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


                                  FORM 10-QSB/A


                                   (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, 2006.

[ ]  TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF For the transition period from _________ to

                        Commission file number: 001-16237

                                  AIRTRAX, INC.
                 (Name of Small Business Issuer in its charter)

            New Jersey                                         22-3506376
            ----------                                         ----------
   (State or other jurisdiction of                            (IRS Employer
    incorporation or organization)                           Identification No.)

                200 Freeway Drive, Unit One, Blackwood, NJ 08012
                    (Address of principal executive offices)

                                 (856) 232-3000
                           (Issuer's telephone number)

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

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court: Yes [ ] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: As of August 10, 2006, the issuer had
23,480,157 shares of common stock, no par value, issued and outstanding.

Transitional Small Business Issuer Format (Check One): Yes [ ] No [X]









                                Explanatory Note


Certain  errors  effecting  the June 30,  2006  financial  statements  have been
discovered  during an internal review.  The corrections  resulted in a change to
the loss attributable to common  shareholders,  certain amounts on the statement
of cash flows and certain balance sheet accounts as of June 30, 2006.

The corrections result from a determination that certain warrants accompanying a
stock issue  continue to be subject to  revaluation,  despite the  settlement of
liquidated damages in connection with the issue. In addition,  it was determined
that a dividend on preferred stock had been incorrectly  calculated.  Correction
for the 2005 dividend resulted in changes in components of stockholders equity.

For the  convenience  of the reader,  this Form 10-QSB/A sets forth the original
Form  10-QSB in its  entirety.  However,  this Form  10-QSB/A  only  amends  our
financial statements and the footnotes to our financial  statements,  along with
the corresponding  changes to our Management's  Discussion and Analysis. We also
corrected  typographical  errors and have revised our  controls  and  procedures
disclosure  as a result  of these  restatements.  No  other  information  in the
original Form 10-QSB is amended  hereby.  In addition,  pursuant to the rules of
the SEC, the original  Form 10-QSB has been amended to contain  currently  dated
certifications  from our Principal  Executive  Officer and  Principal  Financial
Officer,  as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002.
The  certifications of our Principal  Executive Officer and Principal  Financial
Officer are  attached to this Form  10-QSB/A  as Exhibits  31.1,  31.2 and 32.1,
respectively

                                       1




                                  AIRTRAX, INC.
                 JUNE 30, 2006 QUARTERLY REPORT ON FORM 10-QSB/A



         TABLE OF CONTENTS

                                                                         PAGE

  PART I -  FINANCIAL INFORMATION

  Item 1.   Financial Statements (Unaudited)

  Balance Sheets                                                           3

  Statements of Operations for the Six Months Ended June 30,               4

  Statements of Operations for the Three Months Ended June 30,             5

  Statements of Cash Flows                                                 6

  Notes to Financial Statements                                            7

  Special Note Regarding Forward Looking Statements                       13

  Item 2.   Management's Discussion and Analysis or Plan of Operations    13

  Item 3.   Controls and Procedures                                       18

  PART II - OTHER INFORMATION

  Item 1.   Legal Proceedings                                             20

  Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds   20

  Item 3.   Defaults Upon Senior Securities                               20

  Item 4.   Submission of Matters to a Vote of Security Holders           20

  9Item 5.  Other Information                                             20

  Item 6.   Exhibits                                                      20

  SIGNATURES                                                              21


                                       2





     PART I -- FINANCIAL INFORMATION

     ITEM 1. FINANCIAL STATEMENTS

                                  AIRTRAX, INC.
                              FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

                                  AIRTRAX, INC.
                                  BALANCE SHEET



                                                                   June 30,     December 31,
                                                                     2006          2005
                                                                   Unaudited)    (Audited)
                                                                  (Restated)    (Restated)
                                                                 ------------   ------------
              ASSETS

                                                                              
 Current Assets

     Cash                                                        $      2,670   $     19,288
     Accounts receivable                                              407,610         94,357
     Inventory                                                      1,651,100      2,005,139
     Vendor advance                                                   167,637        163,517
     Deferred tax asset                                             1,326,552        977,302
                                                                 ------------   ------------
                             Total current assets                   3,555,569      3,259,603
 Fixed Assets
     Office furniture and equipment                                   157,522        157,521
     Automotive equipment                                              21,221         21,221
     Shop equipment                                                    53,668         43,349
     Casts and tooling                                                273,017        270,688
                                                                 ------------   ------------
                                                                      505,428        492,779
 Less, accumulated depreciation                                       328,636        301,886
                                                                 ------------   ------------
                             Net fixed assets                         176,792        190,893
 Other Assets
     Advances to Filco Gmbh                                         1,000,000      2,000,000
     Patents - net                                                    151,262        154,263
     Deferred Charges                                                     -          388,392
     Deposits                                                          27,157             65
                                                                 ------------   ------------
                            Total other assets                      1,178,419      2,542,720
                                                                 ------------   ------------
           TOTAL ASSETS                                          $  4,910,780   $  5,993,216
                                                                 ============   ============
       LIABILITIES AND STOCKHOLDERS' DEFICIENCY

 Current Liabilities
     Accounts payable                                            $    891,657   $    885,463
     Accrued liabilities                                              308,877        266,556
     Obligation for outstanding options                             1,372,649      1,330,948
     Warrants and conversion option liability                       2,687,048      3,516,462
     Shareholder loans payable                                        142,748        186,961
                                                                 ------------   ------------
                          Total current liabilities                 5,402,979      6,186,390

 Long Term Convertible Debt                                         2,246,248      2,048,000
                                                                 ------------   ------------
           TOTAL LIABILITIES                                        7,649,227      8,234,390
                                                                 ------------   ------------


 Stockholders' Deficiency
     Common stock - authorized, 100,000,000 shares
     without par value; issued and outstanding -
     23,484,824 and 21,939,360,
     respectively                                                  24,238,606     21,712,179
     Paid in capital - warrants                                     1,065,263      1,042,400
 Preferred stock - authorized, 5,000,000
 shares without par value; 275,000 issued and
 outstanding                                                           12,950         12,950

 Deficit during development stage                                 (16,751,086)   (16,751,086)

 Deficit from operations                                          (11,304,180)    (8,257,617)
                                                                 ------------   ------------
                      Total stockholders' deficit                  (2,738,447)    (2,241,174)
                                                                 ------------   ------------
 TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY
                                                                 $  4,910,780   $  5,993,216
                                                                 ============   ============



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


                                       3






                                  AIRTRAX, INC.
                            STATEMENTS OF OPERATIONS
                        For the Six Months Ended June 30,




                                                                                      2006            2005
                                                                                   (Restated)      (Restated)
                                                                                  ------------    ------------
                                                                                                 
 SALES                                                                            $  1,271,277    $    167,545
 COST OF GOODS SOLD                                                                  1,193,815         160,126
                                                                                  ------------    ------------
                 Gross Profit                                                           77,462           7,419

 OPERATING AND ADMINISTRATIVE EXPENSES                                               3,200,705       2,007,882
                                                                                  ------------    ------------
 OPERATING LOSS                                                                     (3,123,243)     (2,000,463)

 OTHER INCOME AND EXPENSE
           Conversion expense                                                         (760,184)     (5,600,139)
           Interest expense                                                           (107,275)        (74,430)
           Revaluation income                                                        1,010,414         600,299
           Interest income                                                                  85         172,300
           Other income                                                                      -             211
                                                                                  ------------    ------------
 NET LOSS BEFORE INCOME TAXES                                                       (2,980,203)     (6,902,222)
                                                                                  ------------    ------------
 INCOME TAX BENEFIT (STATE)
           Current                                                                     349,250         224,446
                                                                                  ------------    ------------
 NET LOSS BEFORE DIVIDEND                                                           (2,630,953)     (6,677,776)

