  in the SEC's  rules and forms.  Disclosure  controls  and  procedures
include,  without  limitation,  controls and procedures  designed to ensure that
information  required to be  disclosed by an issuer in the reports that it files
or submits under the 1934 Act is accumulated  and  communicated  to the issuer's
management  as  appropriate  to  allow  timely  decisions   regarding   required
disclosure.  As of June 30, 2005,  based upon the  evaluation of our  disclosure
controls and procedures and in light of the material  weakness  described below,
our chief executive  officer and our chief financial  officer concluded that our
disclosure controls and procedures were not effective.  However, in light of the
material weakness  described below, we performed  additional  analysis and other
post-closing  procedures to ensure that our financial statements are prepared in
accordance with generally accepted accounting principles.

         (b) Changes in Internal Control Over Financial Reporting.

Remediation Update

         As noted in  Management's  Report on Internal  Control  Over  Financial
Reporting  included in the Annual  Report on Form 10-K for the fiscal year ended
December 31, 2004, we determined that we had a material weakness with respect to
maintaining  effective  controls over the accuracy of the  Financial  Highlights
ratios  based on an audit  adjustment  to the line  item  referred  to as "Total
return based on: Net asset value" in the Company's Financial  Highlights section
of the financial statements for the year ended December 31, 2004.  Specifically,
our  procedures  for  preparing  the  Financial   Highlights   ratios  were  not
sufficiently  detailed to detect  errors in the  underlying  calculations.  As a
result of the above material  weakness,  we implemented the following changes to
our internal control over financial  reporting (as such term is defined in Rules
13a-15(f) and 15d-15(f) under the 1934 Act) during the first and second quarters
of 2005 to which this  report  relates  that have  materially  affected,  or are
reasonably  likely to materially  affect,  our internal  control over  financial
reporting:

         1. We retained Anne M. Donoho, C.P.A., M.B.A., to serve as a temporary,
senior  controller  and  consultant,  effective  March 14, 2005.  Ms.  Donoho is
currently expected to remain in these roles through August 2005.

         2. We hired  Patricia  N.  Egan,  C.P.A,  to serve as Chief  Accounting
Officer and Senior Controller, effective June 13, 2005.

         3.  On  March  5,  2005,  we  engaged  an  independent  accounting  and
consulting firm with industry  experience,  Eisner LLP  ("Eisner"),  to read the
financial  statements  contained  in the  draft  Annual  Report  and to  provide
financial reporting and accounting advisory services to the Company. On April 4,
2005, we engaged Eisner to provide financial  reporting and accounting  advisory
services to the Company on an ongoing basis, including reading and commenting on
the Company's  quarterly and annual financial  statements prior to submission to
our external auditors.

         4. In March 2005,  we revised the  worksheet  that we use for preparing
our Annual and Interim Reports to clarify how ratios in the Financial Highlights
section are calculated.



                                       41


         5. In March 2005,  we mapped out a detailed  sequence of reviews of our
Annual and Interim  Reports  that must occur  rather than  merely  stating  that
additional reviews should occur as necessary.

         In  addition,  during  the  preparation  and  review  of the  financial
statements  for the fiscal  periods ended June 30, 2005, an error was identified
in the  spreadsheet  used to compute  the line item  referred  to as  "Portfolio
Turnover" in the  Financial  Highlights  section,  which existed at December 31,
2004 and had not yet been  addressed in the  remediation  process.  Although the
error has been corrected in the financial  statements  included in our Quarterly
Report  on Form  10-Q for the  quarter  ended  June 30,  2005 and did not have a
material impact on previously  issued financial  statements,  we have determined
that additional  reviews of the Financial  Highlights  spreadsheets are required
before the material weakness can be considered to be remediated.

Other Changes

         In  addition,  we  implemented  the  following  changes to our internal
control over financial reporting (as such term is defined in Rules 13a-15(f) and
15d-15(f)  under the 1934 Act)  during the second  quarter of 2005 to which this
report  relates  that have  materially  affected,  or are  reasonably  likely to
materially affect, our internal control over financial reporting:

         1. We have  increased  the  detail  included  as a part of our  general
ledger,  the system that maintains all of our accounting  data for production of
the financial statements included in our annual and quarterly reports.

         2. We have completed an inventory and consolidation of the spreadsheets
that we use for preparing our financial statements.

         We believe that the above  enhancements  to our  internal  control over
financial reporting will better ensure the accuracy of our financial  statements
and the quantitative disclosures we provide in our periodic reports.



                                       42




PART II.  OTHER INFORMATION

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

         On May 5, 2005, we held our Annual Meeting of Shareholders to (1) elect
directors  of the Company;  (2) approve a proposal to  authorize  the Company to
offer  long-term  rights to purchase shares of the Company's  common stock;  (3)
amend our  Certificate  of  Incorporation  to increase the number of  authorized
shares of common stock; (4) remove certain investment restrictions adopted prior
to our  becoming a  business  development  company  that are not  applicable  to
business  development  companies:  (4A)  eliminate  the  investment  restriction
regarding  concentration,  (4B) eliminate the investment  restriction  regarding
borrowing and the issuance of senior  securities,  (4C) eliminate the investment
restriction  regarding  lending,  (4D)  eliminate  the  investment   restriction
regarding  underwriting  securities,  (4E) eliminate the investment  restriction
regarding the purchase or sale of real estate,  (4F)  eliminate  the  investment
restriction  regarding the purchase or sale of  commodities,  and (4G) eliminate
the investment restriction regarding making short sales.

         At the  close of  business  on the  record  date,  March 14,  2005,  an
aggregate of 17,248,845 shares of common stock were issued and outstanding.

