FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

(Mark One)

   |X|       Quarterly Report Pursuant to Section 13 or 15 (d) of
                     the Securities Exchange Act of 1934

                For The Quarterly Period Ended September 30, 2005

                                       or

   |_|        Transition Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934

           For the transition period from ____________ to ____________

                         Commission File Number 1-13648

                               BALCHEM CORPORATION
             (Exact name of registrant as specified in its charter)

             Maryland                                 13-2578432
-------------------------------          ---------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)

    P.O. Box 600 New Hampton, New York                  10958
----------------------------------------              ----------
(Address of principal executive offices)              (Zip Code)

                                  845-326-5600
               ---------------------------------------------------
               Registrant's telephone number, including area code:

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

                  Yes |X|                         No |_|

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

                  Yes |X|                         No |_|

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

                  Yes |_|                         No |X|

As of November 8, 2005 the registrant had 7,704,150 shares of its Common Stock,
$.06 2/3 par value, outstanding.



Part 1 - Financial Information
Item 1.  Financial Statements

                                    BALCHEM CORPORATION
                           Condensed Consolidated Balance Sheets
                       (Dollars in thousands, except per share data)
                                         Unaudited



                                                                                                  September 30,      December 31,
                                    Assets                                                             2005              2004
                                    ------                                                        ------------       ------------
                                                                                                               
Current assets:
      Cash and cash equivalents                                                                   $     10,723       $     12,734
      Accounts receivable                                                                               10,311              7,996
      Inventories                                                                                        8,761              6,319
      Prepaid income taxes                                                                                  --                315
      Prepaid expenses                                                                                     685              1,527
      Deferred income taxes                                                                                351                321
                                                                                                  ------------       ------------
            Total current assets                                                                        30,831             29,212

 Property, plant and equipment, net                                                                     24,499             24,188

 Goodwill                                                                                               13,327              6,368
 Intangible assets with finite lives, net                                                                2,155                637
                                                                                                  ------------       ------------
                 Total assets                                                                     $     70,812       $     60,405
                                                                                                  ============       ============

                      Liabilities and Stockholders' Equity
                      ------------------------------------
Current liabilities:
      Trade accounts payable                                                                      $      1,557       $      1,466
      Accrued expenses                                                                                   2,174              1,212
      Accrued compensation and other benefits                                                            1,656              1,492
      Customer deposits                                                                                    165                852
      Dividends payable                                                                                     --                685
      Income tax payable                                                                                   511                 --
                                                                                                  ------------       ------------
            Total current liabilities                                                                    6,063              5,707

 Deferred income taxes                                                                                   3,588              3,461
 Other long-term obligations                                                                             1,039              1,003
                                                                                                  ------------       ------------
                 Total liabilities                                                                      10,690             10,171
                                                                                                  ------------       ------------

 Stockholders' equity:
    Preferred stock, $25 par value. Authorized 2,000,000
      shares; none issued and outstanding                                                                   --                 --
    Common stock, $.0667 par value. Authorized 25,000,000 shares; 7,730,517 shares
      issued and 7,727,217 outstanding at September 30, 2005 and 7,621,158 shares
      issued and outstanding at December 31, 2004                                                          515                508
    Additional paid-in capital                                                                           7,976              6,329
    Retained earnings                                                                                   51,719             43,397
    Treasury stock, at cost: 3,300 and 0 shares at September 30, 2005 and December 31, 2004,
      respectively                                                                                         (88)                --
                                                                                                  ------------       ------------
      Total stockholders' equity                                                                        60,122             50,234

                                                                                                  ------------       ------------
            Total liabilities and stockholders' equity                                            $     70,812       $     60,405
                                                                                                  ============       ============


See accompanying notes to condensed consolidated financial statements


                                       2


                               BALCHEM CORPORATION
                  Condensed Consolidated Statements of Earnings
                      (In thousands, except per share data)
                                   (unaudited)



                                                   Three Months Ended                  Nine Months Ended
                                                      September 30,                       September 30,
                                                 2005              2004             2005               2004
                                             -----------       -----------       -----------       -----------
                                                                                       
Net sales                                    $    21,145       $    17,356       $    59,969       $    49,449

Cost of sales                                     13,496            11,137            38,026            31,594
                                             -----------       -----------       -----------       -----------

Gross profit                                       7,649             6,219            21,943            17,855

Operating expenses:
    Selling expenses                               1,200             1,252             3,511             3,612
    Research and development expenses                492               383             1,537             1,252
    General and administrative expenses            1,226             1,154             3,854             3,444
                                             -----------       -----------       -----------       -----------
                                                   2,918             2,789             8,902             8,308

                                             -----------       -----------       -----------       -----------
Earnings from operations                           4,731             3,430            13,041             9,547

    Other expenses (income):
    Interest (income)                                (46)              (22)             (155)              (74)
    Interest expense                                   2                61                 6               174
    Other, net                                       (82)               --               (82)              (12)
                                             -----------       -----------       -----------       -----------

Earnings before income tax expense                 4,857             3,391            13,272             9,459

    Income tax expense                             1,833             1,231             4,950             3,482
                                             -----------       -----------       -----------       -----------

Net earnings                                 $     3,024       $     2,160       $     8,322       $     5,977
                                             ===========       ===========       ===========       ===========

Net earnings per common share - basic        $      0.39       $      0.29       $      1.08       $      0.80
                                             ===========       ===========       ===========       ===========

Net earnings per common share - diluted      $      0.37       $      0.28       $      1.04       $      0.78
                                             ===========       ===========       ===========       ===========


See accompanying notes to condensed consolidated financial statements.


                                       3


                               BALCHEM CORPORATION
                 Condensed Consolidated Statements of Cash Flows
                                 (In thousands)



                                                                                                 Nine Months Ended
                                                                                                    September 30,
                                                                                               2005              2004
                                                                                           -----------       -----------
                                                                                                      Unaudited
                                                                                                      ---------
                                                                                                       
Cash flows from operating activities:
    Net earnings                                                                           $     8,322       $     5,977

    Adjustments to reconcile net earnings to
    net cash provided by operating activities:
        Depreciation and amortization                                                            2,078             2,607
        Shares issued under employee benefit plans                                                 215               207
        Deferred income taxes                                                                       97               185
        Provision for doubtful accounts                                                            (32)                7
        Provision for income tax benefit of stock options                                          176                --
        Gain on sale of equipment                                                                  (82)              (12)
           Changes in assets and liabilities net of effects of acquisition of assets:
           Accounts receivable                                                                  (1,474)             (457)
           Inventories                                                                          (1,717)           (1,159)
           Prepaid expenses and other current assets                                               842               107
           Income taxes                                                                            826               979
           Customer deposits                                                                      (687)               --
           Accounts payable and accrued expenses                                                 1,217               304
           Other long-term obligations                                                              46                43
                                                                                           -----------       -----------
               Net cash provided by operating activities                                         9,827             8,788
                                                                                           -----------       -----------

Cash flows from investing activities:
        Capital expenditures                                                                    (1,186)             (820)
        Proceeds from sale of property, plant & equipment                                          389                91
        Cash paid for intangibles assets acquired                                                 (102)              (76)
        Acquisition of assets                                                                  (11,419)               --
                                                                                           -----------       -----------
               Net cash used in investing activities                                           (12,318)             (805)
                                                                                           -----------       -----------

Cash flows from financing activities:
        Principal payments on long-term debt                                                        --            (1,307)
        Proceeds from stock options and warrants exercised                                       1,263             1,814
        Dividends paid                                                                            (685)             (389)
        Purchase of treasury stock                                                                 (88)               --
        Other financing activities                                                                 (10)              (10)
                                                                                           -----------       -----------
               Net cash provided by financing activities                                           480               108
                                                                                           -----------       -----------

Increase in cash and cash equivalents                                                           (2,011)            8,091

Cash and cash equivalents beginning of period                                                   12,734             9,239
                                                                                           -----------       -----------
Cash and cash equivalents end of period                                                    $    10,723       $    17,330
                                                                                           ===========       ===========


See accompanying notes to condensed consolidated financial statements.