 DEEMED DIVIDENDS ON PREFERRED STOCK                                                   303,110         273,167
                                                                                    ----------      ----------
 NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS                                       (2,934,063)     (6,950,943)

 PREFERRED STOCK DIVIDENDS PAID                                                       (112,500)        (51,563)
                                                                                  ------------     -----------
 DEFICIT ACCUMULATED                                                              $ (3,046,563)   $ (7,002,506)
                                                                                  ============    ============

 NET LOSS                                                                         $ (2,934,063)   $ (6,950,943)

 ADJUSTMENT FOR PREFERRED DIVIDENDS                                                    (34,375)        (34,375)
                                                                                  ------------    ------------
 NET LOSS ALLOCABLE TO COMMON SHAREHOLDERS                                        $ (2,968,438)   $ (6,985,318)
                                                                                  ============    ============

 NET LOSS PER SHARE - Basic and Diluted                                           $       (.13)   $       (.36)

 WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING                                      22,249,454      19,435,015




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


                                       4




                                  AIRTRAX, INC.

                            STATEMENTS OF OPERATIONS

                   For the Three Month Periods Ended June 30,



                                                                2006           2005
                                                             (Restated)     (Restated)
                                                           ------------    ------------

                                                                         
 SALES                                                     $    612,301    $     90,554
 COST OF GOODS SOLD                                             666,137         107,765
                                                           ------------    ------------
                                                                (53,836)        (17,211)

 OPERATING AND ADMINISTRATIVE EXPENSES                        2,179,132       1,284,288
                                                           ------------    ------------
 OPERATING LOSS                                              (2,232,968)     (1,301,499)

 OTHER INCOME AND EXPENSE
           Conversion expense                                  (178,746)       (467,446)
           Interest (expense) income                            (58,524)        (34,158)
           Revaluation (expense) income                        (961,752)        373,440
           Interest income                                           85         111,156
           Other income                                               -              75
                                                           ------------    ------------


 NET LOSS BEFORE INCOME TAXES                                (3,431,905)     (1,318,432)

 INCOME TAX BENEFIT (STATE):
           Current                                              264,766         166,301
                                                           ------------     -----------
 NET LOSS BEFORE DIVIDEND                                    (3,167,139)     (1,152,131)

 DEEMED DIVIDENDS ON PREFERRED STOCK                            303,110         273,167
                                                           ------------     -----------
 NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS                (3,470,249)     (1,425,298)

 PREFERRED STOCK DIVIDENDS PAID                                (112,500)        (51,563)
                                                             -----------     -----------
 DEFICIT ACCUMULATED                                       $ (3,582,749)   $ (1,476,861)
                                                           ============    =============

 NET LOSS                                                  $ (3,470,249)   $ (1,425,298)

 ADJUSTMENT FOR PREFERRED DIVIDENDS                             (17,187)        (17,187)
                                                             ----------      -----------

 NET LOSS ALLOCABLE TO COMMON SHAREHOLDERS                 $ (3,487,436)    & (1,442.485)
                                                           =============       ==========
 NET LOSS PER SHARE - Basic and Diluted                    $       (.16)   $       (.07)

 WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING               22,496,779      21,477,816



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

                                       5




                                  AIRTRAX, INC.
                            STATEMENTS OF CASH FLOWS
                        For the Six Months Ended June 30,





                                                                              2006          2005
                                                                           (Restated)    (Restated)
                                                                         -----------    -----------
                                                                                       
 CASH FLOWS FROM OPERATING ACTIVITIES
 Net Loss                                                                $(2,934,063)    (6,950,943)
 Adjustments to reconcile net income to net cash consumed by
 operating activities:
 Charges not requiring the outlay of cash:
     Depreciation and amortization                                            29,750         21,666
     Amortization of bond discount                                                           20,833
     Equity securities issued for services                                   903,839        717,593
     Stock issued in settlement of interest obligations                                      36,986
     Expense of settling certain liquidated damages                           44,267              -
     Conversion expense                                                      760,184      5,600,139
     Value of options granted for services                                    41,700              -
     Deemed dividend                                                         303,110        273,167
     Increase in accrual of deferred tax benefit                            (349,250)      (224,446)
     Impairment                                                            1,000,000              -
     Revaluation of liabilities for warrants and  conversion
     privileges                                                           (1,010,414)      (600,299)
     Interest accrued on shareholder loan                                      6,234          2,007
     Increase in accrued interest                                                  -       (157,999)
 Changes in current assets and liabilities:
     Increase in accounts receivable                                        (313,253)        (2,445)
     Increase in vendor advances                                              (4,120)      (121,000)
     Increase in deposits                                                    (27,092)             -
     Increase in accounts payable                                              6,194         45,945
     Increase in accrued liabilities                                         297,553              -
     Decrease (increase) in inventory                                        354,039       (964,154)
                                                                         -----------    -----------
 Net cash consumed by operating activities                                  (891,322)    (2,302,950)
                                                                         -----------    -----------

 CASH FLOWS FROM INVESTING ACTIVITIES
 Acquisitions of equipment                                                   (12,649)       (71,137)
 Additions to patent cost                                                        -          (31,460)
 Advances to FiLCO GmbH                                                          -       (2,596,136)
                                                                         -----------    -----------
 Net cash consumed by investing activities                                   (12,649)    (2,698,733)
                                                                         -----------    -----------

 CASH FLOWS FROM FINANCING ACTIVITIES
 Net proceeds of issuance of convertible debt                                819,800      4,277,500
 Net proceeds of common stock sales                                           29,500         55,000
 Proceeds of convertible loan                                                      -        409,913
 Proceeds from exercise of warrants                                                -        718,486
 Proceeds from warrant extensions                                             88,500              -
 Proceeds of stockholder loans                                                49,813              -
 Repayment of stockholder loans                                             (100,260)        (2,002)
                                                                         -----------    -----------
 Net cash provided by financing activities                                   887,353      5,458,897
                                                                         -----------    -----------

 Net (decrease) increase in cash                                             (16,618)       457,214
 Balance at beginning of period                                               19,288        641,477
                                                                         -----------    -----------
 Balance at end of period                                                $     2,670    $ 1,098,691
                                                                         ===========    ===========



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

                                        6





                                  AIRTRAX, INC.

                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2006
                                   (Unaudited)

1.   BASIS OF PRESENTATION

The unaudited interim financial  statements of AirTrax,  Inc. ("the Company") as
of June 30, 2006 and for the three and six month periods ended June 30, 2006 and
2005 have been  prepared in  accordance  with  accounting  principles  generally
accepted in the United  States of America.  In the opinion of  management,  such
information  contains  all  adjustments,  consisting  only of  normal  recurring
adjustments,  necessary for a fair  presentation of the results of such periods.
The  results  of  operations  for  the  quarter  ended  June  30,  2006  are not
necessarily  indicative  of the results to be expected  for the full fiscal year
ending December 31, 2006.

Certain information and disclosures  normally included in the notes to financial
statements  have  been  condensed  or  omitted  as  permitted  by the  rules and
regulations  of the  Securities  and Exchange  Commission,  although the Company
believes  the  disclosure  is adequate  to make the  information  presented  not
misleading.  The accompanying  unaudited financial  statements should be read in
conjunction  with the  financial  statements  of the  Company for the year ended
December 31, 2005.

