SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   ----------

                                    FORM 10-Q

(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 1-10435

                          STURM, RUGER & COMPANY, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                   06-0633559
---------------------------------------          -------------------------------
 (State or other jurisdiction of                    (I.R.S. employer
 incorporation or organization)                   identification no.)

   Lacey Place, Southport, Connecticut                        06890
---------------------------------------          -------------------------------
(Address of principal executive offices)                   (Zip code)

                                 (203) 259-7843
                                 ---------------
              (Registrant's telephone number, including area code)

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

      The number of shares outstanding of the issuer's common stock as of
October 31, 2005: Common Stock, $1 par value - 26,910,720.

                                  Page 1 of 24



                                      INDEX

                          STURM, RUGER & COMPANY, INC.


                                                                                   
PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

         Condensed balance sheets -- September 30, 2005 and December 31, 2004          3

         Condensed statements of income--Three months ended September 30, 2005 and
         2004; Nine months ended September 30, 2005 and 2004                           5

         Condensed statements of cash flows--Nine months ended September 30, 2005      6
         and 2004

         Notes to condensed financial statements -- September 30, 2005                 7

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of
         Operations                                                                   14

Item 3.  Quantitative and Qualitative Disclosures About Market Risk                   20

Item 4.  Controls and Procedures                                                      21

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                            22

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

Item 3.  Defaults Upon Senior Securities                                              22

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

Item 5.  Other Information                                                            22

Item 6.  Exhibits                                                                     23

SIGNATURES                                                                            24


                                        2



PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)
       STURM, RUGER & COMPANY, INC.

       CONDENSED BALANCE SHEETS
         (Dollars in thousands, except per share data)



                                                      September 30,  December 31,
                                                          2005          2004
                                                      -------------  ------------
                                                                       (Note)
                                                               
ASSETS

Current Assets
   Cash and cash equivalents                          $       3,295  $      4,841
   Short-term investments                                    18,447        28,430
   Trade receivables, less allowances for
       doubtful accounts ($373 and $373) and
       discounts ($697 and $555)                             19,600        16,082
   Inventories:
       Finished products                                     11,591        13,289
       Materials and products in process                     41,158        36,230
                                                      -------------  ------------
                                                             52,749        49,519
                                                      -------------  ------------
   Deferred income taxes                                      6,179         6,445
   Prepaid expenses and other current assets                  5,306         4,383
                                                      -------------  ------------
                                Total current assets        105,576       109,700

Property, plant and equipment                               162,119       160,434
       Less allowances for depreciation                    (136,041)     (132,860)
                                                      -------------  ------------
                                                             26,078        27,574
Deferred income taxes                                           833         1,178
Other assets                                                  8,788         8,489
                                                      -------------  ------------
Total Assets                                          $     141,275  $    146,941
                                                      =============  ============


                                        3


PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

    STURM, RUGER & COMPANY, INC.

    CONDENSED BALANCE SHEETS
     (Dollars in thousands, except per share data)



                                                       September 30,   December 31,
                                                           2005            2004
                                                       -------------   ------------
                                                                          (Note)
                                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities
  Trade accounts payable and accrued expenses          $       4,594   $      5,281
  Product liability                                            1,584          1,968
  Employee compensation and benefits                           6,402          5,868
  Workers' compensation                                        5,433          5,387
  Income taxes                                                   910            768
                                                       -------------   ------------
                            Total current liabilities         18,923         19,272

Accrued pension liability                                      6,465          6,337
Product liability accrual                                      1,092          1,164
Contingent liabilities - Note 8                                    -              -

Stockholders' Equity
  Common Stock, non-voting, par value $1:
      Authorized shares 50,000; none issued                        -              -
  Common Stock, par value $1: Authorized shares -
      40,000,000; issued and outstanding 26,910,700           26,911         26,911
  Additional paid-in capital                                   2,508          2,508
  Retained earnings                                           95,651        101,024
  Accumulated other comprehensive income (loss)              (10,275)       (10,275)
                                                       -------------   ------------
Total Stockholders' Equity                                   114,795        120,168
                                                       -------------   ------------
Total Liabilities and Stockholders' Equity             $     141,275   $    146,941
                                                       =============   ============


Note:

      The balance sheet at December 31, 2004 has been derived from the audited
      financial statements at that date but does not include all the information
      and footnotes required by accounting principles generally accepted in the
      United States of America for complete financial statements.

      See notes to condensed financial statements.

                                        4


STURM, RUGER & COMPANY, INC.

