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

                                   FORM 10-QSB

                                   (Mark One)

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED
                                  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: 333-56848

                             SEAWRIGHT HOLDINGS, INC
        (Exact name of Small Business Issuer as Specified in its Charter)

                        Delaware                        54-1965220
            (State or Other Jurisdiction of         (I.R.S. Employer
             Incorporation or Organization)        Identification No.)

                    600 Cameron Street, Alexandria, VA 22314
                    (Address of Principal Executive Offices)

                                 (703) 340-1629
                (Issuer's Telephone Number, Including Area Code)


Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or
for such shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days. Yes
[X] No [ ]

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date. The Registrant had 8,875,476 shares
of its common stock outstanding as of June 30, 2005.

Transitional Small Business Disclosure Format (check one): YES [ ]   NO [X]




                                TABLE OF CONTENTS

Part I - Financial Information                                              Page

Item 1.  Financial Statements (Unaudited)                                     3

Item 2.  Management's Discussion and
           Analysis or Plan of Operations                                     17

Item 3. Controls and Procedures                                               21

Part II - Other Information                                                   22

Item 1.  Legal Proceedings                                                    22

Item 2.  Unregistered Sales of Equity and Use of Proceeds                     22

Item 3.  Defaults Upon Senior Securities                                      22

Item 4.  Submission of Matters to a Vote of Security Holders                  22

Item 5.  Other Information                                                    22

Item 6.  Exhibits                                                             22


                                       2


PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED).

                          Index to Financial Statements

Condensed Consolidated Balance Sheets as of June 30, 2005 (unaudited) and
December 31, 2004

Condensed Consolidated Statements of Operations for the Three and Six Months
Ended June 30, 2005 and 2004 (unaudited)

Condensed Consolidated Statements of Cash Flows for the Six Months Ended June
30, 2005 and 2004 (unaudited)

Notes to Unaudited Condensed Consolidated Financial Information
June 30, 2005

                                       3



     
                            SEAWRIGHT HOLDINGS, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                              (Unaudited)
                                               ----------
                                              June 30, 2005    December 31, 2004
                                               ----------         ----------
ASSETS
CURRENT ASSETS:
Cash and cash equivalent                       $    1,322         $  190,419
Marketable securities (Note B)                    941,777          1,556,405
Prepaid expenses and other                         17,700             65,700
                                               ----------         ----------
Total current assets                              960,799          1,812,524

Property and equipment:
Land                                            1,725,000          1,000,000
Equipment                                          29,439              7,592
Building improvement                                6,780              6,780
                                               ----------         ----------
                                                1,761,219          1,014,372
Less - accumulated depreciation                     1,733                417
                                               ----------         ----------
Total property and equipment                    1,759,486          1,013,955

Other assets:
Intangible assets, net (Note I)                    39,063                 --
Financing costs, net of accumulated
 amortization of $95,455 and $39,411 at
 June 30, 2005 and December 31, 2004,
 respectively (Note G)                            450,005            506,049
                                               ----------         ----------
Total other assets                                489,068            506,049

Total Assets                                   $3,209,353         $3,332,528
                                               ==========         ==========


See accompanying notes to unaudited condensed consolidated financial information



                                       4


                            SEAWRIGHT HOLDINGS, INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                                             (Unaudited)
                                                             -----------
                                                            June 30, 2005    December 31, 2004
                                                             -----------        -----------
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable and accrued liabilities                     $    78,689        $    75,273
Accrued liabilities - put agreement (Note E)                     112,000            146,000
Note payable - current portion (Note C)                          500,000                 --
                                                             -----------        -----------
Total current liabilities                                        690,689            221,273

Note payable, long-term portion (Note C)                              --            400,000
Other liabilities (Note I)                                        29,063                 --
Convertible notes payable - net of debt discount (Note D)        973,379            900,018
                                                             -----------        -----------
Total long-term liabilities                                    1,002,442          1,300,018

  Total liabilities                                            1,693,131          1,521,291

STOCKHOLDERS' EQUITY
Preferred stock, par value $.001 per share; 100,000
  shares authorized:

Series A preferred stock, 60,000
  shares authorized, none issued and outstanding at
  June 30, 2005 and December 31, 2004 (Note F)                        --                 --

Common stock, par value $.001 per share; 19,900,000
  shares authorized; 8,715,476 and 8,622,978 shares
  issued and outstanding at June 30, 2005 and December
  31, 2004, respectively (Note F)                                  8,715              8,623
Additional paid-in-capital                                     2,881,936          2,822,892

Common stock subscription (Note F)                                    --             25,581
Accumulated deficit                                           (1,374,429)        (1,045,859)
                                                             -----------        -----------
Stockholders' equity                                           1,516,222          1,811,237
                                                             -----------        -----------

Total liabilities and (deficiency in) stockholders' equity   $ 3,209,353        $ 3,332,528
                                                             ===========        ===========

See accompanying notes to unaudited condensed consolidated financial information.


                                       5



                                    SEAWRIGHT HOLDINGS, INC.
                         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                           (UNAUDITED)

                                                     For the three months           For the six months
                                                        ended June 30,                ended June 30,
                                                  --------------------------    --------------------------
                                                     2005            2004           2005          2004
                                                  -----------    -----------    -----------    -----------

Revenue                                           $       974             --    $     1,505             --

Costs and expenses:
  Depreciation expense                                    658             --          1,316             --
  Selling, general and administrative                 210,704         59,489        327,599        105,879
                                                  -----------    -----------    -----------    -----------
Total costs and expenses                              211,362        328,915        105,879         59,489

Loss from operations                                 (210,388)       (59,489)      (327,410)      (105,879)

Other income (expenses):
  Gain on early extinguishment of debt (Note C)            --             --         60,000             --
  Net gain on trading securities (Note B)              21,519             --          2,111             --
  Other income, put agreement (Note E)                 10,000             --         34,000             --
  Other income (Note H)                               140,000             --         89,500             --
  Interest expense                                   (114,597)       (17,714)      (186,771)       (34,717)
                                                  -----------    -----------    -----------    -----------
Total other income (expenses)                          56,922        (17,714)        (1,160)       (34,717)

Loss from continuing operations
before income tax provision                          (153,466)       (77,203)      (328,570)      (140,596)