2.   ACCOUNTING PRONOUNCEMENTS

On  January  1. 2006 the  Company  adopted  Statement  of  Financial  Accounting
Standards (SFAS) No. 123 (R),  "Accounting for Stock-Based  Compensation," using
the modified prospective transition ("MPT") method. This change had a negligible
effect on results of operations.


3.   RESTATEMENTS

Certain  errors  affecting  the June 30,  2006  financial  statements  have been
discovered  during an internal  review.  Correcting  these errors  resulted in a
change in the  amount of net loss  attributable  to  common  shareholders  with,
certain  changes in the  statement of cash flows and certain  changes in balance
sheet account  balances as of June 30, 2006.  The financial  statements  for the
three and six month periods ended June 30, 2006 have,  therefore,  been restated
to correct  these  errors.  The restated  amounts are compared  with the amounts
previously reported in the tables below.

The corrections result from a determination that certain warrants accompanying a
stock issue will continue to be subject to  revaluation,  despite the settlement
of  liquidated  damages  in  connection  with the  issue.  In  addition,  it was
determined that a dividend on preferred stock had been  incorrectly  calculated.
Correction  for  the  2005  dividend   resulted  in  changes  in  components  of
stockholders equity.



                             Statement Of Operations
                  For The Six Month Period Ended June 30, 2006

                                                               As Originally
                                                                  Presented          Adjustments         As Restated
                                                              ---------------    ---------------      --------------
                                                                                                  
  Revaluation income                                          $    1,106,039     $       (95,625) (2) $    1,010,414

  Deemed dividends on preferred stock                                652,310            (349,200) (3)        303,110
  Preferred dividends paid                                           143,750              31,250  (3)        112,500
                                                                                 ---------------
  Deficit accumulated                                         $   (3,331,388)    $       284,825      $   (3,046,563)
                                                              ---------------    ---------------      --------------


                             Statement Of Operations
                 For The Three Month Period Ended June 30, 2006

                                                               As Originally
                                                                 Presented          Adjustments          As Restated
                                                              ---------------    ---------------      --------------
  Revaluation income (expense)                                $     (837,440)    $       (124,312) (2)$     (961,752)
  Deemed dividends on preferred stock                                652,310              349,200  (3)       303,110
  Preferred dividends paid                                           143,750               31,250  (3)       112,500
                                                                                 ----------------

  Deficit accumulated                                         $   (3,838,887)    $        256,138     $   (3,582,749)
                                                              --------------     ----------------     --------------


                                       6





                                  AIRTRAX, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 2006
                                   (Unaudited)

3. RESTATEMENTS (continued)

                             Statement Of Cash Flows
                  For The Six Month Period Ended June 30, 2006





                                                                 As Originally
                                                                   Presented        Adjustments       As Restated
                                                              ---------------    ---------------      --------------
                                                                                                  
   Net loss                                                    $   (3,187,638)     $     (95,625) (2) $   (2,934,063)
                                                                            -            349,200  (3)
   Revaluation of liabilities                                      (1,106,039)            95,625  (2)     (1,010,414)

   Deemed dividends on preferred stock                                652,310           (349,200) (3)        303,110
   Cash consumed by operating activities                       $     (891,322)     $           -      $     (891,322)
                                                               --------------      -------------      --------------



                                  Balance Sheet
                                  June 30, 2006

 Liabilities and Stockholders' Equity                           As Originally
 Current liabilities:                                            Presented          Adjustments         As Restated
                                                              ---------------    ---------------      --------------
 Liability for warrants and conversion options                $     2,198,648    $       448,400 (2)   $   2,687,048
 Total current liabilities                                          4,914,579            488,400           5,402,979
                                                              ---------------    ---------------      --------------
 Total liabilities                                                  7,160,827            488,400           7,649,227
                                                              ----------------   ---------------      --------------

 Stockholders' deficit:

 Common stock                                                      24,292,515            326,541 (1)     24,238,606
                                                                                        (380,450)(3)
 Paid in capital - warrants                                         1,458,038           (392,775)(2)      1,065,263
 Preferred stock                                                      545,491           (532,541 (1)         12,950

 Deficit accumulated from operations                              (11,795,005)           (95,625)(2)    (11,304,180)

                                                                                         206,000 (1)
                                                                                         349,200 (3)
                                                                                          31,250 (3)

 Total stockholders' deficit:                                      (2,250,047)          (488,400)         (2,738,447)
                                                              ---------------    ---------------      --------------
 Total Liabilities and Stockholders' deficit:                 $     4,910,780    $             -          $4,910,780
                                                              ===============    ===============      ==============



Explanations:

(1)  Correction of dividends on preferred stock,  with related  reduction in the
     amount of deemed dividend charges.
(2)  Adjustments associated with warrants reclassified as liabilities.
(3)  Adjustment for 2006 deemed dividend and dividends paid with settlement.


                                       7





4.CONVERTIBLE NOTE FINANCING AND STOCK SALES

During  the  first  six  months  of 2006,  the  Company  issued  $819,800  of 8%
Convertible  Notes,  due on February 13, 2007.  The notes  together with related
interest thereon have been converted to stock at the specified  conversion price
of $1.56. Accompanying the notes were 525,513 warrants to purchase common stock,
exercisable at $1.75 per share for a period of five years, starting immediately.

Previous  Convertible  Issues had contained "Most Favored  Nations" clauses that
guaranteed the investors that  subsequent  issues of stock or notes would not be
made on more favorable  terms. As a result of the issuance of these  convertible
notes,  the  following  warrant  and  conversion  prices were  adjusted:

1.   The  exercise  price  for  warrants   associated   with  the  May  $500,000
     convertible offering was adjusted from $2.11 per share to $1.56 per share.

2.   The  conversion  price for the October 2005  $1,548,000  issue was adjusted
     from $2.00 per share to $1.56 per share.

3.   The exercise  price for the 774,000  warrants  associated  with the October
     2005 issue was adjusted from $3.25 per share to $1.56 per share.

The affect of these  changes is included in the  calculation  of the  $1,106,039
revaluation income.

On March 1, 2006, the Company issued  $150,000 of 4% Convertible  Notes,  due on
March 1, 2008. The notes are convertible at $1.56 per share over two years.  The
warrants are  exercisable at $1.65 per share over five years.  On June 30, 2006,
the Company issued an additional  $48,248 in 4% convertible  notes, due June 30,
2008 in settlement of liquidated  damages.  These notes are also  convertible at
$1.56  over two years with  associated  warrants  exercisable  for five years at
$1.65 per share. The notes, as further referred to in Note #5 (Supplemental Cash
Flow Information), in settlement of accrued liquidated damages which the Company
owed to the investors  for the Company's  inability to cause the SEC declare its
registration  statement on Form SB-2 effective within the specified timeframe as
set forth in the  Registration  Rights  Agreement  dated  November 22, 2004.  In
addition,  the investors agreed to forego any future accrual and payment of such
liquidated damages. As of June 30, 2006 all damages are considered settled.


                                       8




Included in the funds  raised  during 2004  through  stock sales was  $1,312,000
raised  through the sale of 1,640,000  shares under a Purchase  Agreement  dated
November  22,  2004.  That  agreement  required,  among  other  things,  that  a
registration statement be filed with the SEC and that the registration statement
be declared  effective by the SEC within a prescribed  time. The Company did not
fulfill these  obligations.  As a result, it is subject to penalties equal to 2%
of the amount invested for each 30 day period following the default date. On May
31, 2005, the Company entered into a letter agreement with a  representative  of
this  shareholder  group under which  $120,429 was paid to settle the  penalties
which had accrued. Under the May 31, 2005 agreement,  no further penalties would
accrue until after June 30, 2005. The obligation concerning effectiveness of the
registration  statement has not been  satisfied and penalties have accrued since
June 30, 2005 at the rate of approximately $26,240 per month. The penalties paid
thus far, and penalties that accrued  subsequent to June 30, 2005,  were charged
to expense during the periods in which they accrued. For the year ended December
31, 2005 an  additional  $160,851  of unpaid  liquidated  damages  had  accrued.
Effective with the issuance of the 4% debentures and associated warrants on June
30, 2006, all damages are settled for this issue.