                                       4


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(All dollar amounts in thousands, except per share data)

NOTE 1 - CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
----------------------------------------------------

The  condensed  consolidated  financial  statements  presented  herein have been
prepared by the Company in accordance with the accounting  policies described in
its December 31, 2004 consolidated  financial statements,  and should be read in
conjunction with the consolidated  financial  statements and notes, which appear
in our Annual  Report on Form 10-K.  References  in this report to "the Company"
mean  Balchem  and/or its  subsidiary  BCP  Ingredients,  Inc.,  as the  context
requires.

In the opinion of management,  the unaudited  condensed  consolidated  financial
statements  furnished in this Form 10-Q include all adjustments  necessary for a
fair  presentation  of the financial  position,  results of operations  and cash
flows for the interim periods  presented.  All such  adjustments are of a normal
recurring  nature.  The condensed  consolidated  financial  statements have been
prepared  in  accordance  with U.S.  generally  accepted  accounting  principles
governing  interim  financial  statements and the  instructions to Form 10-Q and
Article 10 of Regulation S-X and therefore do not include some  information  and
notes  necessary  to conform to annual  reporting  requirements.  The results of
operations  for the three  and nine  months  ended  September  30,  2005 are not
necessarily indicative of the operating results expected for the full year.

NOTE 2 - ACQUISITION OF ASSETS
------------------------------

Effective June 30, 2005,  pursuant to an asset  purchase  agreement of same date
(the "Asset Purchase Agreement"),  the Company acquired certain assets of Loders
Croklaan USA, LLC ("Seller")  relating to the  encapsulation,  agglomeration and
granulation business for a purchase price including  acquisition costs of $9,885
plus  $725  for  certain  product  inventories  and $809  for  certain  accounts
receivable.  With the exception of $985, which was paid during the quarter ended
June 30, 2005,  all of such payment was made on July 1, 2005 from the  Company's
cash reserves.

The Asset Purchase  Agreement  also provides for the  contingent  payment by the
Company of  additional  consideration  to Seller  based upon the volume of sales
associated with one particular  product acquired by the Company during the three
year period following the  acquisition.  Such contingent  consideration  will be
recorded as an additional cost of the acquired product lines.

The  preliminary  allocation of the purchase price of the  acquisition  has been
assigned to the long-term net assets acquired as follows:

-----------------------------------------------------------
                                     Fair Value Recorded
                                     in Purchase Accounting
-----------------------------------------------------------
Equipment                               $    1,436
Customer List                                1,350
Patent                                         140
Goodwill                                     6,959
-----------------------------------------------------------
         Total                          $    9,885
-----------------------------------------------------------


                                       5


The purchase price  allocations have been made on the basis of estimates made by
the Company. The financial statement items and amounts are subject to subsequent
revision to give effect to  reclassifications  related to the allocation between
identifiable   assets,   intangible   assets   and   goodwill   and  for   other
pre-acquisition   contingencies  that  may  become  resolved  during  subsequent
periods.

The above  acquisition  has been  accounted  for using  the  purchase  method of
accounting  and the purchase price of the  acquisition  has been assigned to the
net assets  acquired  based on the fair value of such assets and  liabilities at
the date of  acquisition.  The  consolidated  financial  statements  include the
results of operations of the acquired product lines from the date of purchase.

Pro Forma Summary of Operations

The  following  unaudited  pro forma  information  has been  prepared  as if the
aforementioned  acquisition had occurred on January 1, 2004 and does not include
cost savings expected from the transaction. In addition to including the results
of operations,  the pro forma  information  gives effect primarily to changes in
depreciation and  amortization of tangible and intangible  assets resulting from
the acquisition.

The pro forma  information  presented  does not purport to be  indicative of the
results that actually would have been attained if the aforementioned acquisition
had occurred at the beginning of the periods presented and is not intended to be
a projection of future results.

==================================================================
                                                 Pro-Forma
                                            Three Months Ended
                                               September 30,
                                          2005             2004
------------------------------------------------------------------
Net sales                             $   21,145      $    18,586
Net earnings                               3,024            2,464
Basic EPS                                    .39              .33
Diluted EPS                                  .37              .32
==================================================================

==================================================================
                                                 Pro-Forma
                                            Nine months ended
                                                September 30,
                                          2005            2004
------------------------------------------------------------------
Net sales                             $   63,256      $    53,190
Net earnings                               8,894            6,975
Basic EPS                                   1.16              .93
Diluted EPS                                 1.11              .91
==================================================================

NOTE 3 - STOCK OPTION PLAN
--------------------------

At September 30, 2005, the Company has stock based employee  compensation plans.
The  Company  accounts  for its  stock  option  plans  in  accordance  with  the
provisions of Accounting  Principles Board (APB) Opinion No. 25, "Accounting for
Stock Issued to Employees" and related  interpretations.  As such,  compensation
expense is recorded on


                                       6


the date of grant  only if the  current  market  price of the  underlying  stock
exceeds  the  exercise  price.  No stock  based  employee  compensation  cost is
reflected  in net  earnings,  as all  options  granted  under those plans had an
exercise price equal to the market value of the  underlying  common stock on the
date of grant. The Company has adopted the disclosure  standards of Statement of
Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for  Stock-Based
Compensation"  and  SFAS  148,   "Accounting  for  Stock-Based   Compensation  -
Transition and Disclosure an amendment of FASB Statement 123," which require the
Company to  provide  pro forma net  earnings  and pro forma  earnings  per share
disclosures  for  employee  and  director  stock  option  grants  made as if the
fair-value  based method of accounting  for stock options as defined in SFAS No.
123 has been applied. The following table illustrates the effect on net earnings
and per share  amounts if the Company  had  applied  the fair value  recognition
provisions of SFAS No. 123 to stock based employee compensation:



=================================================================================================================
                                                   Three Months Ended                 Nine months ended
                                                       September 30,                     September 30,
                                                   2005              2004              2005             2004
-----------------------------------------------------------------------------------------------------------------
                                                                                        
Net Earnings
         Net earnings, as reported              $    3,024       $     2,160      $     8,322       $    5,977
         Deduct: Total stock-based employee
         compensation expense determined
         under fair value based method, net
         of related tax effects                       (154)             (216)            (462)            (602)
                                                --------------------------------------------------------------
Net earnings as adjusted                        $    2,870        $    1,944      $     7,860       $    5,375
                                                ==============================================================
Earnings per share:
         Basic EPS as reported                  $      .39        $      .29      $      1.08       $      .80
         Basic EPS as adjusted                  $      .37        $      .26      $      1.02       $      .72
         Diluted EPS as reported                $      .37        $      .28      $      1.04       $      .78
         Diluted EPS as adjusted                $      .35        $      .25      $       .98       $      .70
=================================================================================================================


The fair  value of each  stock  option  granted  during  the nine  months  ended
September  30,  2005  and 2004 is  estimated  on the  date of  grant  using  the
Black-Scholes option pricing model with the following assumptions:



=========================================================================================
                                                                 2005               2004
-----------------------------------------------------------------------------------------
                                                                            
Expected life (years)                                               4                  6
Expected volatility                                                28%                27%
Expected dividend yield                                           .36%               .32%
Risk-free interest rate                                          3.83%              3.64%
Weighted average fair value of options
granted                                                         $7.78             $10.06
=========================================================================================



                                       7


NOTE 4 - INVENTORIES
--------------------

Inventories  at  September  30,  2005  and  December  31,  2004  consist  of the
following:

============================================================================
                                            September 30,       December 31,
                                                2005               2004
----------------------------------------------------------------------------
Raw materials                               $      4,321      $      2,305
Finished goods                                     4,440             4,014
----------------------------------------------------------------------------
         Total inventories                  $      8,761      $      6,319
============================================================================

NOTE 5 - PROPERTY, PLANT AND EQUIPMENT
--------------------------------------

Property,  plant and  equipment at September  30, 2005 and December 31, 2004 are
summarized as follows:

============================================================================
                                              September 30,    December 31,
                                                   2005             2004
----------------------------------------------------------------------------
Land                                          $        290    $        290
Building                                            10,256          10,241
Equipment                                           30,154          28,619
Construction in Progress                             1,044             387
----------------------------------------------------------------------------
                                                    41,744          39,537
Less: Accumulated depreciation                      17,245          15,349
----------------------------------------------------------------------------
   Net property, plant and equipment          $     24,499    $     24,188
============================================================================

NOTE 6 - INTANGIBLE ASSETS
--------------------------

Goodwill  represents the excess of costs over fair value of assets of businesses
acquired.  The  Company  adopted  the  provisions  of  SFAS  No.  141,  Business
Combinations,  and SFAS No. 142,  Goodwill and Other  Intangible  Assets,  as of
January 1, 2002.  These  standards  require  the use of the  purchase  method of
business  combination  and define an intangible  asset.  Goodwill and intangible
assets  acquired in a purchase  business  combination  and determined to have an
indefinite  useful life are not amortized,  but instead tested for impairment at
least  annually in accordance  with the provisions of SFAS No. 142. SFAS No. 142
also requires that  intangible  assets with estimable  useful lives be amortized
over their respective estimated useful lives to their estimated residual values,
and reviewed for  impairment in  accordance  with SFAS No. 144,  Accounting  for
Impairment or Disposal of Long-Lived Assets.

As of  December  31,  2004,  the Company  performed  an  impairment  test of its
goodwill  balance.  As of such date, the Company's  reporting units' fair values
exceeded  their carrying  amounts,  and therefore  there was no indication  that
goodwill was impaired.  Accordingly, the Company was not required to perform any
further impairment tests. The Company performs its impairment test each December
31.

The Company has  goodwill in the amount of $13,327 and $6,368 at  September  30,
2005 and December 31, 2004, respectively, subject to the provisions of SFAS Nos.
141 and 142. At September 30, 2005, the balance of goodwill includes the cost in
excess of net


                                       8


assets  acquired  of  the  acquired  assets  of the  Loders  Croklaan  USA,  LLC
encapsulation,  agglomeration and granulation business,  described in note 2, of
$6,959.

As of September  30, 2005 and December  31, 2004,  the Company had  identifiable
intangible assets with finite lives with a gross carrying value of approximately
$2,391 and  $7,915,  respectively,  less  accumulated  amortization  of $236 and
$7,278, respectively.  At September 30, 2005, the gross carrying amount included
a customer list and patent acquired as part of the acquisition of certain assets
of the Loders  Croklaan USA, LLC  encapsulation,  agglomeration  and granulation
business,  described in note 2. At December 31, 2004, the gross carrying  amount
and accumulated  amortization  included other customer lists and re-registration
costs that were fully  amortized  during 2004.  These fully  amortized  customer
lists  and  re-registration  costs  were  written-off  on March  31,  2005  and,
therefore,  were not  included  in the gross  carrying  amount  and  accumulated
amortization at September 30, 2005.

Identifiable  intangible  assets with  finite  lives at  September  30, 2005 and
December 31, 2004 are summarized as follows:



===============================================================================================================
                                                     Gross                           Gross
                              Amortization         Carrying       Accumulated       Carrying       Accumulated
                                 Period            Amount at     Amortization      Amount at      Amortization
                               (In years)           9/30/05       at 9/30/05        12/31/04       at 12/31/04
---------------------------------------------------------------------------------------------------------------
                                                                                         
Customer lists                          10           $ 1,350               34         $ 6,760           $6,760
Re-registration costs                   10                11               --             356              356
Patents                              15-17               746              131             538              105
Trademarks                              17               209               46             207               37
Other                                    5                75               25              54               20
---------------------------------------------------------------------------------------------------------------
                                                     $ 2,391            $ 236         $ 7,915           $7,278
===============================================================================================================


Amortization of identifiable  intangible  assets was  approximately  $74 for the
first nine  months of 2005.  Assuming no change in the gross  carrying  value of
identifiable  intangible  assets,  the  estimated  amortization  expense for the
remainder of 2005 is $49 and approximately $195 per annum for 2006 through 2009.
At  September  30,  2005,  there were no  identifiable  intangible  assets  with
indefinite  useful  lives as defined by SFAS No.  142.  Identifiable  intangible
assets are  reflected  in  "Intangible  assets  with finite  lives,  net" in the
Company's consolidated balance sheets. There were no changes to the useful lives
of  intangible  assets  subject to  amortization  during the nine  months  ended
September 30, 2005.

NOTE 7 - NET EARNINGS PER SHARE
-------------------------------

The following  presents a reconciliation  of the net earnings and shares used in
calculating basic and diluted net earnings per share:


                                       9




==============================================================================================================
                                                                   Net            Number of
                                                                 Earnings           Shares          Per Share
Three months ended September 30, 2005                          (Numerator)       (Denominator)        Amount
--------------------------------------------------------------------------------------------------------------
                                                                                                
Basic EPS - Net earnings and weighted
average common shares outstanding                                 $3,024            7,727,868            $.39

Effect of dilutive securities - stock options                                         367,454
                                                                                    ---------

Diluted EPS - Net earnings and weighted average
common shares outstanding and effect of stock options             $3,024            8,095,322            $.37
==============================================================================================================


==============================================================================================================
                                                                   Net            Number of
                                                                 Earnings           Shares          Per Share
Three months ended September 30, 2004                          (Numerator)        (Denominator)       Amount
--------------------------------------------------------------------------------------------------------------
                                                                                                
Basic EPS - Net earnings and weighted
average common shares outstanding                                 $2,160            7,534,202            $.29

Effect of dilutive securities - stock options                                         247,885
                                                                                    ---------

Diluted EPS - Net earnings and weighted average
common shares outstanding and effect of stock options             $2,160            7,782,087            $.28
==============================================================================================================


==============================================================================================================
                                                                   Net            Number of
                                                                 Earnings           Shares          Per Share
Nine months ended September 30, 2005                           (Numerator)       (Denominator)        Amount
--------------------------------------------------------------------------------------------------------------
                                                                                                
Basic EPS - Net earnings and weighted
average common shares outstanding                                 $8,322            7,699,352          $1.08

Effect of dilutive securities - stock options                                         326,902
                                                                                    ---------

Diluted EPS - Net earnings and weighted average
common shares outstanding and effect of stock options             $8,322            8,026,254          $1.04
==============================================================================================================


==============================================================================================================
                                                                   Net              Number of
                                                                 Earnings             Shares        Per Share
Nine months ended September 30, 2004                            (Numerator)       (Denominator)       Amount
--------------------------------------------------------------------------------------------------------------
                                                                                               
Basic EPS - Net earnings and weighted
average common shares outstanding                                 $5,977            7,482,472          $.80

Effect of dilutive securities - stock options                                         196,259
                                                                                   ----------

Diluted EPS - Net earnings and weighted average
common shares outstanding and effect of stock options             $5,977            7,678,731          $.78
==============================================================================================================



                                       10


The Company had stock options  covering  204,000 and 106,800 shares at September
30, 2005 and 2004,  respectively,  that could potentially  dilute basic earnings
per share in future periods that were not included in diluted earnings per share
because their effect on the period presented was anti-dilutive.