Provision for income tax                                   --             --             --             --
                                                  -----------    -----------    -----------    -----------

Net loss                                          $  (153,466)   $   (77,203)   $  (328,570)   $  (140,596)
                                                  ===========    ===========    ===========    ===========

Cumulative convertible preferred
stock dividend requirement                                 --        (12,500)            --        (12,500)
                                                  -----------    -----------    -----------    -----------
Net loss attributable to common
shareholders                                      $  (153,466)   $   (89,703)   $  (328,570)   $  (153,096)
                                                  ===========    ===========    ===========    ===========

Losses per common share (basic and
assuming dilution)                                $     (0.02)   $     (0.02)   $     (0.04)   $     (0.03)
                                                  ===========    ===========    ===========    ===========

Weighted average common shares
outstanding                                         8,715,476      5,724,652      8,713,432      5,580,308


        See accompanying notes to unaudited condensed consolidated financial information

                                               6



                                    SEAWRIGHT HOLDINGS, INC.
                         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           (Unaudited)

                                                                    For the six months ended June 30,
                                                                          2005         2004
                                                                        ---------    ---------
INCREASE (DECREASE) IN CASH AND EQUIVALENTS:
NET CASH USED IN OPERATING ACTIVITIES                                   $(260,477)   $(144,323)

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                       358,393     (100,583)

NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES                      (287,013)     245,317
                                                                        ---------    ---------

NET (DECREASE) INCREASE IN CASH AND EQUIVALENTS                          (189,097)         411
Cash and cash equivalents at the beginning of the period                  190,419           --
                                                                        ---------    ---------
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD                      $   1,322    $     411
                                                                        =========    =========

Supplemental Disclosures of Cash Flow Information
Cash paid during the period for interest                                $  82,784    $      --
Income taxes paid                                                              --           --
Repayment of notes payable issued in exchange for acquisition of land          --     (100,000)
Preferred stock canceled in connection with purchase of common stock           --       25,000
Amortization of financing costs (Note G)                                   56,044           --
Amortization of debt discount - beneficial
conversion feature of convertible debentures (Note D)                      41,104           --
Amortization of debt discount - value of
warrants attached to convertible debentures (Note D)                       20,825           --
Common stock proceeds received in prior years
not deposited to bank account until current period                          8,000           --
Gain on early extinguishment of debt (Note C)                              60,000           --
Changes in valuation of put agreement (Note E)                            (34,000)          --

Notes payable issued in connection with acquisition of land (Note C)      500,000           --


        See accompanying notes to unaudited condensed consolidated financial information

                                               7




                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)

NOTE A-SUMMARY OF ACCOUNTING POLICIES

General
-------

The accompanying unaudited condensed financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America for interim financial information and with the instructions to Form
10QSB. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements.

In the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Accordingly, the results from operations for the three and six month period
ended June 30, 2005 are not necessarily indicative of the results that may be
expected for the year ending December 31, 2005. The unaudited condensed
financial statements should be read in conjunction with the December 31, 2004
financial statements and footnotes thereto included in the Company's SEC Form 10
KSB.

Business and Basis of Presentation
----------------------------------

Seawright Holdings, Inc. (the "Company") was formed on October 14, 1999 under
the laws of the state of Delaware. The Company was a "development stage
enterprise" (as defined in statement of Financial Accounting Standards No. 7) in
prior periods until December 31, 2004. The Company is currently engaged in
spring water bottling and distribution business.

The consolidated financial statements include the accounts of the Company, and
its wholly-owned subsidiary, Seawright Springs LLC. Significant intercompany
transactions have been eliminated in consolidation.

Reclassification
----------------

Certain reclassifications have been made to conform prior periods' data to the
current presentation. These reclassifications had no effect on reported losses.

Stock Based Compensation
------------------------

In December 2002, the FASB issued SFAS No. 148, "Accounting for stock-based
Compensation- Transition and Disclosure- an amendment of SFAS 123." This
statement amends SFAS No.123, "Accounting for Stock based Compensation" to
provide alternative methods of transition for a voluntary change to the fair
value based method of accounting for stock based employee compensation. In
addition, this statement amends the disclosure requirements of SFAS No.123 to
require prominent disclosures in both annual and interim financial compensation
and the effect of the method used on reported results. The company has chosen to
continue to account for stock-based compensation using the intrinsic value
method prescribed in APB Opinion No.25 and related interpretations. Accordingly,
compensation expense for stock options is measured as the excess, if any, of the
fair market value of the Company's stock at the date of the grant over the
exercise price of the related option. The Company has adopted the annual
disclosure provisions of SFAS No.148 in its financial reports for the year ended
December 31, 2004 and has adopted the interim disclosure provisions for its
financial reports for the subsequent periods.

Had compensation costs for the Company's stock options been determined based on
the fair value at the grant dates for the awards, the Company's net loss and
losses per share would have been as follows:


                                       8


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

Stock Based Compensation (Continued)
------------------------------------


                                         For the three months ended  For the six months ended
                                                  June 30,                   June 30
                                           ----------------------    ---------------------- 
                                             2005         2004         2005          2004
                                           ---------    ---------    ---------    --------- 
                                                                             
Net loss - as reported                     $(153,466)   $ (77,203)   $(328,570)   $(140,596)
Add: Total stock based employee
compensation expense  as  reported under
intrinsic value method (APB. No. 25)              --           --           --           --
Deduct: Total stock based employee
compensation expense as reported under
fair value based method (SFAS No. 123)            --           --           --           --
Net loss - Pro Forma                        (153,466)     (77,203)    (328,570)    (140,596)
Net loss attributable to common
stockholders - Pro forma                   $(153,466)   $ (89,703)   $(328,570)   $(153,096)
                                           =========    =========    =========    =========

Basic (and assuming dilution) loss per
share - as reported                        $   (0.02)   $   (0.02)   $   (0.04)   $   (0.03)
                                           =========    =========    =========    =========

Basic (and assuming dilution) loss per
share - Pro forma                          $   (0.02)   $   (0.02)   $   (0.04)   $   (0.03)
                                           =========    =========    =========    =========



On December 16, 2004, the Financial Accounting Standards Board (FASB) issued
FASB Statement No. 123R (revised 2004), "Share-Based Payment" which is a
revision of FASB Statement No. 123, "Accounting for Stock-Based Compensation".
Statement 123R supersedes APB opinion No. 25, "Accounting for Stock Issued to
Employees", and amends FASB Statement No. 95, "Statement of Cash Flows".
Generally, the approach in Statement 123R is similar to the approach described
in Statement 123. However, Statement 123R requires all share-based payments to
employees, including grants of employee stock options, to be recognized in the
income statement based on their fair values. Pro-forma disclosure is no longer
an alternative. On April 14, 2005, the SEC amended the effective date of the
provisions of this statement. The effect of this amendment by the SEC is that
the Company will have to comply with Statement 123R and use the Fair Value based
method of accounting no later than the first quarter of 2006. Management has not
determined the impact that this statement will have on Company's consolidated
financial statements.