There were three private  placement  offerings during 2005. Under the provisions
of the first of these  offerings,  penalties will not accrue as the registration
requirements  of that  offering  have  been  satisfied.  Under the  second  such
offering,  there is no provision for  penalties.  Under the third such offering,
penalties  were  effective 150 days after October 18, 2005.  Such penalties will
accrue at the rate of 2% per month of the amount raised in that offering,  which
was $1,548,000.  The pro rata portion  ($108,360) of penalties has been recorded
in the first six months of 2006.

There was no provision for damages in the convertible issue sold in 2006.

5.WARRANTS

The Company has issued warrants both as part of "stock units" and as an integral
part of  convertible  note issues.  The  convertible  notes  include  prices for
conversion to stock. The value of the warrants and conversion options classified
as liabilities are revalued each reporting  period based upon their  comparative
fair values.  These values are determined from a Black Scholes  valuation model,
consistent with the requirements of SFAS No.133.

The following is a summary of warrants outstanding at June 30, 2006:

     Warrants outstanding at December 31, 2005                     10,875,558
     Warrants issued with 2006 convertible notes                      597,713


                                                                  -----------
     Warrants outstanding June 30, 2006                            11,473,271
                                                                  ===========


6.   SUPPLEMENTAL CASH FLOW INFORMATION

Cash paid for interest was $0 and $4, respectively,  for the quarters ended June
30,  2006 and June 30,  2005.  There was no cash paid for  income  taxes  during
either the 2006 or 2005 quarters.

There  were no  noncash  investing  activities  during  either  the 2006 or 2005
periods.  The  following  noncash  financing  activities  occurred  during these
periods.


                                       9


In 2006, 567,223 shares of common stock were issued for services.

During the first half of 2006,  the  Company  issued  $198,248  of 4%  unsecured
debentures,  in settlement of liquidated damages with certain investors from the
November, 2004 stock offering. It recorded a charge of $44,266, representing the
difference  between  accrued  damages  settled  and the  combined  value  of the
$198,248 of debentures issued and their associated derivatives.

7.OPERATING AND ADMINISTRATIVE EXPENSES

Details of operating and administrative expenses are presented below:

----------------------------- ------------------------ -------------------------
                                 Six Months Ended          Six Months Ended
                                   June 30, 2006            June 30, 2005
----------------------------- ------------------------ -------------------------
Options expense                               $41,700                   $83,650
----------------------------- ------------------------ -------------------------
Salaries and payroll taxes                    348,675                   287,742
----------------------------- ------------------------ -------------------------
Impairment                                  1,000,000
----------------------------- ------------------------ -------------------------
Marketing expense                              45,229                   202,978
----------------------------- ------------------------ -------------------------
Production costs                               67,407                   152,705
----------------------------- ------------------------ -------------------------
Professional fees                             377,513                   306,068
----------------------------- ------------------------ -------------------------
Commissions                                    57,109                         -
----------------------------- ------------------------ -------------------------
Consulting - administrative                   234,694                   313,863
----------------------------- ------------------------ -------------------------
Settlement expense                             44,266                         -
----------------------------- ------------------------ -------------------------
Liquidated damages                            188,815                   120,429
----------------------------- ------------------------ -------------------------
Consulting - marketing                        195,608                    94,080
----------------------------- ------------------------ -------------------------
Rent                                           84,070                    50,000
----------------------------- ------------------------ -------------------------
Insurance                                      43,183                   129,879
----------------------------- ------------------------ -------------------------
Director awards                               222,500                    48,000
----------------------------- ------------------------ -------------------------
Employee awards                                90,500                    62,490
----------------------------- ------------------------ -------------------------
Office expense                                 48,325                    46,000
----------------------------- ------------------------ -------------------------
Other expenses                                111,111                   109,998
                                           ----------                ----------
----------------------------- ------------------------ -------------------------
               Totals                      $3,200,705                $2,007,882
                                           ==========                ==========
----------------------------- ------------------------ -------------------------



8.CONTINGENCIES

On February  19,  2004,  the Company  reached a tentative  agreement to purchase
capital stock of FiLCO GmgH.,  a German  manufacturer  of fork trucks  (formerly
Clark  Material  Handling  Company of Europe) with a  manufacturing  facility in
Mulheim,  Germany (FiLCO).  It was expected that the Company would acquire 75.1%
of  FiLCO.  While  negotiations  were  continuing,  the  Company  agreed to make
advances to FiLCO.  Through December 31, 2005 advances  totaling  $6,255,462 had
thus been made.

                                       10




On January 20, 2006,  Filco filed for  insolvency  in Germany and a receiver was
appointed. As a result, on February 7, 2006 the Company terminated the tentative
agreement to acquired  Filco stock and began  negotiations  with the receiver to
acquire some or all of the Filco  assets.  The  $6,255,462  of advances to Filco
that were  outstanding at December 31, 2005, were secured by liens filed against
the  machinery  and  equipment  owned by Filco  which in 2003 was  appraised  at
$5,400,000,  and by liens filed against its intellectual property, which has not
been appraised.  Due to the  uncertainty of the Company's  position under German
bankruptcy  law, the Filco  advances  have been written down to  $1,000,000.  An
auction of Filco assets was  conducted  by the receiver who did not  acknowledge
all of Airtrax's liens against property and equipment.

9.SUBSEQUENT EVENTS

On July 20,  2006,  the  Company  issued  2%  unsecured  convertible  debentures
aggregating  an amount of  $359,549,  to the holders of the October 2005 private
placement of $1,548,000 in full settlement of liquidated  damages resulting from
our not filing a registration statement by a certain date registering for resale
shares of common stock issuable upon conversion of their securities. The note is
convertible,  at the option of the holder,  into shares of the Company's  Common
Stock at any time prior to the maturity date of July 20, 2008 at a rate of $1.65
per share.  In addition,  the Company issued Stock  Purchase  Warrant to acquire
110,808 shares of Common stock at $1.65 per share.  [Both the  conversion  price
and the warrant purchase price have been adjusted to $0.45 due to the pricing of
the February 20, 2007 private placement.]

On July 26, 2006, the Company  issued a Series A Convertible  Note in the amount
of $400,000 with an annual interest rate of 12%. The note is convertible, at the
option of the holder,  into  shares of the  Company's  Common  Stock at any time
prior to the maturity date of October 26, 2006 at a rate of $1.56 per share.


                                       11


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

Forward Looking Statements

Some  of  the  information  in  this  annual  report  contains   forward-looking
statements that involve  substantial risks and  uncertainties.  You can identify
these  statements  by  forward-looking  words such as "may",  "will",  "expect",
"anticipate", "believe", "estimate" and "continue", or similar words. You should
read statements that contain these words carefully because they:

o    discuss our future expectations;

o    contain projections of our future results of operations or of our financial
     condition; and

o    state other "forward-looking" information.

We believe it is important to communicate our expectations.  However,  there may
be events in the future that we are not able to accurately predict or over which
we have no control.  Our actual  results and the timing of certain  events could
differ materially from those anticipated in these forward-looking  statements as
a result of certain factors, including those set forth under "Risk Factors."