NOTE 8 - SEGMENT INFORMATION
----------------------------

The Company's  reportable segments are strategic  businesses that offer products
and services to different  markets.  Presently,  the Company has three segments:
specialty  products,  encapsulated  / nutritional  products  (includes  products
relating to the the afforementioned  June 30, 2005 acquisition of certain assets
of the Loders  Croklaan USA, LLC  encapsulation,  agglomeration  and granulation
business) and BCP Ingredients, its unencapsulated feed supplements segment.

Business Segment Net Sales:



====================================================================================================================
                                            Three Months Ended                           Nine months ended
                                                September 30,                              September 30,
                                           2005                 2004                    2005                2004
--------------------------------------------------------------------------------------------------------------------
                                                                                           
Specialty Products                      $     7,352         $      7,171           $     22,088        $     21,315
Encapsulated/Nutritional Products             8,503                6,504                 23,131              18,527
BCP Ingredients                               5,290                3,681                 14,750               9,607
--------------------------------------------------------------------------------------------------------------------
Total                                   $    21,145         $     17,356           $     59,969        $     49,449
====================================================================================================================


Business Segment Earnings:



====================================================================================================================
                                              Three Months Ended                          Nine months ended
                                                 September 30,                               September 30,
                                            2005                2004                   2005                2004
--------------------------------------------------------------------------------------------------------------------
                                                                                           
Specialty Products                      $     2,846         $      2,697           $      8,377        $      7,795
Encapsulated/Nutritional Products               945                  345                  2,431                 901
BCP Ingredients                                 940                  388                  2,233                 851
Interest and other income (expense)             126                  (39)                   231                 (88)
--------------------------------------------------------------------------------------------------------------------
Earnings before income taxes            $     4,857         $      3,391           $     13,272        $      9,459
====================================================================================================================


NOTE 9- SUPPLEMENTAL CASH FLOW INFORMATION
------------------------------------------

Cash paid during the nine months ended September 30, 2005 and 2004 for income
taxes and interest is as follows:

============================================================
                                  Nine months ended
                                   September 30,
                                2005                2004
------------------------------------------------------------
Income taxes               $      3,846       $       2,365
Interest                   $          6       $         174
============================================================

                                       11


NOTE 10 - COMMON STOCK
----------------------

On  December  16,  2004,  the  Board of  Directors  of the  Company  approved  a
three-for-two  split of the Company's common stock to be distributed in the form
of a stock  dividend  to  shareholders  of record on  December  30,  2004.  Such
distribution  was made on January  20,  2005.  Accordingly,  the stock split was
recognized by  reclassifying  the par value of the additional  shares  resulting
from the split, from additional  paid-in capital to common stock. All references
to number of common shares and per share amounts except shares authorized in the
accompanying  consolidated  financial statements were retroactively  adjusted to
reflect the effect of the stock split.

In June 1999, the board of directors  authorized the repurchase of shares of the
Company's  outstanding  common stock over a two-year  period  commencing July 2,
1999. Under this program,  which was subsequently  extended, the Company had, as
of December 31, 2004,  repurchased a total 514,974  shares at an average cost of
$6.17 per share,  none of which remain in treasury.  In June 2005,  the board of
directors authorized another extension to the stock repurchase program for up to
an  additional  600,000  shares,  that is, over and above those  514,974  shares
previously  repurchased  under  the  program.  During  the  three  months  ended
September  30, 2005,  a total of 3,300 shares have been  purchased at an average
cost of $26.83 per share, all of which remain in treasury at September 30, 2005.

NOTE 11 - LONG TERM DEBT AND CREDIT AGREEMENTS
----------------------------------------------

There was no debt  outstanding  at  September  30,  2005.  On June 1, 2001,  the
Company  and  its  principal  bank  entered  into a loan  agreement  (the  "Loan
Agreement") providing for a term loan of $13,500 (the "Term Loan"), the proceeds
of which were used to fund the  acquisition  of certain  assets of DCV, Inc. and
its affiliate Ducoa L.P.,  (described in Note 4 of the Company's Form 10-K as of
December 31,  2004).  During the quarter  ended  December 31, 2004,  the Company
prepaid $7,839, the remaining balance of the Term Loan.  Borrowings at September
30, 2004 included  borrowings under the Term Loan bearing interest at LIBOR plus
1.25% (2.90% at September 30, 2004). Certain provisions of the Term Loan require
maintenance of certain financial  ratios,  limit future  borrowings,  and impose
certain other  requirements  as contained in the  agreement.  The Loan Agreement
also  provides  for a  short-term  revolving  credit  facility  of  $3,000  (the
"Revolving Facility").  Borrowings under the Revolving Facility bear interest at
LIBOR plus 1.00%.  No amounts  have been drawn on the  Revolving  Facility as of
September 30, 2005.  The Revolving  Facility was extended and now expires on May
31, 2006.  Management  believes that such facility will be renewed in the normal
course of business.

Indebtedness  under the Loan  Agreement is secured by  substantially  all of the
assets of the Company other than real properties.

NOTE 12 - EMPLOYEE BENEFIT PLANS
--------------------------------

The Company  sponsors a 401(k)  savings  and profit  sharing  plan for  eligible
employees.  The plan allows  participants to make pretax  contributions  and the
Company matches certain percentages of those pretax contributions with shares of
the  Company's  common  stock.  The  profit  sharing  portion  of  the  plan  is
discretionary  and  non-contributory.  All


                                       12


amounts  contributed to the plan are deposited into a trust fund administered by
independent trustees.

The Company also currently  provides  postretirement  benefits in the form of an
unfunded  retirement  medical  plan  under  a  collective  bargaining  agreement
covering eligible retired employees of its Verona facility.

Net periodic  benefit cost for such retirement  medical plan for the nine months
ended September 30 was as follows:

=========================================================================
                                                     2005          2004
-------------------------------------------------------------------------
Service Cost                                      $     24       $     23
Interest Cost                                           38             37
Expected return on plan assets                          --             --
Amortization of transition obligation                   --             --
Amortization of prior service cost                     (11)            (8)
Amortization of (gain) or loss                          --             --
-------------------------------------------------------------------------
Net periodic benefit cost                         $     51       $     52
=========================================================================

The plan is unfunded and approved claims are paid from Company funds. Historical
cash payments made under such plan approximated $50 per year.

In December 2003, the Medicare Prescription Drug,  Improvement and Modernization
Act of 2003 ("the Act") was signed into law.  The Act  introduced a plan sponsor
subsidy  based on a  percentage  of a  beneficiary's  annual  prescription  drug
benefits,  within defined  limits,  and the  opportunity for a retiree to obtain
prescription drug benefits under Medicare.  There is no impact of the subsidy on
the postretirement benefit obligation and net periodic cost as Medicare eligible
retirees are not covered under the Company's plan.