Revenue Recognition
-------------------

For revenue from product sales, the Company recognizes revenue in accordance
with Staff Accounting Bulletin No. 104, REVENUE RECOGNITION ("SAB104"), which
superceded Staff Accounting Bulletin No. 101, REVENUE RECOGNITION IN FINANCIAL
STATEMENTS ("SAB101"). SAB 101 requires that four basic criteria must be met
before revenue can be recognized: (1) persuasive evidence of an arrangement
exists; (2) delivery has occurred; (3) the selling price is fixed and
determinable; and (4) collectibility is reasonably assured. Determination of
criteria (3) and (4) are based on management's judgments regarding the fixed
nature of the selling prices of the products delivered and the collectibility of
those amounts. Provisions for discounts and rebates to customers, estimated
returns and allowances, and other adjustments are provided for in the same
period the related sales are recorded. The Company defers any revenue for which
the product has not been delivered or is subject to refund until such time that
the Company and the customer jointly determine that the product has been
delivered or no refund will be required. SAB 104 incorporates Emerging Issues
Task Force 00-21 ("EITF 00-21"), MULTIPLE-DELIVERABLE REVENUE ARRANGEMENTS. EITF
00-21 addresses accounting for arrangements that may involve the delivery or
performance of multiple products, services and/or rights to use assets.

                                       9


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

New Accounting Pronouncements
-----------------------------

In March 2005, the FASB issued FASB Interpretation (FIN) No. 47, "Accounting for
Conditional Asset Retirement Obligations, an interpretation of FASB Statement
No. 143," which requires an entity to recognize a liability for the fair value
of a conditional asset retirement obligation when incurred if the liability's
fair value can be reasonably estimated. The Company is required to adopt the
provisions of FIN 47 no later than its first quarter of fiscal 2006. The Company
does not expect the adoption of this Interpretation to have a material impact on
its consolidated financial position, results of operations or cash flows.

In May 2005 the FASB issued Statement of Financial Accounting Standards (SFAS)
No. 154, "Accounting Changes and Error Corrections, a replacement of APB Opinion
No. 20 and FASB Statement No. 3." SFAS 154 requires retrospective application to
prior periods' financial statements for changes in accounting principle, unless
it is impracticable to determine either the period-specific effects or the
cumulative effect of the change. SFAS 154 also requires that retrospective
application of a change in accounting principle be limited to the direct effects
of the change. Indirect effects of a change in accounting principle, such as a
change in non-discretionary profit-sharing payments resulting from an accounting
change, should be recognized in the period of the accounting change. SFAS 154
also requires that a change in depreciation, amortization, or depletion method
for long-lived, non-financial assets be accounted for as a change in accounting
estimate effected by a change in accounting principle. SFAS 154 is effective for
accounting changes and corrections of errors made in fiscal years beginning
after December 15, 2005. Early adoption is permitted for accounting changes and
corrections of errors made in fiscal years beginning after the date this
Statement is issued. The Company does not expect the adoption of this SFAS to
have a material impact on its consolidated financial position, results of
operations or cash flows.

NOTE B - MARKETABLE SECURITIES

During the period ended June 30, 2005 and the year ended December 31, 2004, the
Company classified all of its marketable securities as trading as the securities
are bought and held principally for the purpose of selling them in the near
term. The Company actively and frequently traded securities with the objective
of generating profits on short-term differences in price. The trading securities
are marked to market on a monthly basis. At June 30, 2005 and December 31, 2004,
the Company's trading securities are carried at fair value of $941,777 and
$1,556,405, respectively. During the six months ended June 30, 2004, total
realized loss amounted to $34,774 and unrealized holding gains amounted to
$36,885. The Company included $2,111 of net gain on trading securities in its
other income during the period ended June 30, 2005.


                                       10


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)

NOTE C - NOTES PAYABLE

Notes payable at June 30, 2005 and December 31, 2004 are as follows:

                                                         June 30,   December 31,
                                                          2005          2004
                                                        ---------    ---------
6 % note payable, principal and accrued interest
payable every six months starting the sixth month
anniversary; personally guaranteed by the Company's
President and principal shareholder. Principal of
$100,000 is due after the first sixth month from
October 2003, $200,000 is due on the first
anniversary date, 162,500 is due on the third
anniversary, and $237,500 is due on the fifth
anniversary. (a)                                        $      --    $ 400,000

8% note payable, interest only payable 
semiannually beginning November 20, 2005 with 
the entire principal and remaining interest 
due May 20, 2006; collateralized by land. (b)             500,000           --
                                                        ---------    ---------
                                                          500,000      400,000
Less: current portion                                    (500,000)          --
                                                        ---------    ---------
Note payable - long term                                $      --    $ 400,000
                                                        =========    =========

(a) In February 2005, the Company paid in full the principal and all accrued
interest of the note outstanding at December 31, 2004. Pursuant to the note
agreement, the Company was granted a $60,000 principal reduction discount when
all principal and accrued interest are paid in full before the second
anniversary of the note agreement. The Company has accounted for the $60,000
principal reduction discount as other income during the period ended June 30,
2005.

(b) In May 2005, pursuant to a contract for purchase of unimproved property
between the Company and A.B.C. Farms, LLC (the "Seller"), the Company paid to
the Seller $725,000, of which $225,000 was paid in cash and the Company issued
to the Seller a promissory note in the amount of $500,000, which comprises the
remainder of the consideration for the purchase of the property.