         All of the nominees at the May 5, 2005,  Annual Meeting were elected as
directors:

               Nominees                           For               Withheld
      --------------------------               ----------          ----------
      Dr. C. Wayne Bardin                      15,955,854             111,989
      Dr. Phillip A. Bauman                    15,963,975             103,868
      G. Morgan Browne                         15,952,380             115,463
      Dugald A. Fletcher                       15,956,839             111,004
      Charles E. Harris                        15,966,964             100,879
      Dr. Kelly S. Kirkpatrick                 15,965,214             102,629
      Mark A. Parsells                         15,962,281             105,562
      Lori D. Pressman                         15,965,089             102,754
      Charles E. Ramsey                        15,959,286             108,557
      James E. Roberts                         15,956,396             111,447

         With  respect to  proposal  number  two,  described  as a proposal  "to
authorize  the  Company  to offer  long-term  rights to  purchase  shares of the
Company's  common stock at an exercise  price that,  at the time such rights are
issued,  will not be less than the greater of the market value of the  Company's
common  stock  or the net  asset  value  of the  Company's  common  stock,"  the
affirmative  votes cast were 7,415,566,  the negative votes cast were 1,755,573,
those abstaining were 24,422 and the broker non-votes were 6,872,282.

         With  respect to proposal  number  three,  described  as a proposal "to
amend our  Certificate  of  Incorporation  to increase the number of  authorized
shares of common stock from  25,000,000 to 30,000,000,"  the  affirmative  votes
cast were  15,690,247,  the negative votes cast were 358,370,  those  abstaining
were 19,226 and there were no broker non-votes.


                                       43


         With respect to proposal number four, described as a proposal to remove
certain  investment  restrictions  that date back to before we became a business
development company that are not applicable to business  development  companies:
(4A) "to eliminate the  investment  restriction  regarding  concentration,"  the
affirmative  votes cast were  8,829,678,  the negative  votes cast were 289,602,
those abstaining were 76,281 and the broker  non-votes were 6,872,282;  (4B) "to
eliminate the  investment  restriction  regarding  borrowing and the issuance of
senior  securities,"  the affirmative  votes cast were  8,733,023,  the negative
votes cast were 392,116,  those  abstaining were 70,422 and the broker non-votes
were  6,872,282;   (4C)  "to  eliminate  the  investment  restriction  regarding
lending," the  affirmative  votes cast were  8,689,017,  the negative votes cast
were  439,996,  those  abstaining  were  66,548  and the broker  non-votes  were
6,872,282;  (4D) "to eliminate the investment restriction regarding underwriting
securities," the affirmative votes cast were 8,793,134,  the negative votes cast
were  330,452,  those  abstaining  were  71,975  and the broker  non-votes  were
6,872,282;  (4E) "to eliminate the investment restriction regarding the purchase
or sale of real estate," the affirmative votes cast were 8,779,854, the negative
votes cast were 365,223,  those  abstaining were 50,484 and the broker non-votes
were  6,872,282;  (4F) "to eliminate the  investment  restriction  regarding the
purchase or sale of commodities," the affirmative votes cast were 8,672,951, the
negative votes cast were 470,729,  those  abstaining  were 51,881 and the broker
non-votes  were  6,872,282;  and (4G) "to eliminate the  investment  restriction
regarding  making short sales," the affirmative  votes cast were 8,641,888,  the
negative votes cast were 501,051,  those  abstaining  were 52,622 and the broker
non-votes were 6,872,282.

Item 5.  Other Information

Item 6.   Exhibits

          3.1(a)   Restated   Certificate  of  Incorporation,   incorporated  by
                   reference as Exhibit 2.a to Pre-Effective  Amendment No. 1 to
                   the Registration Statement on Form N-2 dated March 22, 2004.

          3.1(b)   Restated By-Laws, incorporated by reference as Exhibit 2.b to
                   Pre-Effective  Amendment No. 1 to the Registration  Statement
                   on Form N-2 dated March 22, 2004.

          4.1      Form of Specimen  certificate  of common  stock  certificate,
                   incorporated  by  reference  as Exhibit 2.d to  Pre-Effective
                   Amendment  No. 2 to the  Registration  Statement  on Form N-2
                   dated April 13, 2004.

          11.0     Computation of Per Share Earnings,  incorporated by reference
                   as "Consolidated  Statements of Operations" in Item 1 in this
                   Quarterly Report on Form 10-Q.

          31.01*   Certification   of  CEO   pursuant  to  Section  302  of  the
                   Sarbanes-Oxley Act of 2002.

          31.02*   Certification   of  CFO   pursuant  to  Section  302  of  the
                   Sarbanes-Oxley Act of 2002.

          32.01*   Certification  of CEO and CFO  pursuant to 18 U.S.C.  Section
                   1350,   as   adopted   pursuant   to   Section   906  of  the
                   Sarbanes-Oxley Act of 2002.

*filed herewith



                                       44






                                    SIGNATURE

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

                                       Harris & Harris Group, Inc.

                                       /s/ Douglas W. Jamison                   
                                       -----------------------------------------
                                       By:  Douglas W. Jamison, President
                                            and Chief Financial Officer


                                       /s/ Patricia N. Egan
                                       -----------------------------------------
                                       By: Patricia N. Egan
                                           Chief Accounting Officer and 
                                           Vice President

Date: August 2, 2005



                                       45


                                  EXHIBIT INDEX

Exhibit No.   Description
-----------   ------------

31.01         Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley
              Act of 2002.

31.02         Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley
              Act of 2002.

32.01         Certification  of CEO and CFO pursuant to 18 U.S.C.  Section 1350,
              as adopted  pursuant to Section 906 of the  Sarbanes-Oxley  Act of
              2002.


                                       46