Overview

Since 1995, substantially all of our resources and operations have been directed
towards the development of the omni-directional wheel and related components for
forklift  and other  material  handling  applications.  Many of the  components,
including the unique shaped  wheels,  motors,  and frames,  have been  specially
designed  by  us  and  specially   manufactured  for  us.  Fourteen   commercial
omni-directional lift trucks were sold to customers in the United States, Spain,
and the United Kingdom in the quarter ended June 30, 2006. These fourteen units,
which included optional  equipment,  produced billings of $612,301 from April 1,
through June 30, 2006.

We have commenced production and have received the parts required for production
of a total of eleven  units of our  Sidewinder  ATX-3000  Omni-Directional  Lift
Truck,  but believe that as many as twenty units could be assembled by September
30, 2006 depending upon supply chain deliveries. As of June 30, 2006, we did not
have all of the parts  required  from every vendor for  completion of the trucks
other than those  heretofore  noted.  The assembly  and sale is  dependent  upon
delivery of all of the required parts.

We have begun  development and prototyping the Cobra and King Cobra scissor lift
in the second quarter. In addition, we have begun development and prototyping of
the  Omni-directional  power chair. We anticipate  incurring more costs on these
products and will begin production of the Cobra and King Cobra in 2006.

Omni-Directional  means that vehicles designed and built by us can travel in any
direction.  Our  Omni-directional  vehicles are controlled with a joystick.  The
vehicle will travel in the  direction  the  joystick is pushed.  If the operator
pushes the joystick sideways,  the vehicle will travel sideways. If the operator
were  to  twist  the  joystick   the  vehicle   will  travel  in  circles.   Our
omni-directional  vehicles  have one  motor and one  motor  controller  for each
wheel.  The  omni-directional  movement is caused by coordinating  the speed and
direction   of  each  motor  with   joystick   inputs  which  are  routed  to  a
micro-processor,  then from the  micro-processor  to the motor  controllers  and
finally to the motor itself.

Complete  assembly is  conducted  by us at our newly  leased  facilities  at 200
Freeway Drive Unit One,  Blackwood,  NJ 08012.  Approximately  50% of the frames
have been  manufactured  in the USA.  These frames are shipped to the  Blackwood
plant for  complete  assembly.  Besides the  assembly of vehicles at  Blackwood,
partially  assembled  vehicles have been shipped to the Blackwood  facility from
the  Filco  plant  in  Germany.  These  shipments  ceased  when  Filco  declared
insolvency on January 20, 2006. Partial assembly of approximately  nineteen lift
trucks has been  completed at the Filco  plant,  fourteen of which and have been
shipped to the USA for final assembly.  To date, a total of approximately  sixty
frames have been shipped from Bulgaria to the Filco plant for partial  assembly.
Other parts totaling some $450,000 remain at the Filco facility awaiting release
by the  receiver to us. Most of the frames  manufactured  in Bulgaria  had to be
re-machined  to be within  certain  tolerances  required for these  frames.  The
re-machining  charges will be back-charged to the frame manufacturer.  The frame
manufacturer  will  adjust  tooling  to  get  the  tolerances  to  the  required
specifications for future deliveries.


                                       12


We have incurred losses and experienced  negative  operating cash flow since our
formation.  For the six  months  ended June 30,  2006 and 2005,  we had net loss
attributable  to  common   shareholders  of   $(2,934,063)   and   $(6,950,943),
respectively.  The net  loss in both  years  is has  been  partially  offset  by
revaluation  income,  $1,106,039 and $600,34in 2006 and 2005,  respectively,  in
connection  with the repricing of  conversion  ratios of  convertible  debenture
issues  and of  warrant  conversion  prices.  In  2006  and  2005,  we  recorded
conversion   expense  of  $760,184   and   $5,600,139,   respectively,   from  a
determination  that certain warrants  accompanying a stock issue continues to be
subject  to  revaluation,  despite  the  settlement  of  liquidated  damages  in
connection with the issue. The company wrote down the advance to Filco (See note
8 in the  financial  statements).  We expect to  continue  to incur  significant
expenses.  Our  operating  expenses  have been and are  expected  to continue to
outpace revenue and result in significant  losses in the near term. We may never
be able to reduce these losses, which will require us to seek additional debt or
equity financing.

Our  principal  executive  offices are located at 200 Freeway  Drive,  Unit One,
Blackwood,  NJ  08012  and  our  telephone  number  is  (856)  232-3000.  We are
incorporated in the State of New Jersey.

Company History

We were  incorporated  in the State of New Jersey on April 17, 1997.  On May 19,
1997, we entered into a merger  agreement  with a  predecessor  company that was
incorporated on May 10, 1995. We were the surviving company in the merger.

Effective November 5, 1999, we merged with MAS Acquisition IX Corp ("MAS"),  and
were the surviving company in the merger.  Pursuant to the Agreement and Plan of
Merger,  as amended,  each share of common stock of MAS was converted to 0.00674
shares of our company.  After giving effect to fractional and other  reductions,
MAS shareholders received 57,280 of our shares as a result of the merger.

In March 2004, we reached an agreement in principal,  subject to certain closing
conditions,  with Fil Filipov to acquire 51% of the capital stock of Filco GmbH,
a German  corporation.  In April 2003, Filco GmbH acquired  substantially all of
the assets of Clark  Material  Handling  of Europe  GmbH  which were  located at
Clark's  facility in  Rheinstrasse  Mulheim  a.d.  Ruhr,  Germany.  These assets
consisted of all of the tooling, machinery, equipment,  inventory,  intellectual
property,  office furniture and fixtures,  and personnel  necessary to build the
entire Clark line of lift trucks, but excluded the building and land, as well as
the rights to the Clark name.

In October 2004,  Mr. Filipov and we agreed to modify our agreement in principal
so as to increase the number of shares of the capital  stock of Filco GmbH which
we will acquire, if we finalize the acquisition,  from 51% to 75.1%. The purpose
of this change is to give us control of Filco GmbH in accordance with USGAAP and
German law considerations  regarding consolidation and capitalization.  Further,
this change was offered and accepted in consideration of our agreeing to advance
Filco additional funds, in the form of a loan, to fund the start up of the Filco
operation prior to the consummation of the transaction. All other conditions and
terms of the  agreement  between the parties  remained the same.  On January 20,
2006, Filco filed for insolvency in Germany. As a result of the filing by Filco,
we terminated the Acquisition  Agreement on February 7, 2006. An auction sale of
Filco assets occurred on May 10, 2006.

Loans to Filco GmbH

We loaned Filco GmbH an aggregate  principal  amount of $6,275,881  through June
30, 2006, exclusive of interest at 8% per annum, pursuant to a series of secured
promissory notes. Security for these loans consisted of Filco's plant machinery,
equipment and other plant property, and intellectual property, including designs
and  drawings.  We used proceeds from the private  placement  offerings  that we
completed during 2004 and 2005 to fund the Filco loans.

The loans to Filco  were to be  repaid  on or prior to  December  31,  2006.  On
January 20,  2006,  Filco filed for  insolvency  in Germany.  As a result of the
filing by Filco,  we terminated the  acquisition  agreement on February 7, 2006.
Due to the uncertainty of the Company's position under German bankruptcy law, as
of June 30, 2006, the loans have been written down to  $1,000,000.  We deem this
to be a reasonable recovery,  however, there are no guarantees that any funds or
parts  will be  recovered.  An  auction of Filco  assets  was  conducted  by the
receiver who did not  acknowledge  all of Airtrax's  liens against  property and
equipment.