NOTE D - PRIVATE PLACEMENT AND CONVERTIBLE PROMISSORY NOTES PAYABLE

The Company entered into a Private Placement Memorandum in August 2004 to offer
up to 1,000 units of equity/notes payable instrument. Each unit consists of
2,500 shares of common stock of the Company, $1,500 of convertible promissory
notes ("Convertible Notes"), and 300 warrants to purchase 300 shares of the
Company's common stock at $0.85 per share. The Convertible Notes accrues
interest at 11% per annum, payable and due in September 2009. The noteholder has
the option to convert any unpaid note principal and accrued interest to the
Company's common stock at a rate of $0.85 per share anytime after six months
from the issuance date of the note.

As of December 31, 2004, the Company received total proceeds of $2,620,116, net
of placement costs and fees of $331,884, for 984 units subscribed. Pursuant to
the terms of the Private Placement Memorandum, the Company issued to the
investors Convertible Notes in an aggregate of $1,476,000. The Company is
obligated to issue 2,460,000 shares of its common stock, valued at $1,144,116,
to the investors in connection with the private placement. An aggregate of
2,404,978 shares were issued to the investors at December 31, 2004, and the
Company has accounted for the remaining 54,998 shares not been issued at
December 31, 2004 as common stock subscription payable in the amount of $25,581
(fractional shares of 24 shares of common stock will not be issued). The 54,998
shares of common stock were issued to the investors in January 2005. The Company
also issued to investors an aggregate of 295,200 warrants as of December 31,
2004.

                                       11


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)

NOTE D - PRIVATE PLACEMENT AND CONVERTIBLE PROMISSORY NOTES PAYABLE (CONTINUED)

In January 2005, the Company received additional proceeds of $45,000 for
additional 15 units subscribed. Pursuant to the terms of the Private Placement
Memorandum, the Company issued to the investors Convertible Notes in an
aggregate of $22,500. The Company also issued an aggregate of 37,500 shares of
its common stock, valued at $22,500 to the investors in connection with the
private placement. Additionally, the Company issued to investors an aggregate of
4,500 warrants in January 2005.

A summary of convertible promissory notes payable at June 30, 2005 and December
31, 2004 is as follows:


                                                           June 30,      December 31,
                                                             2005            2004
                                                         -----------    -----------
                                            
  Convertible notes payable ("Convertible Notes");
  11% per annum; maturity date is in September
  2009; noteholder has the option to convert unpaid
  note principal and interest the Company's common
  stock at $0.85 per share.                              $ 1,498,500    $ 1,476,000
  Debt Discount - beneficial conversion feature, net
  of accumulated amortization of $63,181 and $22,077
  at June 30, 2005 and December 31, 2004,
  respectively.                                             (347,859)      (380,782)
  Debt Discount - value attributable to warrants
  attached to notes, net of accumulated amortization
  of $30,991 and $10,166 at June 30, 2005 and December
  31, 2004, respectively.                                   (177,262)      (195,200)
                                                         -----------    -----------
  Total                                                  $   973,379    $   900,018
                                                         -----------    -----------
  Less: current portion                                           --             --
                                                         -----------    -----------
                                                         $   973,379    $   900,018
                                                         ===========    ===========


In accordance with EMERGING ISSUES TASK FORCE ISSUE 98-5, ACCOUNTING FOR
CONVERTIBLE SECURITIES WITH A BENEFICIAL CONVERSION FEATURES OR CONTINGENTLY
ADJUSTABLE CONVERSION RATIOS ("EITF 98-5"), the Company recognized an imbedded
beneficial conversion feature present in the Convertible Notes. The Company
allocated a portion of the proceeds equal to the intrinsic value of that feature
to additional paid-in capital. As of December 31, 2004, the Company recognized
and measured an aggregate of $402,859 of the proceeds, which is equal to the
intrinsic value of the imbedded beneficial conversion feature, to additional
paid-in capital and a discount against the Convertible Note. In January 2005,
the Company recognized and measured additional $8,181 of the proceeds, which


                                       12


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)


NOTE D - PRIVATE PLACEMENT AND CONVERTIBLE PROMISSORY NOTES PAYABLE (CONTINUED)

is equal to the intrinsic value of the imbedded beneficial conversion feature,
to additional paid-in capital and a discount against the Convertible Note. The
debt discount attributed to the beneficial conversion feature is amortized over
the Convertible Note's maturity period (five years) as interest expense.

In connection with the placement of the Convertible Notes, the Company issued
non-detachable warrants granting the holders the right to acquire 285,200 shares
of the Company's common stock at $0.85 per share as of December 31, 2004. The
warrants expire five years from the issuance. In accordance with EMERGING ISSUES
TASK FORCE ISSUE 00-27, APPLICATION OF ISSUE NO. 98-5 TO CERTAIN CONVERTIBLE
INSTRUMENTS ("EITF - 0027"), the Company recognized the value attributable to
the warrants in the amount of $205,365 to additional paid-in capital and a
discount against the Convertible Notes during the year ended December 31, 2004.
In connection with the additional 15 units sold in January 2005, the Company
issued additional 4,500 warrants and recognized the value attributable to the
warrants in the amount of $2,887 to additional paid-in capital and a discount
against the Convertible Notes during the period ended June 30, 2005. The Company
valued the warrants in accordance with EITF 00-27 using the Black-Scholes
pricing model and the following assumptions: contractual terms of 5 years, an
average risk free interest rate of 3.38%, a dividend yield of 0%, and volatility
of 296%. The debt discount attributed to the value of the warrants issued is
amortized over the Convertible Note's maturity period (five years) as interest
expense.

The Company amortized the Convertible Notes debt discount attributed to the
beneficial conversion feature and the value of the attached warrants and
recorded non-cash interest expense of $61,929 and $0 for the period ended June
30, 2005 and 2004, respectively.

NOTE E - PUT AGREEMENT

In April 2004, the Company issued 160,000 shares of its common stock to a
shareholder in exchange for previously issued stock options exercised at $.5625
per share (Note G), for a total of $90,000. In exchange for the shares, the
holder of the options paid $63,500 in cash, and tendered 5,000 shares of the
Company's previously issued Series A preferred stock valued at $5 per share. The
remaining balance of $1,500 was accounted for as financing expenses and was
charged to operations during the year ended December 31, 2004.