NOTE 13 - NEW ACCOUNTING PRONOUNCEMENTS
---------------------------------------

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based  Payment." SFAS
No. 123(R) revises SFAS No. 123,  Accounting for Stock-Based  Compensation,  and
supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its
related implementation guidance. SFAS No. 123(R) will require compensation costs
related to share-based  payment  transactions  to be recognized in the financial
statements (with limited  exceptions).  The amount of compensation  cost will be
measured  based  on the  grant-date  fair  value  of  the  equity  or  liability
instruments issued. Compensation cost will be recognized over the period that an
employee  provides  service  in  exchange  for the  award.  This  statement  was
originally  effective  as of  the  beginning  of the  first  interim  or  annual
reporting  period that begins  after June 15, 2005.  On April 14, 2005,  the SEC
adopted a new rule  that  amended  the  compliance  dates of SFAS No.  123(R) to
require  implementation  no later than the  beginning  of the first  fiscal year
after June 15, 2005 (the year  beginning  January 1, 2006 for the Company).  The
Company is currently  evaluating  the impact of this  standard on its results of
operations and financial position.

In November 2004, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standard No. 151,  "Inventory  Costs." The new  statement
amends Accounting  Research Bulletin No. 43, Chapter 4, "Inventory  Pricing," to
clarify the


                                       13


accounting  for abnormal  amounts of idle facility  expense,  freight,  handling
costs,  and  wasted  material.  This  statement  requires  that  those  items be
recognized  as current  period  charges and requires  that  allocation  of fixed
production  overheads to the cost of conversion be based on the normal  capacity
of the  production  facilities.  This  statement is  effective  for fiscal years
beginning  after June 15,  2005.  The Company  does not expect  adoption of this
statement  to have a material  impact on its  financial  condition or results of
operations.

NOTE 14 - SUBSEQUENT EVENT
--------------------------

On November 2, 2005, the Company,  through its wholly owned  subsidiary  Balchem
Minerals  Corporation,  entered into a definitive stock purchase  agreement with
Chelated Minerals  Corporation  ("CMC"), a privately held Utah corporation,  and
its  shareholders to acquire all of the  outstanding  capital stock of CMC for a
purchase price of $17,350.  CMC is a manufacturer and global marketer of mineral
nutritional supplements for livestock, pet and poultry feeds. The purchase price
is subject to  adjustment  based upon CMC's  working  capital as of the  closing
date. The parties  anticipate  closing the transaction during the fourth quarter
of 2005. For further details of this transaction,  please refer to the Company's
Form 8-K filing  submitted to the U.S.  Securities  and Exchange  Commission  on
November 7, 2005.


                                       14


Item 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations (All dollar amounts in thousands)

      This Report  contains  forward-looking  statements,  within the meaning of
Section 21E of the  Securities  Exchange Act of 1934, as amended,  which reflect
the Company's  expectation or belief concerning future events that involve risks
and  uncertainties.  The actions and  performance  of the Company  could  differ
materially from what is contemplated by the forward-looking statements contained
in this Report.  Factors that might cause  differences from the  forward-looking
statements  include  those  referred to or identified in Item 1 of the Company's
Annual  Report  on Form  10-K for the year  ended  December  31,  2004 and other
factors that may be  identified  elsewhere in this Report.  Reference  should be
made to such factors and all  forward-looking  statements are qualified in their
entirety by the above cautionary statements.

Overview
--------

The Company develops, manufactures and markets specialty performance ingredients
and products for the food, feed and medical device sterilization industries. The
Company's  reportable segments are strategic  businesses that offer products and
services to  different  markets.  The  Company  presently  has three  reportable
segments:  specialty  products,  encapsulated  /  nutritional  products  and BCP
Ingredients.

Specialty Products
------------------

The  specialty   products  segment  repackages  and  distributes  the  following
specialty gases:  ethylene oxide, blends of ethylene oxide,  propylene oxide and
methyl chloride.

Ethylene  oxide,  at the 100% level,  is sold as a sterilant  gas, in returnable
cylinders,  primarily for use in the health care  industry to sterilize  medical
devices.  Contract  sterilizers,  medical device  manufacturers  and medical gas
distributors  are  the  Company's  principal  customers  for  this  product.  In
addition,  the Company  sells 100%  ethylene  oxide in single use  canisters  to
customers that sell medical  device  sterilization  equipment  commonly found in
hospitals or doctor's  offices.  Blends of ethylene  oxide are sold as fumigants
and are highly effective in killing  bacteria,  fungi, and insects in spices and
other  seasoning  materials.  Propylene  oxide  and  methyl  chloride  are  sold
principally to customers seeking smaller (as opposed to bulk) quantities.

Management  believes that future success in this segment is highly  dependent on
the Company's ability to maintain its strong  reputation for excellent  quality,
safety and  customer  service.  The Company is also  required to maintain an EPA
regulatory permit.

Encapsulated / Nutritional Products
-----------------------------------

The encapsulated / nutritional products segment provides  mircoencapsulation and
agglomeration solutions to a variety of applications in food, pharmaceutical and
nutritional  ingredients to enhance  performance  of nutritional  fortification,
processing,  mixing,  packaging  applications and shelf-life.  Major end product
applications are baked 


                                       15


goods, refrigerated and frozen dough systems, processed meats, seasoning blends,
confections, nutritional supplementations and animal nutrition.

Management believes this segment's key strengths are its proprietary  technology
and end-product application  capabilities.  The success of the Company's efforts
to  increase  revenue  in this  segment  is highly  dependent  on the  timing of
marketing  launches of new products in the U.S. and international food market by
the Company's  customers and  prospects.  The Company,  through its  proprietary
technology   and    applications    expertise,    continues   to   develop   new
microencapsulation  products  designed to solve and respond to customer problems
and needs. Sales of our REASHURE(TM) and NITROSHURE(TM)  products for the animal
nutrition and health industry are highly  dependent on dairy industry  economics
as well as the  ability  of the  Company to  leverage  the  results of  existing
successful university research on the animal health benefits of these products.

BCP Ingredients
---------------

BCP  Ingredients  manufactures  and  supplies  choline  chloride,  an  essential
nutrient for animal health,  to the poultry and swine  industries.  In addition,
certain  derivatives  of choline  chloride  are also  marketed  into  industrial
applications.

Management  believes  that  success in this  commodity-oriented  marketplace  is
highly dependent on the Company's  ability to maintain its strong reputation for
excellent quality and customer service.  In addition,  the Company must continue
to realize production efficiencies in order to maintain its low-cost position to
effectively compete for market share in a highly competitive marketplace.

The  Company  sells  products  for all  segments  through  its own sales  force,
independent distributors, and sales agents.