                                       13

CRITICAL ACCOUNTING POLICIES

The Securities and Exchange Commission defines "critical accounting policies" as
those that require  application of management's  most  difficult,  subjective or
complex  judgments,  often as a result of the need to make  estimates  about the
effect of matters that are  inherently  uncertain  and may change in  subsequent
periods.

Not  all of the  accounting  policies  require  management  to  make  difficult,
subjective or complex judgments or estimates.  However,  the following  policies
could be deemed to be critical within the SEC definition.

REVENUE RECOGNITION

Revenue  on  product  sales  is  recognized  when  persuasive   evidence  of  an
arrangement  exists,  such as when a purchase order or contract is received from
the customer,  the price is fixed, title to the goods has changed and there is a
reasonable  assurance of collection  of the sales  proceeds.  We obtain  written
purchase  authorizations from our customers for a specified amount of product at
a  specified  price  and  consider  delivery  to have  occurred  at the  time of
shipment.  Revenue  is  recognized  at  shipment  and we  record a  reserve  for
estimated  sales  returns,  which is  reflected as a reduction of revenue at the
time of revenue recognition.

Revenue from research and development  activities  relating to firm  fixed-price
contracts are generally recognized as billing occurs.  Revenue from research and
development  activities  relating  to  cost-plus-fee   contracts  include  costs
incurred plus a portion of estimated  fees or profits based on the  relationship
of costs incurred to total  estimated  costs.  Contract costs include all direct
material  and labor  costs and an  allocation  of  allowable  indirect  costs as
defined by each contract,  as  periodically  adjusted to reflect  revised agreed
upon rates. These rates are subject to audit by the other party.  Amounts can be
billed on a bi-monthly  basis.  Billing is based on subjective  cost  investment
factors.

Results of  Operations - Three Months  Ended June 30, 2006  compared  with Three
Months Ended June 30, 2005

We had been a development stage company for much of 2005 and all of 2004 periods
and had not engaged in  full-scale  operations  for the periods  indicated.  The
revenue  for the  periods in 2005 and the first two  quarters  of 2006 have been
derived from the sales of  omni-directional  lift trucks.  The available  dollar
limits of contracts  with the United  States Navy were  substantially  completed
during 2002,  and we  recognized  limited  revenue  from the United  States Navy
contract  during  2003.  During  2006,  we hope  to  commence  full  production.
Consequently,  management believes that the year-to-year  comparisons  described
below are not indicative of future year-to-year comparative results.

Revenue

Revenue  for  the  three-month   period  ended  June  30,  2006  were  $612,301,
representing  an increase of $521,747 from revenue of $90,554 for the comparable
period in 2005.  This  increase in revenues  can be  attributed  to sales of our
Sidewinder ATX-3000.

Cost of Goods Sold.

The  Company's  cost of goods  sold for the three  months  ended  June 30,  2006
amounted to $666,137, an increase of $558,372 from $107,765 for the three months
ended June 30, 2005.  The Company's  increase in cost of goods sold reflects the
cost associated with our realized revenue from increased sales of $521,747.


                                       14


Operating and Administrative Expenses.

Operating and administrative  expenses,  which include administrative  salaries,
depreciation  and other  expenses  for  three-month  period  ended June 30, 2006
totaled  $2,179,132  which  represents an increase of $894,844  from  $1,284,288
incurred in the  three-month  period  ended June 30,  2005.  The increase is due
primarily  to  expenses  related  to the  write  down of the  Filco  advance  of
$1,000,000 and additional expenses relating to the increase in production of our
Sidewinder  ATX-3000 and Cobra and King Cobra scissor lift and  Omni-Directional
Power Chair development costs.

Loss Before Income Taxes.

Net loss before taxes in the three  months ended June 30, 2006 was  $(3,431,905)
which reflects an increase of $2,113,473  from  $(1,318,432)  in net loss before
taxes for the three months ended June 30, 2005. The increase is due primarily to
expenses  related  to the write  down of the Filco  advance  of  $1,000,000  and
additional  expenses  relating to the increase in production  of our  Sidewinder
ATX-3000 and Cobra and King Cobra scissor lift and Omni-Directional  Power Chair
development costs.

Loss Allocable to Shareholders

Income  allocable to  shareholders  for the three months ended June 30, 2006 was
$(3,487,436),  which  represents an increase of $2,044,951 from  $(1,422,485) in
loss allocable to shareholders  during the three months ended June 30, 2005. The
increase is due  primarily  to  expenses  related to the write down of the Filco
advance of  $1,000,000  and  additional  expenses  relating  to the  increase in
production of our Sidewinder  ATX-3000 and Cobra and King Cobra scissor lift and
Omni-Directional Power Chair development costs.

Results of  Operations - Six Months Ended June 30, 2006 compared with Six Months
Ended June 30, 2005

We had been a development stage company for much of 2005 and all of 2004 periods
and had not engaged in  full-scale  operations  for the periods  indicated.  The
revenue for the periods in 2005 and the first  quarter of 2006 have been derived
from the sales of  omni-directional  lift trucks. The available dollar limits of
contracts with the United States Navy were substantially  completed during 2002,
and we recognized  limited  revenue from the United States Navy contract  during
2003. During 2006, we hope to commence full production. Consequently, management
believes that the year-to-year comparisons described below are not indicative of
future year-to-year comparative results.

Revenue

Revenue  for  the  six-month   period  ended  June  30,  2006  were  $1,271,277,
representing  an  increase  of  $1,103,732  from  revenue  of  $167,545  for the
comparable period in 2005. This increase in revenue, is primarily, attributed to
sales of our Sidewinder ATX-3000.

Cost of Goods Sold.

The Company's cost of goods sold for the six months ended June 30, 2006 amounted
to $1,193,815,  an increase of $1,033,689 from $160,126 for the six months ended
June 30, 2005.  The  Company's  increase in cost of goods sold reflects the cost
associated with our realized revenue from increased sales of $1,103,732.

Operating and Administrative Expenses.

Operating and  administrative  expenses which include  administrative  salaries,
depreciation and other expenses for six-month period ended June 30, 2006 totaled
$3,200,705 which  represents an increase of $1,192,823 from $2,007,882  incurred
in the  six-month  period ended June 30, 2006.  The increase is due primarily to
expenses  related  to the write  down of the Filco  advance  of  $1,000,000  and
additional  expenses  relating to the increase in production  of our  Sidewinder
ATX-3000 and Cobra and King Cobra scissor lift and Omni-Directional  Power Chair
development costs.

                                       15


Loss Before Income Taxes.

Net loss before  taxes in the six months  ended June 30, 2006 was  $(2,980,203),
which  reflects a decrease of $3,922,019  from  $(6,902,222)  in net loss before
taxes for the six months ended June 30, 2005.  The decrease is due  primarily to
the  recording of  $5,600,139  of  conversion  expenses,  in 2005,  related to a
determination  that certain  warrants  accompanying a stock issue continue to be
subject  to  revaluation,  despite  the  settlement  of  liquidated  damages  in
connection  with the issue.  During 2006,  we wrote down of the Filco advance of
$1,000,000  and  incurred  additional  expenses  relating  to  the  increase  in
production of our Sidewinder  ATX-3000 and Cobra and King Cobra scissor lift and
Omni-Directional Power Chair development costs.

Loss Allocable to Shareholders.