In October 2004, the Company entered into an agreement ("put agreement")
granting the shareholder an option to put the 160,000 shares of common stock to
the Company one year from the date of the agreement for $1.25 per share. The
shareholder agreed to cancel 677,500 stock options exercisable at $.5625 per
share (Note G).

The Company accounted for the put agreement in accordance with Statement of
Financial Accounting Standards No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity", and classified
the shares issued and the put option as accrued liabilities, as the shares
issued and put agreement embody obligations to repurchase the Company's equity
shares that require the Company to settle by transferring its assets. The put
option was measured initially at $90,000 and subsequently at fair value of
$112,000 and $146,000 at June 30, 2005 and December 31, 2004, respectively. In
connection with the put agreement, the Company recognized a non-cash earning of
$34,000 during the period ended June 30, 2005, which was a result of the
decrease in the price of the Company's common stock between June 30, 2005 and
December 31, 2004.

                                       13



                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)

NOTE F - CAPITAL STOCK

The Company was incorporated under the laws of the State of Delaware on October
14, 1999 under the name of Pre-Settlement Funding Corporation. The company has
authorized 100,000 shares of preferred stock, with a par value of $.001 per
share. The Company has designated 60,000 of its preferred stock as Series A
Convertible Preferred Stock. As of June 30, 2005 and December 31, 2004, the
Company has no Preferred Stock issued and outstanding. The Company has
authorized 19,900,000 shares of common stock, with a par value of $.001 per
share. As of June 30, 2005 and December 31, 2004, there are 8,715,476 and
8,622,978 shares of common stock issued and outstanding, respectively.

In January 2005, the Company issued an aggregate of 54,998 shares of common
stock to investors in connection with the private placement units sold during
the year ended December 31, 2004 (Note D). The Company also issued an aggregate
of 37,500 shares to investors in connection with 15 additional units sold in
January 2005 (Note D).


NOTE G - STOCK OPTIONS AND WARRANTS

Stock Options

The following table summarizes the changes in options outstanding and the
related prices for the shares of the Company's common stock issued to the
Company's officer. These options were granted in lieu of cash compensation for
services performed or other consideration.


     

                              Options Outstanding                                  Options Exercisable
                              -------------------                                  -------------------
                                         Weighted Average         Weighed                       Weighted
                         Number        Remaining Contractual      Average         Number        Average
   Exercise Prices     Outstanding         Life (Years)        Exercise Price  Exercisable   Exercise Price
   ---------------     -----------         ------------        --------------  -----------   --------------
        $1.25           1,500,000              5.34                $ 1.25       1,500,000        $ 1.25
        =====           =========              ====                ======       =========        ======


Transactions involving options issued to employees and consultants summarized as
follows:

                                                                       Weighted
                                                                        Average
                                                         Number of     Price Per
                                                          Shares         Share
                                                        ----------     --------
       Outstanding at January 1, 2003                    1,520,000     $   1.25
          Granted                                          837,500         0.56
          Exercised                                             --           --
          Canceled or expired                              (20,000)          --
                                                        ----------     --------
       Outstanding at December 31, 2003                  2,337,500     $   1.00
                                                        ==========     ========
          Granted                                               --           --
          Exercised (Note E)                              (160,000)        0.56
          Canceled or expired (Note E)                    (677,500)        0.56
                                                        ----------     --------
       Outstanding at December 31, 2004                  1,500,000     $   1.25
                                                        ==========     ========
          Granted                                               --           --
          Exercised                                             --           --
          Canceled or expired                                   --           --
                                                        ----------     --------
       Outstanding at June 30, 2005                      1,500,000     $   1.25
                                                        ==========     ========

                                       14


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)


NOTE G - STOCK OPTIONS AND WARRANTS (CONTINUED)

Warrants
--------

In connection with the Company's Private Placement (Note D) during the year
ended December 31, 2004, the Company granted an aggregate of 295,200 warrants to
investors and 594,000 warrants to placement agent in exchanged for services. In
January 2005, the Company issued additional 4,500 warrants to investors in
connection with 15 additional units sold in the private placement (Note D).

The following table summarizes the changes in warrants outstanding and the
related prices for the shares of the Company's common stock.


     

                              Options Outstanding                                  Options Exercisable
                              -------------------                                  -------------------
                                         Weighted Average         Weighed                       Weighted
                         Number        Remaining Contractual      Average         Number        Average
   Exercise Prices     Outstanding         Life (Years)        Exercise Price  Exercisable   Exercise Price
   ---------------     -----------         ------------        --------------  -----------   --------------
        $0.85            893,700               4.19                $ 0.85        893,700         $ 0.85
        =====            ========              ====                ======        =======         ======



Transactions involving warrants issued to investors and consultants are
summarized as follows:

                                                                       Weighted
                                                                        Average
                                                         Number of     Price Per
                                                          Shares         Share
                                                          -------       --------

       Outstanding at January 1, 2003                          --       $     --
          Granted                                              --             --
          Exercised                                            --             --
          Canceled or expired                                  --             --
                                                          -------       --------
       Outstanding at December 31, 2003                        --             --
          Granted                                         889,200           0.85
          Exercised                                            --             --
          Canceled or expired                                  --             --
                                                          -------       --------
       Outstanding at December 31, 2004                   889,200       $   0.85
                                                          =======       ========
          Granted                                           4,500           0.85
          Exercised                                            --             --
          Canceled or expired                                  --             --
                                                          -------       --------
       Outstanding at June 30, 2005                       893,700       $   0.85
                                                          =======       ========

The estimated value of the compensatory warrants granted to the Company's
placement agent in exchange for services rendered was determined using the
Black-Scholes pricing model and the following assumptions: contractual term of 5
years, a risk free interest rate of 3.38%, a dividend yield of 0% and volatility
of 291%. The Company capitalized financing costs of $545,460 during the year
ended December 31, 2004, and the financing costs were amortized over the
contractual terms (five years) of the convertible debenture. During the period
ended June 30, 2005, the Company amortized financing costs and charged to
operations an aggregate of $56,044.