The following  tables  summarize  consolidated net sales by segment and business
segment  earnings  for  the  three  and  nine  months  ended  September  30  (in
thousands):

Business Segment Net Sales:



===================================================================================================================
                                             Three Months Ended                         Nine months ended
                                                September 30,                             September 30,
                                             2005               2004                    2005                2004
-------------------------------------------------------------------------------------------------------------------
                                                                                                    
Specialty Products                      $      7,352        $      7,171           $     22,088        $     21,315
Encapsulated/Nutritional Products              8,503               6,504                 23,131              18,527
BCP Ingredients                                5,290               3,681                 14,750               9,607
-------------------------------------------------------------------------------------------------------------------
Total                                   $     21,145        $     17,356           $     59,969        $     49,449
===================================================================================================================



                                       16


Business Segment Earnings:



===================================================================================================================
                                               Three Months Ended                         Nine months ended
                                                  September 30,                             September 30,
                                               2005                2004                   2005                2004
-------------------------------------------------------------------------------------------------------------------
                                                                                                   
Specialty Products                      $     2,846         $     2,697            $     8,377         $     7,795
Encapsulated/Nutritional Products               945                 345                  2,431                 901
BCP Ingredients                                 940                 388                  2,233                 851
Interest and other income (expense)             126                 (39)                   231                 (88)
-------------------------------------------------------------------------------------------------------------------
Earnings before income taxes            $     4,857         $     3,391            $     13,272        $     9,459
===================================================================================================================


Share Repurchase Program
------------------------

In June 1999, the board of directors  authorized the repurchase of shares of the
Company's  outstanding  common stock over a two-year  period  commencing July 2,
1999. Under this program,  which was subsequently  extended, the Company had, as
of December 31, 2004,  repurchased a total 514,974  shares at an average cost of
$6.17 per share,  none of which remain in treasury at December 31, 2004. In June
2005,  the  board  of  directors  authorized  another  extension  to  the  stock
repurchase  program for up to an additional  600,000  shares,  that is, over and
above those 514,974 shares previously repurchased under the program.  During the
three  months  ended  September  30,  2005,  a total of 3,300  shares  have been
purchased  at an  average  cost of  $26.83  per  share,  all of which  remain in
treasury at September 30, 2005.  During the month of October  2005,  the company
purchased a total of 24,800 shares at an average cost of $ 26.92 per share.  The
Company intends to acquire shares from time to time at prevailing  market prices
if and to the extent it deems it advisable to do so based among other factors on
its assessment of corporate cash flow and market conditions.

                              RESULTS OF OPERATIONS
                              ---------------------

Three months ended  September 30, 2005 compared to three months ended  September
30, 2004

Net Sales
---------

Net sales for the three months ended  September  30, 2005 were $21,145  compared
with  $17,356 for the three  months ended  September  30,  2004,  an increase of
$3,789 or 21.8%.  Net sales for the specialty  products  segment were $7,352 for
the three months ended  September  30, 2005  compared  with $7,171 for the three
months ended  September 30, 2004, an increase of $181 or 2.5%. This increase was
principally  due to an  increase in sales  volume of ethylene  oxide for medical
device  sterilization  and propylene oxide for starch  modification as well as a
modest price  increase  adopted early in 2005 to help offset rising raw material
costs. Net sales for the encapsulated / nutritional products segment were $8,503
for the three months ended September 30, 2005 compared with $6,504 for the three
months ended  September  30, 2004,  an increase of $1,999 or 30.7% This


                                       17


increase  was due  principally  to increased  volumes sold in the domestic  food
market and approximately $1,800 associated with the Company's new pharmaceutical
and food business lines resulting from the June 30, 2005  acquisition of certain
assets  of  the  Loders  Croklaan  USA,  LLC  encapsulation,  agglomeration  and
granulation  business,  as  described  in Note 2. The Company  also  experienced
volume  improvements  in the animal health  industry  relating to  REASHURE(TM),
NITROSHURE(TM) and NIASHURE(TM),  our microencapsulated niacin product for dairy
cows, and the human choline market.  These increases were partially  offset by a
decline in volumes sold in the international food and the nutritional supplement
product  lines.  Net sales of $5,290 were  realized  for the three  months ended
September 30, 2005 for the BCP  Ingredients  (unencapsulated  feed  supplements)
segment, which markets choline additives for the poultry and swine industries as
well as industrial choline derivative products,  as compared with $3,681 for the
three months ended  September  30,  2004,  an increase of $1,609 or 43.7%.  This
increase was due to increased volumes sold in the dry choline,  aqueous choline,
and specialty industrial product lines, along with modest price increases in all
three product lines.

Gross Margin
------------

Gross margin for the three months ended  September 30, 2005  increased to $7,649
compared to $6,219 for the three months ended  September 30, 2004.  Gross margin
percentage  for the three months ended  September 30, 2005 was 36.2% compared to
35.8% for the three months ended  September 30, 2004.  Margins for the specialty
products segment  increased  slightly as increased sales volume,  in addition to
lower amortization  expense,  were partially offset by increases in raw material
prices and  distribution  costs.  Gross margin  percentage in the encapsulated /
nutritional  products segment also increased  slightly as margins were favorably
affected by increased production,  a result of greater sales volume as described
above. Margins for BCP Ingredients increased 6.8% and were favorably affected by
increased  production  volumes  of choline  chloride  and  specialty  derivative
products.

Operating Expenses
------------------

Operating  expenses for the three months  ended  September  30, 2005 were $2,918
compared to $2,789 for the three months ended September 30, 2004, an increase of
$129 or 4.6%.  This increase was primarily a result of increased  payroll costs,
charges for search fees and relocation expenses associated with new hires. Total
operating  expenses  as a  percentage  of sales were 13.8% for the three  months
ended  September 30, 2005 compared to 16.1% for the three months ended September
30, 2004. During the three months ended September 30, 2005 and 2004, the Company
spent $492 and $383, respectively, on Company-sponsored research and development
programs,  substantially all of which pertained to the Company's  encapsulated /
nutritional products segment for both food and animal feed applications.

Earnings From Operations
------------------------

As a result of the  foregoing,  earnings  from  operations  for the three months
ended  September 30, 2005 were $4,731 as compared to $3,430 for the three months
ended September 30, 2004.


                                       18


Other expenses (income)
-----------------------

Interest  income for the three  months ended  September  30, 2005 totaled $46 as
compared to $22 for the three months ended  September 30, 2004. This increase is
attributable to the increase in the average total cash balance. Interest expense
was $2 for the three months  ended  September  30, 2005  compared to $61 for the
three  months  ended  September  30,  2004.  This  decrease is the result of the
prepayment of the Company's  outstanding  loan balance in December  2004.  Other
income of $82 for the three months ended  September 30, 2005  represents the net
gain on the sale of equipment.

Income Tax Expense
------------------

The Company's  effective tax rate for the three months ended  September 30, 2005
and 2004 was 37.7% and 36.3%, respectively.

Net earnings
------------

As a result of the  foregoing,  net  earnings  were $3,024 for the three  months
ended  September  30, 2005 as compared  with $2,160 for the three  months  ended
September 30, 2004, an increase of 40.0%.