Income  allocable  to  shareholders  for the six months  ended June 30, 2006 was
$(2,968,438),  which  represents an decrease of $4,016,880 from  $(6,985,318) in
loss  allocable to  shareholders  during the six months  ended June 30,  2005The
decrease is due primarily to the recording of $5,600,139 of conversion expenses,
in 2005, related to a determination  that certain warrants  accompanying a stock
issue  continue  to  be  subject  to  revaluation,  despite  the  settlement  of
liquidated  damages in connection with the issue.  During 2006, we wrote down of
the Filco advance of $1,000,000 and incurred additional expenses relating to the
increase  in  production  of our  Sidewinder  ATX-3000  and Cobra and King Cobra
scissor lift and Omni-Directional Power Chair development costs.

Liquidity  and Capital  Resources - Six Months Ended June 30, 2006 compared with
Six Months Ended June 30, 2005

Since our  inception,  we have  financed  our  operations  through  the  private
placement  of our common  stock and sales of  convertible  debt.  During the six
months ended June 30, 2006 and 2005,  we raised net of offering  costs  $819,800
and $4,687,413, respectively, from the private placement of our securities.

During 2000, we were approved by the State of New Jersey for our  technology tax
transfer  program  pursuant to which we could sell our net operating  losses and
research  and  development  credits as  calculated  under state law.  During the
second  quarter of 2006 and 2005, we recorded  credits of $349,250 and $224,446,
respectively from the sale of our losses and credits.

We have  consistently  demonstrated  our  ability to meet our cash  requirements
through private  placements of our common stock and  convertible  notes. We have
continued to similarly satisfy those requirements  during the quarter ended June
30, 2006.

We anticipate  that our cash  requirements  for the  foreseeable  future will be
significant.  In particular,  management  expects  substantial  expenditures for
inventory,   product   production,   and  advertising  with  production  of  its
omni-directional   lift   truck  and  the   start  of  Cobra   and  King   Cobra
(Scissors-Lift) production.

We will require  additional funds to continue our operations  beyond the initial
production run. We anticipate that operating capital in the amount of $5 million
will be required during calendar year 2006 to sufficiently  fund operations.  Of
the total  amount,  approximately  80% is  projected  for  parts  and  component
inventory costs, with the balance  projected as general operating  expenditures,
which  includes  overhead and  salaries.  We expect to recognize  lower per unit
manufacturing and part costs in the future due to volume  discounts,  as well as
lower per unit shipping costs as we transition  from the initial  production run
to full-scale production. We partially funded these additional cash requirements
through the issuance of equity and/or debt  securities,  which may be similar to
the offering described above. We cannot predict whether we will be successful in
obtaining sufficient capital to fund continuing operations.  If we are unable to
obtain sufficient funds in the near future,  such event will delay production of
its  product(s)  and likely  will have a material  adverse  impact on us and our
business prospects.

As of June 30, 2006, our working capital deficit was $(1,874,410). Fixed assets,
net of accumulated  depreciation,  and total assets,  as of June 30, 2006,  were
$176,792 and $4,910,780,  respectively.  Current liabilities as of June 30, 2006
were $5,402,979.

Off-Balance Sheet Arrangements.

We do not have any off balance sheet  arrangements that are reasonably likely to
have a current or future effect on our financial condition,  revenue, results of
operations, liquidity or capital expenditures.


                                       16



Liquidated Damages

On May 31, 2005 we entered into a Letter Agreement (the "Letter Agreement") with
the accredited investors who participated in our November 2004 private placement
(the  "November  2004  Investors")  pursuant  to which we  agreed  to pay to the
November 2004 Investors an aggregate amount of $120,429,  representing an amount
equal to 2% of the aggregate  amount invested by the November 2004 Investors for
each 30-day period or pro rata for any portion  thereof,  as liquidated  damages
for our failure to file a registration  statement within 45 days of November 22,
2004 and for our failure to have such registration  statement declared effective
by the SEC within 90 days of November 22, 2004.  The amount paid to the November
2004 Investors pursuant to the Letter Agreement  represents a default of 36 days
with respect to filing the registration statement and a default of 100 days with
respect to having the  registration  statement  declared  effective  by the SEC.
Under the Letter  Agreement,  the  liquidated  damages paid to the November 2004
Investors satisfied our obligations until June 30, 2005.

From July 1, 2005 through June 30, 2006,  an aggregate  amount of  approximately
$244,632  had  accrued  in  liquidated  damages  payable  to the  November  2004
Investors. On March 1, 2006, we issued an aggregate principal amount $150,000 of
our 4%  Unsecured  Convertible  Debentures  and 5 year  warrants  to purchase an
aggregate of 48,077  shares of our common  stock to two of the  investors in our
November  2004  private  placement.  On June 30,  2006,  we issued an  aggregate
principal amount $48,248 of our 4% Unsecured  Convertible  Debentures and 5 year
warrants to purchase an  aggregate  of 24,124  shares of our common stock to the
final two  investors in our  November  2004 private  placement.  The  debentures
mature on March 1, 2008, and June 30, 2008, respectively, pay simple interest at
a rate of 4% per annum and are convertible  into shares of our common stock at a
price equal to 1.56 per share.  The warrants are exercisable  into shares of our
common  stock  at a  price  equal  to  $1.65  per  share.  Our  issuance  of the
aforementioned securities were in settlement of accrued liquidated damages which
we owed to the  investors  for  our  inability  to  have  the  SEC  declare  our
registration  statement on Form SB-2 effective within the specified timeframe as
set forth in the  Registration  Rights  Agreement  dated  November 22, 2004.  In
addition,  the investors agreed to forego any future accrual and payment of such
liquidated damages. As of June 30, 2006, all damages are considered settled.

On March 17, 2006, we began to accrue liquidated damages to the investors of the
first and second closings of our October 2005 private  placement  because we did
not  register  shares of our common  stock  underlying  the  Series C  Unsecured
Convertible  Debentures and common stock purchase  warrants within 150 days from
the initial  closing date of October 18, 2005. As of June 30, 2006, an aggregate
amount of approximately  $108,360 has been accrued in liquidated damages payable
to the  investors.  We have  begun  discussions  with the lead  investor  of the
October 2005 private  placement,  and intend to engage in negotiations  with the
remaining investors, to settle the liquidated damages which we currently, and in
the future will, owe.

Item 3. Controls and Procedures

(a)  Evaluation of disclosure controls and procedures.

Our management,  with the participation of our chief executive officer and chief
financial  officer,  evaluated the effectiveness of our disclosure  controls and
procedures  pursuant to Rule 13a-15 under the Securities Exchange Act of 1934 as
of June 30, 2006.  In  designing  and  evaluating  the  disclosure  controls and
procedures,  management  recognizes that any controls and procedures,  no matter
how well  designed  and  operated,  can provide  only  reasonable  assurance  of
achieving the desired control objectives.  In addition, the design of disclosure
controls  and  procedures   must  reflect  the  fact  that  there  are  resource
constraints  and that management is required to apply its judgment in evaluating
the benefits of possible controls and procedures relative to their costs.

Based on our evaluation, our chief executive officer and chief financial officer
concluded  that our disclosure  controls and  procedures  were not designed at a
reasonable  assurance  level  and  were  not  effective  to  provide  reasonable
assurance  that  information we are required to disclose in reports that we file
or submit under the Exchange Act is recorded, processed, summarized and reported
within the time periods  specified in Securities and Exchange  Commission  rules
and forms,  and that such  information is accumulated  and  communicated  to our
management,  including our chief executive officer and chief financial  officer,
as appropriate, to allow timely decisions regarding required disclosure.