                                       15


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)


NOTE H - OTHER INCOME AND EXPENSE

The Company's President has advanced funds to the Company for working capital
purposes. The Company has paid in full the amount due to the Company's President
during the year ended December 31, 2004. Additionally, total payment the Company
remitted exceeded total balance due to the Company's President in the amount of
$144,006 during the year ended December 31, 2004 and $50,500 during the period
ended June 30, 2005. The Company has accounted for the excess payment of
$144,006 and $50,500 to the Company's President as other expense for the year
ended December 31, 2004 and for the period ended June 30, 2005, respectively. In
April 2005, the Company received a repayment of $140,000 from the Company's
President, and has accordingly accounted for the repayment received as other
income.

NOTE I - INTANGIBLE

In June 27, 2005, the Company purchased intellectual property including
trademarks, service marks, trade dress, trade names, brand names, designs and
logos as well as formulas for flavored sparkling waters and teas from a
competitor. Under the terms of the agreement, the Company paid a purchase price
of $10,000 with royalties to be paid for the first 4,000,000 cases of bottled
water or tea sold under the trademarks. As of the fifth anniversary of the
effective date of the purchase, if the Company has not sold 4,000,000 cases of
product under the trademark, the seller shall be entitled to a payment of
$50,000 less any royalties previously paid under the agreement. The royalty
payable under this intangible has been recorded at its present value of $29,063
at June 30, 2005 and is included in other long-term liabilities, and the
discount will be amortized and charged to interest expense in future periods.
The intangible assets acquired will be amortized over a period of 5 years.

The Company has adopted SFAS No. 142, Goodwill and Other Intangible Assets,
whereby the Company periodically test its intangible assets for impairment. On
an annual basis, and when there is reason to suspect that their values have been
diminished or impaired, these assets are tested for impairment, and write-downs
will be included in results from operations.

The intangible assets acquired and their carrying value at June 30, 2005 are:


                                    Gross                                        Weighted Average
                                   Carrying    Accumulated             Residual    Amortization
                                    Amount    Amortization     Net      Value     Period (Years)
                                   -------    ------------   -------   -------    --------------

                                                                        
Amortizable Intangible Assets:
Trademarks                         $39,063    $         --   $39,063   $    --         5.0
                                   -------    ------------   -------   -------    --------------
Total                              $39,063    $         --   $39,063   $    --         5.0
                                   =======    ============   =======   =======    ==============



                                       16


                            SEAWRIGHT HOLDINGS, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
                                  JUNE 30, 2005
                                   (UNAUDITED)


NOTE I - INTANGIBLE (CONTINUED)


Estimated amortization expense as of June 30, 2005 is as follows:



       Fiscal year
       2005                                          $  3,906
       2006                                             7,813
       2007                                             7,813
       2008                                             7,813
       2009 and after                                  11,718
                                                     --------
       Total                                         $ 39,063
                                                     ========


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

When used in this Form 10-QSB and in our future filings with the Securities and
Exchange Commission, the words or phrases "will likely Result", "management
expects", "we expect", "will continue", "is Anticipated", "estimated" or similar
expressions are intended to identify forward-looking statements. Readers are
cautioned not to place undue reliance on any such forward-looking statements,
each of which speak only as of the date made. These statements are subject to
risks and uncertainties, some of which are described below. We have no
obligation to publicly release the result of any revisions that may be made to
any forward-looking statements to reflect anticipated events or circumstances
occurring after the date of such statements.

The forward-looking statements in the discussion that follows are subject to
significant risks and uncertainties about us, our current and planned products,
our current and proposed marketing and sales, and our projected results of
operations. There are several important factors that could cause actual results
to differ materially from historical results and percentages and results
anticipated by the forward-looking statements. We have sought to identify the
most significant risks to its business, but cannot predict whether or to what
extent any of such risks may be realized nor can there be any assurance that we
have identified all possible risks that might arise. Investors should carefully
consider all of such risks before making an investment decision with respect to
our stock. The following discussion and analysis should be read in conjunction
with the financial statements of our Company and notes thereto. This discussion
should not be construed to imply that the results discussed herein will
necessarily continue into the future, or that any conclusion reached herein will
necessarily be indicative of actual operating results in the future. Such
discussion represents only the best present assessment from our Management.


Plan of Operation

The Company was a "development stage enterprise" (as defined in statement of
Financial Accounting Standards No. 7) in prior periods until December 31, 2004.
During the six-month period ended June 30, 2005, the Company has generated
$1,505 of revenue from operations. In 2003, the Company purchased property
containing a spring located in Mt. Sidney in the Shenandoah Valley area of
Virginia. The spring has a flow in excess of 1,000,000 gallons of water daily.
The Company has developed the packaging for selling its water under the brand
name Seawright Springs and currently has three proprietary PET bottles in a 10
ounce size, a 16.9 ounce size and a 33.8 ounce size. During June 2005, the


                                       17


Company purchased intellectual property including trademarks, service marks,
trade dress, trade names, brand names, designs and logos as well as formulas for
flavored sparkling waters and teas from a competitor. The Company is positioning
its water in an effort to compete in the luxury brand category of the water
market. The Company will be offering both a sparkling and non-sparkling brand.
In addition to selling water under the Company's own brand, the Company will
continue to seek opportunities to sell its considerable daily supply of water to
other bottlers.

Comparison of Financial Results

Three and Six Months Ended June 30, 2005 and June 30, 2004

Revenues

During the three and six-month periods ended June 30, 2005, $974 and $1,505 of
revenue, respectively, was generated from the Mt. Sidney spring from on site
sales. Management remains forward thinking with the intent to increase sales to
a more substantial figure through the remainder of the year. As the Company was
a development stage company until December 31, 2004, no revenues were generated
in the six-month period ended June 30, 2004.

Costs and Expenses

During the three and six months periods ended June 30, 2005, total operating
costs and expenses were $211,362 and $328,915, respectively. The expenses were
incurred in connection with the establishment of our spring water business
including consulting and engineering services, testing and spring maintenance
and costs associated with the administration and overhead of our business such
as accounting, legal and office expenses. This compared with expenses for the
three and six-month periods ended June 30, 2004 of $59,489 and $105,879,
respectively. The increases in expenses are due to the increased expenditures on
the spring site operations principally related to consulting and engineering.