Nine months ended September 30, 2005 compared to nine months ended September 30,
2004

Net Sales
---------

Net sales for the nine months ended  September  30, 2005 were  $59,969  compared
with  $49,449 for the nine  months  ended  September  30,  2004,  an increase of
$10,520 or 21.3%. Net sales for the specialty  products segment were $22,088 for
the nine months  ended  September  30, 2005  compared  with $21,315 for the nine
months ended  September 30, 2004, an increase of $773 or 3.6%. This increase was
due  principally  to greater sales volumes of ethylene  oxide for medical device
sterilization  and propylene  oxide for starch  modification as well as a modest
price increase  adopted early in 2005 to help offset rising raw material  costs.
This increase was partially  offset by a decline in volumes sold in the ethylene
oxide blends  product line and single use ethylene  oxide  canisters  for use in
sterilization  equipment.  Net sales for the encapsulated / nutritional products
segment were $23,131 for the nine months ended  September 30, 2005 compared with
$18,527 for the nine months ended  September  30, 2004, an increase of $4,604 or
24.9%.  This  increase  was due  principally  to  increased  volumes sold in the
domestic food market and approximately  $1,800 associated with the Company's new
pharmaceutical  and food  business  lines  resulting  from  the  June  30,  2005
acquisition  of certain  assets of the Loders  Croklaan USA, LLC  encapsulation,
agglomeration and granulation business, as described in Note 2. The Company also
experienced  volume  improvements  in the animal  health  industry  relating  to
REASHURE(TM),  NITROSHURE(TM)  and NIASHURE(TM),  our  microencapsulated  niacin
product for dairy cows,  and the human  choline  market.  These  increases  were
partially offset by a decline in volumes sold in the international  food product
lines and the  nutritional  supplement  product line.  Net sales of $14,750 were
realized for the nine months  ended  September  30, 2005 in the BCP  Ingredients
segment  compared  with $9,607 for the nine months ended  September 30, 2004, an
increase of $5,143 or 53.5%.  This increase was due to increased volumes sold in
the dry choline,


                                       19


aqueous choline, and specialty industrial product lines, along with modest price
increases in all three product lines.

Gross Margin
------------

Gross margin for the nine months ended  September 30, 2005  increased to $21,943
compared to $17,855 for the nine months ended  September 30, 2004.  Gross margin
percentage for the nine months ended September 30, 2005 was 36.6% as compared to
36.1% for the nine months ended September 30, 2004. Gross margin  percentage for
the specialty products segment increased slightly as a result of increased sales
volume and  product mix in addition  to lower  amortization  expense,  partially
offset by increases in raw material prices and distribution  costs. Gross margin
percentage in the encapsulated / nutritional  products segment increased 2.9% as
margins were  favorably  affected by increased  production,  a result of greater
sales volume as described  above.  Gross margin  percentage  in BCP  Ingredients
increased  5.3% and was favorably  affected by increased  production  volumes of
choline chloride and specialty derivative products.

Operating Expenses
------------------

Operating  expenses for the nine months ended  September  30, 2005  increased to
$8,902 from $8,308 for the nine months ended  September 30, 2004, an increase of
$594 or 7.1%.  Total operating  expenses as a percentage of sales were 14.8% for
the nine months ended  September  30, 2005 compared to 16.8% for the nine months
ended September 30, 2004. The increase in operating  expense for the nine months
ended  September  30,  2005 was  principally  a result of new  hires,  increased
charges  for search fees  associated  with new hires and  associated  relocation
expenses.  These  increases  were  partially  offset by a  decrease  in  selling
expenses.  During the nine months ended September 30, 2005 and 2004, the Company
spent  $1,537  and  $1,252,  respectively,  on  Company-sponsored  research  and
development  programs,  substantially  all of which  pertained to the  Company's
encapsulated  /  nutritional  products  segment  for both food and  animal  feed
applications.

Earnings From Operations
------------------------

As a result of the foregoing, earnings from operations for the nine months ended
September  30, 2005 were $13,041 as compared to $9,547 for the nine months ended
September 30, 2004.

Other expenses (income)
-----------------------

Interest  income for the nine months  ended  September  30, 2005 totaled $155 as
compared to $74 for the nine months ended  September 30, 2004.  This increase is
attributable to the increase in the average total cash balance. Interest expense
was $6 for the nine months  ended  September  30, 2005  compared to $174 for the
nine  months  ended  September  30,  2004.  This  decrease  is the result of the
prepayment of the Company's  outstanding  loan balance in December  2004.  Other
income of $82 for the nine months ended  September 30, 2005  represents  the net
gain on the sale of equipment.


                                       20


Income Tax Expense
------------------

The Company's  effective  tax rate for the nine months ended  September 30, 2005
and 2004 was 37.3% compared to a 36.8% rate for the nine months ended  September
30, 2004

Net earnings
------------

As a result of the foregoing, net earnings were $8,322 for the nine months ended
September 30, 2005 as compared  with $5,977 for the nine months ended  September
30, 2004.


                                       21


                               FINANCIAL CONDITION
                               -------------------

                         LIQUIDITY AND CAPITAL RESOURCES
                         -------------------------------

Contractual Obligations
-----------------------

As part of the June 30,  2005  acquisition  of certain  assets  relating  to the
encapsulation,  agglomeration  and granulation  business of Loders Croklaan USA,
LLC, the asset purchase  agreement  provides for the  contingent  payment by the
Company of additional  consideration  based upon the volume of sales  associated
with one particular product acquired by the Company during the three year period
following the acquisition.  Such contingent consideration will be recorded as an
additional cost of the acquired product lines. No such contingent  consideration
has been earned or paid as of September 30, 2005.

The Company's other contractual  obligations and commitments principally include
obligations  associated  with  future  minimum  non-cancelable  operating  lease
obligations (including for the headquarters office space entered into in 2002).

The Company knows of no current or pending  demands on, or commitments  for, its
liquid assets that will materially affect its liquidity.

The Company expects its operations to continue  generating  sufficient cash flow
to fund working capital  requirements  and necessary  capital  investments.  The
Company is actively pursuing additional acquisition candidates.  As described in
Note 14, the Company,  on November 2, 2005,  through its wholly owned subsidiary
Balchem Minerals Corporation, entered into a definitive stock purchase agreement
with Chelated Minerals  Corporation  ("CMC"), a privately held Utah corporation,
and its shareholders to acquire all of the outstanding  capital stock of CMC for
a purchase  price of  $17,350.  CMC is a  manufacturer  and global  marketer  of
mineral  nutritional  supplements  for  livestock,  pet and poultry  feeds.  The
purchase price is subject to adjustment  based upon CMC's working  capital as of
the closing date.  The parties  anticipate  closing the  transaction  during the
fourth quarter of 2005. The Company could seek bank loans or access to financial
markets to fund such acquisitions,  its operations,  working capital,  necessary
capital investments or other cash requirements should it deem it necessary to do
so.

Cash
----

Cash and cash  equivalents  decreased  to $10,723  at  September  30,  2005 from
$12,734 at December 31, 2004.  The $2,011  decrease  resulted  primarily from an
increase in net cash provided by operating  activities and financing  activities
of  $9,827  and  $480,  respectively,  offset  by net  cash  used  in  investing
activities of $12,318  principally  for the acquisition of certain assets of the
Loders Croklaan USA, LLC fluidized bed encapsulation and granulation business on
June 30, 2005.  Working  capital  amounted to $24,768 at  September  30, 2005 as
compared to $23,505 at December 31, 2004, an increase of $1,263.


                                       22


Operating Activities
--------------------

Cash flows from operating  activities  provided $9,827 for the nine months ended
September  30, 2005  compared to $8,788 for the nine months ended  September 30,
2004. The increase in cash flows from operating  activities was primarily due to
an increase in earnings and accounts payable and accrued expenses  combined with
a decrease in prepaid  expenses  and prepaid  income  taxes.  This  increase was
partially  offset by an increase in accounts  receivable and  inventories  and a
decrease in depreciation and amortization  expense. The decrease in depreciation
and amortization resulted from the completion of amortization of a customer list
during the third quarter of 2004.