On March 21,  2007,  we  determined,  after  consultation  with our  independent
registered   public  accounting  firm,  that  a  restatement  of  our  financial
statements for the year ended  December 31, 2005 filed on Form 10-KSB,  together
with its  subsequent  quarterly  reports on Form 10-QSB for the  periods  ending
March 31, June 30, and  September  30,  2006,  respectively  (collectively,  the
"Reports"),  was necessary due to the issuance of our preferred stock as payment
of  dividends  in lieu of cash  dividends  on  April 1,  2005  with  respect  to
previously   issued  shares  of  preferred  stock.  Our  original   Articles  of
Incorporation, as amended, including on April 30, 2000, prohibit the issuance of
additional shares of preferred stock as payment of dividends on shares of issued
and outstanding  preferred stock.  Accordingly,  the 100,000 shares of preferred
stock which was issued to the holder on April 1, 2005 was issued in error.

                                       17

Our  Articles  of  Incorporation,  as  amended,  including  on April  30,  2000,
similarly do not support the  calculation we used in  determining  the number of
shares of common stock used to pay preferred  stock  dividends.  The  difference
being the date used in determining  the stock price at the end of each preferred
dividend  period,  as  opposed  to the  lowest  common  stock  price  during the
preferred dividend period, subject to a 70% discount, for calculating the number
of common shares  issued as payment of the period's  preferred  stock  dividend.
Accordingly,  the  number  of  shares  were  greater  that the  number of shares
required,  and were issued in error  resulting in increased  preferred  dividend
expenses and preferred  stock equity.  The financial  statements at December 31,
2004 reflect 275,000 shares of preferred stock outstanding and disclosed that an
additional  100,000  shares of  preferred  stock were deemed the  equivalent  of
221,892  shares of common  stock  that  would  have been  required  to settle an
equivalent amount of preferred dividends. On April 1, 2005, the preferred shares
were issued.  We have determined that the number of shares deemed the equivalent
of the preferred  stock dividend will be  recalculated  based on our Articles of
Incorporation, as amended, including on April 30, 2000.

We also  concluded  that Warrants  issued in  connection  with the November 2004
Stock Sale to  certain  accredited  and/or  qualified  institutional  purchasers
pursuant to a  Subscription  Agreement  continue  to be subject to  revaluation,
despite the settlement of liquidated damages in connection with the issue

In  particular,  we will  restate  our  financial  statements  contained  in the
Quarterly  Reports to reflect the  reduction  in  preferred  stock  outstanding,
preferred stock dividend expense and deemed dividend  expenses  recorded in 2005
and 2006. In addition, we will restate our financial statements contained in the
Reports to reflect a liability in connection  with issuance of the Warrants that
contained an embedded derivative and conversion privileges,  as of June 30, 2006
as follows:

     1. The  accounting  for the embedded  derivatives  within the Notes and the
Warrants was determined  under the guidance of SFAS 133 and EITF No. 00-19.  The
embedded  derivatives  are classified as a current  liability in accordance with
SFAS 133, and are recorded at fair value.

     2. In reporting  periods  subsequent to the issuance of June 30, 2006,  the
embedded  derivative has been revalued with the change to fair value recorded as
income/(expense).

(b) Changes in internal  control over financial  reporting.  We regularly review
our system of internal control over financial  reporting and make changes to our
processes  and  systems to  improve  controls  and  increase  efficiency,  while
ensuring that we maintain an effective internal control environment. Changes may
include  such   activities  as   implementing   new,  more  efficient   systems,
consolidating activities, and migrating processes.

As  described  below,  we made changes in our  internal  control over  financial
reporting that occurred  during the period  covered by this Quarterly  Report on
Form  10-QSB  that  have  materially  affected,  or  are  reasonably  likely  to
materially affect, our internal control over financial reporting. As a result of
the needed  restatements  described  above, we have hired  additional  qualified
staff with SEC  experience  in the  financial  reporting  and analysis  area. We
believe that this will avoid the  reoccurrence  of our material  weaknesses  and
will strengthen our internal controls related to the financial closing,  review,
and analysis process so that our controls and procedures are effective in future
periods.


                                       18

                           Part II - OTHER INFORMATION

Item 1. Legal Proceedings

None.

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

On June 30, 2006,  we issued an  aggregate  principal  amount  $48,248 of our 4%
Unsecured Convertible Debentures and 5 year warrants to purchase an aggregate of
24,124  shares of our common  stock to the final two  investors  in our November
2004 private  placement.  The  debentures  mature on June 30,  2008,  pay simple
interest at a rate of 4% per annum and are convertible into shares of our common
stock at a price equal to 1.56 per share.  The  warrants  are  exercisable  into
shares of our common stock at a price equal to $1.65 per share.  Our issuance of
the  aforementioned  securities were in settlement of accrued liquidated damages
which we owed to the  investors  for our  inability  to have the SEC declare our
registration  statement on Form SB-2 effective within the specified timeframe as
set forth in the  Registration  Rights  Agreement  dated  November 22, 2004.  In
addition,  the investors agreed to forego any future accrual and payment of such
liquidated damages.

* All of the above  offerings  and sales were deemed to be exempt under rule 506
of Regulation D and Section 4(2) of the Securities  Act of 1933, as amended.  No
advertising or general solicitation was employed in offering the securities. The
offerings and sales were made to a limited  number of persons,  all of whom were
accredited  investors,  business  associates of Airtrax or executive officers of
Airtrax,  and  transfer  was  restricted  by  Airtrax  in  accordance  with  the
requirements  of the Securities Act of 1933. In addition to  representations  by
the above-referenced  persons, we have made independent  determinations that all
of the above-referenced  persons were accredited or sophisticated investors, and
that they were  capable of analyzing  the merits and risks of their  investment,
and  that  they   understood  the  speculative   nature  of  their   investment.
Furthermore,  all of the  above-referenced  persons were provided with access to
our Securities and Exchange Commission filings.

Item 3. Defaults Upon Senior Securities

None.

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

None.

Item 5. Other Information

On July 20,  2006,  the  Company  issued  2%  unsecured  convertible  debentures
aggregating  an amount of  $359,549,  to the note  holders of the  October  2005
private  placement  of  $1,548,000  in full  settlement  of  liquidated  damages
resulting from the Company not filing a registration statement by a certain date
registering  for resale shares of common stock issuable upon conversion of their
securities . The note is convertible,  at the option of the holder,  into shares
of the Company's Common Stock at any time prior to the maturity date of July 20,
2008 at a rate of $1.65 per  share.  In  addition,  the  Company  issued a Stock
Purchase  Warrant to acquire  110,808 shares of Common stock at $1.65 per share.
[Both the conversion  price and the warrant purchase price have been adjusted to
$0.45 due to the pricing of the February 20, 2007  private  placement.]  On July
26,  2006,  the  Company  issued a Series A  Convertible  Note in the  amount of
$400,000 with an annual  interest rate of 12%. The note is  convertible,  at the
option of the holder,  into  shares of the  Company's  Common  Stock at any time
prior to the maturity date of October 26, 2006 at a rate of $1.56 per share.

Item 6. Exhibits

31.1 Certification  of Chief Executive  Officer pursuant to Rule 13a-14 and Rule
     15d-14(a),  promulgated  under the  Securities and Exchange Act of 1934, as
     amended

31.2 Certification  of Chief Financial  Officer pursuant to Rule 13a-14 and Rule
     15d 14(a),  promulgated  under the  Securities and Exchange Act of 1934, as
     amended

32.1 Certification  pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to
     Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer)

32.2 Certification  pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to
     Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer)


                                       19



                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.



                                  AIRTRAX, INC.

                                  By: /s/ Robert M. Watson
                                  ------------------------
                                  Robert M. Watson, President,
                                  Chief Executive Officer,
                                  Chairman of the Board of
                                  Directors, and Acting
                                  Chief Financial Officer


                                  June 1, 2007




                                       20