The Company has incurred interest expenses of $114,597 and $186,771 for the
three and six-month periods ended June 30, 2005, respectively; and $17,714 and
$34,717 for the three and six-month periods ended June 30, 2004, respectively.
The increase was primarily attributable to the issuance of convertible notes
payable in connection with the Private Placement Memorandum dated August 2004.
The convertible notes accrue interest at 11% per annum. Included in the above
interest expense amounts are $61,929 of non-cash interest expense in connection
with amortization of debt discount.

The Company actively and frequently traded securities with the objective of
generating profits on short-term differences in price. The trading securities
are marked to market by the Company on a monthly basis. During the three and
six-month period ended June 30, 2005, the Company incurred a total of $21,519
and $2,111, respectively, of net realized and unrealized trading gains on its
trading securities.

In connection with a put agreement entered into by the Company on the Company's
common stock, the Company recognized non-cash earnings of $24,000 during the
first quarter of 2005, and an additional $10,000 during the second quarter of
2005. These earnings were a result of the decrease in the price of the Company's
common stock in the first two quarters of this year.

During the year ended December 31, 2004 and the first quarter of 2005, the
Company overpaid amounts owed to the Company's President in the amount of
$144,006 and $50,500, respectively. The Company has accounted for these excess
payments as other expense for the year ended December 31, 2004 and for the
period ended June 30, 2005, respectively. In April 2005, the Company's President
repaid the Company an aggregate amount of $140,000. The Company's consolidated
financial statements reflect a net other income of $89,500 for the period ended
June 30, 2005.

Liquidity and Capital Resources

As of June 30, 2005, the Company had a working capital surplus of $270,110. In
the six-month period ended June 30, 2005, cash flow used in operations was
$260,477. We used proceeds from the private placement to repay the remaining
note related to the purchase of the Mt. Sidney spring site. As a result of our
early payment on that note we were able to take advantage of $60,000 discount.
This has been accounted for as a gain on extinguishment of debt.

                                       18


In August 2004 the Company issued a Private Placement Memorandum to offer up to
1,000 units of equity/notes payable instruments. Each unit consisted of 2,500
shares of common stock of the Company, $1,500 of convertible promissory notes
("Convertible Notes"), and 300 warrants to purchase 300 shares of the Company's
common stock at $0.85 per share. The Convertible Notes accrue interest at 11%
per annum, payable and due in September 2009. The noteholders have the option to
convert any unpaid note principal and accrued interest to the Company's common
stock at a rate of $0.85 per share anytime after six months from the issuance
date of the note.

As of June 30, 2005, the Company had received total proceeds of $2,665,116, net
of placement costs and fees, and had issued to the investors $1,498,500 of
Convertible Notes.

Our accounts payable and accrued liabilities of $78,688 are composed
predominantly of liabilities to our consultants and vendors associated with the
Mt. Sidney spring, our accountants and lawyers and accrued interest on our
convertible notes payable.

We have raised the capital necessary to meet our expected working capital and
financing needs for the next year.

Our independent certified public accountants have stated in their report
included in our December 31, 2004 Form 10-KSB, that we have incurred operating
losses since our inception, and that we are dependent upon management's ability
to develop profitable operations. These factors among others may raise
substantial doubt about our ability to continue as a going concern.

Purchase of Seawright Springs

In October 2003, we took title to the property known as Seawright Springs in Mt
Sidney, Virginia for $1 million and a $50,000 assignment fee. Stafford Street
Capital LLC, a business entirely owned by our principal shareholder Joel P.
Sens, contracted to purchase the property in June 2003 and assigned all its
interests in the contract in October 2003 to Seawright Springs LLC, an entity
wholly owned by Seawright Holdings Inc. $300,000 was immediately due on
settlement, with a further $700,000 subject to a Promissory Note carrying a rate
of 6% per annum. Under the terms of the note, $100,000 plus interest was re-paid
in April 2004 and $200,000 plus interest was repaid in October 2004. Proceeds
from the 2004 and 2005 issuances of convertible notes and common shares were
used in part to meet remaining obligation under the Promissory Note which was
paid in full during the quarter ended March 31, 2005 and paid in advance of due
dates resulting in a $60,000 discount which was accounted for as a gain on
extinguishment of debt. Had the Promissory Note not been paid off early,
$162,500 plus interest would have been be due in October 2006 and the remaining
principal of $237,500 and interest would have been due in October 2008, the
fifth anniversary of the acquisition.

A note was issued in respect of the $50,000 assignor fee to Stafford Street
Capital. A further Promissory Note was issued in October 2003 to Joel P. Sens,
for $65,000 with interest accruing at a rate of 10% per annum and payable in
October 2004. Proceeds from the Joel Sens note and the Company's previous
preferred stock offering were used to meet the immediate liability under the
purchase agreement for Seawright Springs. The $115,000 Notes to Joel P. Sens
were repaid in September and October 2004.

The Company has plans for capital expenditures at the spring site. These
expenditures are currently estimated to be between $400,000 and $500,000 and
will include the renovation of the spring catchment, which protects the water
spring from outside elements, the erection of a loadout facility to better
enable trucks to come in and out of the facility to pick up bulk loads of water
for transport, new piping and filtration equipment, the addition of a 20,000
gallon storage tank and tank pad site that will allow for additional storage
capacity to be added on as needed basis.

During June 2005, the Company purchased a parcel of land located approximately
10 miles south of the Mt. Sidney, Virginia location. The Company has also
entered into an agreement to acquire a second parcel of land in the same
vicinity. The purchased parcel is 33.52 acres which the Company acquired for


                                       19


$725,000. The second parcel is approximately 3.46 acres which the Company has
agreed to purchase, subject to certain conditions, for a purchase price of
$240,000. The purchase of the second parcel is subject to a study period which
the Company is now currently undertaking. The Company made a refundable $10,000
deposit on the 3.46 acre site in April 2005.

Although no assurances can be given, both sites are expected to be re-zoned to
commercial use from general agriculture use according to the master zoning plan
of the city of Staunton, Virginia. The Company may determine in the future to
use a portion of these properties for developing a bottling facility.

Product Research and Development

We do anticipate reviewing other lines of investment and business.