Investing Activities
--------------------

Property  and  equipment  expenditures  were  $1,186 for the nine  months  ended
September  30, 2005  compared to $820 for the nine months  ended  September  30,
2004.  Cash paid for the  acquisition of assets  relating to the Loders Croklaan
USA,  LLC  fluidized  bed  encapsulation  and  granulation  business,  including
acquisition  costs,  was $11,419.  With the  exception  of $985,  which was paid
during the quarter ended June 30, 2005,  all of such payment was made on July 1,
2005 from the Company's cash reserves.

Financing Activities
--------------------

In June 1999, the board of directors  authorized the repurchase of shares of the
Company's  outstanding  common stock over a two-year  period  commencing July 2,
1999. Under this program,  which was subsequently  extended, the Company had, as
of December 31, 2004,  repurchased a total 514,974  shares at an average cost of
$6.17 per share,  none of which remain in treasury at December 31, 2004. In June
2005,  the  board  of  directors  authorized  another  extension  to  the  stock
repurchase  program for up to an additional  600,000  shares,  that is, over and
above those 514,974 shares previously repurchased under the program.  During the
three  months  ended  September  30,  2005,  a total of 3,300  shares  have been
purchased  at an  average  cost of  $26.83  per  share,  all of which  remain in
treasury at September 30, 2005.  During the month of October  2005,  the company
purchased a total of 24,800 shares at an average cost of $ 26.92 per share.  The
Company intends to acquire shares from time to time at prevailing  market prices
if and to the extent it deems it advisable to do so based among other factors on
its assessment of corporate cash flow and market conditions.

There was no debt  outstanding  at  September  30,  2005.  On June 1, 2001,  the
Company  and  its  principal  bank  entered  into a Loan  Agreement  (the  "Loan
Agreement") providing for a term loan of $13,500 (the "Term Loan"), the proceeds
of which were used to fund the  acquisition  of certain  assets of DCV, Inc. and
its affiliate Ducoa L.P. During the quarter ended December 31, 2004, the Company
prepaid $7,839, the remaining balance of the Term Loan.  Borrowings at September
30, 2004 included  borrowings under the Term Loan bearing interest at LIBOR plus
1.25% (2.90% at September 30, 2004). Certain provisions of the Term Loan require
maintenance of certain financial  ratios,  limit future  borrowings,  and impose
certain other  requirements  as contained in the  agreement.  The Loan Agreement
also  provides  for a  short-term  revolving  credit  facility  of  $3,000  


                                       23


(the  "Revolving  Facility").  Borrowings  under  the  Revolving  Facility  bear
interest  at LIBOR  plus  1.00%.  No amounts  have been  drawn on the  Revolving
Facility as of September 30, 2005 and 2004. The Revolving  Facility was extended
and now expires on May 31, 2006.  Management believes that such facility will be
renewed in the normal course of business.

Indebtedness  under the Loan  Agreement is secured by  substantially  all of the
assets of the Company other than real properties.

Proceeds from stock  options  exercised  totaled  $1,263 and $1,814 for the nine
months ended September 30, 2005 and 2004,  respectively.  Dividend payments were
$685  and  $389  for  the  nine  months  ended  September  30,  2005  and  2004,
respectively.

Other Matters Impacting Liquidity
---------------------------------

The  Company  currently  provides  postretirement  benefits  in  the  form  of a
retirement  medical  plan  under  a  collective  bargaining  agreement  covering
eligible retired  employees of its Verona  facility.  The amount recorded on the
Company's  balance sheet as of September  30, 2005 for this  obligation is $979.
The postretirement plan is not funded.  Historical cash payments made under such
plan have approximated $50 per year.

Critical Accounting Policies
----------------------------

There  were  no  changes  to the  Company's  Critical  Accounting  Policies,  as
described in its December 31, 2004 Annual  Report on Form 10-K,  during the nine
months ended September 30, 2005.

Related Party Transactions
--------------------------

The Company was not engaged in related party  transactions  during the three and
nine months ended September 30, 2005 and all  transactions of the Company during
such period were at arms length.


                                       24


Item 3. Quantitative and Qualitative Disclosures about Market Risk

Cash and cash  equivalents  are invested  primarily  in money  market  accounts.
Accordingly,  we believe we have limited  exposure to market risk for changes in
interest  rates.  The  Company  has  no  derivative  financial   instruments  or
derivative  commodity  instruments,  nor does  the  Company  have any  financial
instruments  entered  into for trading or hedging  purposes.  Foreign  sales are
generally  billed  in U.S.  dollars.  The  Company  believes  that its  business
operations  are not exposed in any material  respect to market risk  relating to
foreign currency exchange risk or commodity price risk.


                                       25


Item 4. Controls and Procedures

(a)   Evaluation of Disclosure Controls and Procedures

      Pursuant  to the  requirements  of the  Sarbanes-Oxley  Act of  2002,  the
      Company's management,  under the supervision and with the participation of
      the Company's Chief Executive  Officer and Chief  Financial  Officer,  has
      evaluated, as of the end of the period covered by this Quarterly Report on
      Form 10-Q,  the  effectiveness  of the Company's  disclosure  controls and
      procedures  (including its internal  controls and procedures),  except for
      the   disclosure   controls  and   procedures   of  the  Loders   Croklaan
      encapsulation, agglomeration and granulation business, which were excluded
      from  management's  evaluation.  We  completed  the  acquisition  of  this
      business on June 30, 2005,  and are currently  conducting an assessment of
      the business' disclosure controls and procedures.  

      Based upon  management's  evaluation,  the Chief Executive Officer and the
      Chief Financial Officer have concluded that, as of the end of such period,
      the  Company's  disclosure  controls  and  procedures  were  effective  in
      identifying  the  information  required to be disclosed  in the  Company's
      periodic  reports  filed  with  the  Securities  and  Exchange  Commission
      ("SEC"),  including this Quarterly  Report on Form 10-Q, and ensuring that
      such  information is recorded,  processed,  summarized and reported within
      the time periods specified in the SEC's rules and forms.

(b)   Changes in Internal Controls

      During  the most  recent  fiscal  quarter,  there has been no  significant
      change in the Company's internal control over financial reporting that has
      materially  affected,  or is reasonably likely to materially  affect,  the
      Company's internal control over financial reporting.


                                       26


Part II.   Other Information

Item 6.    Exhibits

           Exhibit 31.1       Certification of Chief Executive  Officer pursuant
                              to Rule 13a-14(a).

           Exhibit 31.2       Certification of Chief Financial  Officer pursuant
                              to Rule 13a-14(a).

           Exhibit 32.1       Certification of Chief Executive  Officer pursuant
                              to Rule  13a-14(b)  and Section 1350 of Chapter 63
                              of Title 18 of the United States Code.

           Exhibit 32.2       Certification of Chief Financial  Officer pursuant
                              to Rule  13a-14(b)  and Section 1350 of Chapter 63
                              of Title 18 of the United States Code.

                                   SIGNATURES

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

                                                   BALCHEM CORPORATION
                                                   -------------------


                                                   By: /s/ Dino A. Rossi
                                                   ---------------------
                                                   Dino A. Rossi, President and
                                                   Chief Executive Officer

Date: November 8, 2005


                                       27


                                  Exhibit Index

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

Exhibit 31.1      Certification of Chief Executive Officer pursuant to Rule
                  13a-14(a).

Exhibit 31.2      Certification of Chief Financial Officer pursuant to Rule
                  13a-14(a).

Exhibit 32.1      Certification of Chief Executive Officer pursuant to Rule
                  13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the
                  United States Code.

Exhibit 32.2      Certification of Chief Financial Officer pursuant to Rule
                  13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the
                  United States Code.


                                       28