Acquisition or Disposition of Plant and Equipment

We do not anticipate the sale of any significant property, plant or equipment
during the next twelve months. We anticipate the acquisition of plant and
equipment and other improvements for the Mt. Sidney spring site.

Number of Employees

As of June 30, 2005, we have one employee. We do not anticipate hiring
additional employees in the next 12 months. In order for us to attract and
retain quality personnel, we anticipate we will have to offer competitive
salaries to future employees. Any future increase in personnel will depend upon
the line of business or investment entered into and the availability of funding
for those operations.

Off-Balance Sheet Arrangements

We have not had, and at June 30, 2005 do not have, any off-balance sheet
arrangements that have or are reasonably likely to have a current or future
effect on our financial condition, changes in financial condition, revenues or
expenses, results of operations, liquidity, capital expenditures or capital
resources that is material to investors.

Trends, Risks and Uncertainties

We have sought to identify what we believe to be the most significant risks to
its business, but cannot predict whether or to what extent any of such risks may
be realized nor can there be any assurances that we have identified all possible
risks that might arise. Investors should carefully consider all of such risk
factors before making an investment decision with respect to our stock.

Limited operating history; anticipated losses; uncertainly of future results

We have only a limited operating history upon which an evaluation of our
business and its prospects can be based. Our prospects must be evaluated with a
view to the risks encountered by a company in an early stage of development,
particularly in light of the uncertainties relating to our future operations and
line of business and investment.

Potential fluctuations in quarterly operating results

Our quarterly operating results may fluctuate significantly in the future as a
result of a variety of factors, most of which are outside our control,
including: seasonal trends in demand; the amount and timing of capital
expenditures and other costs relating to the expansion of our operations; the
introduction of new services and products by us or our competitors; price
competition or pricing changes in the industry; technical difficulties; general
economic conditions, and economic conditions specific to the spring water
market. Our quarterly results may also be significantly affected by the impact
of the accounting treatment of acquisitions, financing transactions or other
matters. Particularly at our early stage of development, such accounting
treatment can have a material impact on the results for any quarter. Due to the
foregoing factors, among others, it is likely that our operating results will
fall below our expectations or investors' expectations in some future quarter.

                                       20


Management of Growth

Our future success will be highly dependent upon our ability to successfully
manage the expansion of our operations There can be no assurance that we will be
able to achieve or manage any such growth.

Our future success depends upon our ability to address potential market
opportunities while managing our expenses to match our ability to finance our
operations. This need to manage our expenses will place a significant strain on
our management and operational resources. If we are unable to manage our
expenses effectively, our business, results of operations, and financial
condition will be materially adversely affected.

Risks associated with acquisitions

As part of our business strategy in the future, we could acquire assets and
businesses relating to or complementary to our operations. Any acquisitions
would involve risks commonly encountered in acquisitions of companies. These
risks would include, among other things, the following: we could be exposed to
unknown liabilities of the acquired companies; we could incur acquisition costs
and expenses higher than it anticipated; fluctuations in our quarterly and
annual operating results could occur due to the costs and expenses of acquiring
and integrating new businesses or technologies; we could experience difficulties
and expenses in assimilating the operations and personnel of the acquired
businesses; our ongoing business could be disrupted and its management's time
and attention diverted; we could be unable to integrate successfully.

Other Risks

The Company is also subject to risks associated with economic conditions
generally and the economy in those areas where the Company has or expects to
have assets and operations; competitive and other factors affecting the
Company's operations, markets, products and services; those risks associated
with the Company's ability to successfully negotiate with certain customers,
risks relating to estimated contract costs, estimated losses on uncompleted
contracts and estimates regarding the percentage of completion of contracts,
associated costs arising out of the Company's activities and the matters
discussed in this report; risks relating to changes in interest rates and in the
availability, cost and terms of financing; risks related to the performance of
financial markets; risks related to changes in domestic laws, regulations and
taxes; risks related to changes in business strategy or development plans; risks
associated with future profitability; and other factors discussed elsewhere in
this report and in documents filed by the Company with the Securities and
Exchange Commission. Many of these factors are beyond the Company's control.


ITEM 3. CONTROLS AND PROCEDURES

The Company's chief executive officer and chief financial officer have
evaluated, as of the period covered by this quarterly report, the effectiveness
of the design, maintenance and operation of the Company's disclosure controls
and procedures. The Company's chief executive officer and chief financial
officer have determined that the Company's disclosure controls and procedures
were effective in ensuring that the information required to be disclosed by the
Company in the reports that it files under the Exchange Act is accurate and is
recorded, processed, summarized and reported within the time periods specified
in the Commission's rules and regulations.

Disclosure controls and procedures, no matter how well designed and implemented,
can provide only reasonable assurance of achieving an entity's disclosure
objectives. The likelihood of achieving such objectives is affected by
limitations inherent in disclosure controls and procedures. These include the
fact that human judgment in decision making can be fully faulty and that
breakdowns in internal control can occur because of human failures such as
errors or mistakes or intentional circumvention of the established process.

                                       21


During the most recent fiscal quarter, there have been no changes in internal
control over financial reporting or in other factors that could have materially
affected, or are reasonably likely to materially affect, these financial
reporting controls.


PART II.

ITEM 1.  LEGAL PROCEEDINGS.

None.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There were no matters submitted requiring a vote of security holders during the
six-month period ending June 30, 2005.

ITEM 5.  OTHER INFORMATION.

None.

ITEM 6.  EXHIBITS

31       Certification of Chief Executive Officer and Treasurer (principal
         executive officer and principal financial officer), pursuant to Rule
         13a-14(a) of the Exchange Act, as enacted by Section 302 of the
         Sarbanes-Oxley Act of 2002, as filed herewith.

32       Certification of Chief Executive Officer and Treasurer (principal
         executive officer and principal financial officer), pursuant to 18
         United States Code Section 1350, as enacted by Section 906 of the
         Sarbanes-Oxley Act of 2002, as filed herewith.




                                   SIGNATURES

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

Seawright Holdings, Inc.

Dated:  August 22, 2005          By: /s/ Joel Sens
                                     ------------------------------
                                     Joel Sens
                                     Title: Chief Executive Officer


                                       22