CONDENSED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands, except per share data)



                                       Three Months Ended    Nine Months Ended
                                          September 30,         September 30,
                                         2005      2004         2005     2004
                                       ------------------    -----------------
                                                           
Firearms sales                         $29,006   $ 29,063    $96,826   $92,798
Castings sales                           6,084      6,317     16,918    15,531
                                       -------   --------    -------   -------

Net sales                               35,090     35,380    113,744   108,329

Cost of products sold                   30,190     30,382     91,351    86,358
                                       -------   --------    -------   -------
         Gross profit                    4,900      4,998     22,393    21,971

Expenses:
     Selling                             4,841      4,504     13,051    12,519
     General and administrative          1,729      1,410      4,991     4,747
                                       -------   --------    -------   -------
                                         6,570      5,914     18,042    17,266
                                       -------   --------    -------   -------
Operating income(loss)                  (1,670)      (916)     4,351     4,705

Gain on sale of real estate                  0        874          0       874
Other income-net                            35          9        156        92
                                       -------   --------    -------   -------
     Total other income                     35        883        156       966
                                       -------   --------    -------   -------

     Income(loss) before income taxes   (1,635)       (33)     4,507     5,671

Income taxes (benefit)                    (656)       (13)     1,807     2,274
                                       -------   --------    -------   -------

                   Net income(loss)    $  (979)  $    (20)   $ 2,700   $ 3,397
                                       =======   ========    =======   =======

Earnings(loss) per share
         Basic                         $ (0.04)  $   0.00    $  0.10   $  0.13
                                       =======   ========    =======   =======
         Diluted                       $ (0.04)  $   0.00    $  0.10   $  0.13
                                       =======   ========    =======   =======

Cash dividends per share               $  0.10   $   0.10    $  0.30   $  0.50
                                       =======   ========    =======   =======

Average shares outstanding
         Basic                          26,911     26,911     26,911    26,911
                                       =======   ========    =======   =======
         Diluted                        26,911     26,911     26,911    26,940
                                       =======   ========    =======   =======


See notes to condensed financial statements.

                                        5


STURM, RUGER & COMPANY, INC.

CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in thousands)



                                                                                Nine Months Ended September 30,
                                                                                    2005             2004
                                                                                ------------      ----------
                                                                                            
Cash Used by Operating Activities                                                 ($    680)      ($    572)

Investing Activities
   Property, plant and equipment additions                                           (2,777)         (4,297)
   Purchases of short-term investments                                              (91,412)        (95,712)
   Proceeds from maturities of short-term investments                               101,396         112,811
   Proceeds from sale of real estate                                                      0           1,580
                                                                                  ---------       ---------
                    Cash provided by investing activities                             7,207          14,382
                                                                                  ---------       ---------

Financing Activities
   Dividends paid                                                                    (8,073)        (13,455)
                                                                                  ---------       ---------
                                 Cash used by financing activities                   (8,073)        (13,455)
                                                                                  ---------       ---------

Increase (decrease) in cash and cash equivalents                                     (1,546)            355

              Cash and cash equivalents at beginning of period                        4,841           3,446
                                                                                  ---------       ---------

                     Cash and cash equivalents at end of period                    $  3,295        $  3,801
                                                                                  =========       =========


See notes to condensed financial statements.

                                       6


STURM, RUGER & COMPANY, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2005

NOTE 1 -- BASIS OF PRESENTATION

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

      In the opinion of management, the accompanying unaudited condensed
financial statements include all adjustments, consisting of normal recurring
accruals, considered necessary for a fair presentation of the results of the
interim periods. Operating results for the nine months ended September 30, 2005
are not necessarily indicative of the results to be expected for the full year
ending December 31, 2005. These financial statements have been prepared on a
basis that is substantially consistent with the accounting principles applied in
our Annual Report on Form 10-K for the year ended December 31, 2004.

NOTE 2--SIGNIFICANT ACCOUNTING POLICIES

      Organization: Sturm, Ruger & Company, Inc. ("Company") is principally
engaged in the design, manufacture, and sale of firearms and investment
castings. The Company's design and manufacturing operations are located in the
United States. Substantially all sales are domestic. The Company's firearms are
sold through a select number of independent wholesale distributors to the
sporting and law enforcement markets. Investment castings are sold either
directly or through manufacturers' representatives to companies in a wide
variety of industries.

      Use of Estimates: The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from those
estimates.

      Principles of Consolidation: The financial statements have been prepared
from the Company's books and records and include all of the Company's accounts.
All significant intercompany accounts and transactions have been eliminated.
Certain prior year balances may have been reclassified to conform with current
year presentation.

      Stock Incentive and Bonus Plans: The Company accounts for employee stock
options under Accounting Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees." The Company has adopted the disclosure-only provisions of
Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for
Stock-Based Compensation" as amended by SFAS No. 148, "Accounting for
Stock-Based Compensation-Transition and Disclosure." Had compensation expense
for the Plans been determined in accordance with SFAS No. 123 (using the
Black-Scholes option-pricing model), the Company's net income and earnings per
share would have been reduced to the following pro forma amounts (in thousands,
except per share data):

                                       7


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) -- CONTINUED



                                              Three Months Ended September 30,     Nine Months Ended September 30,
                                              --------------------------------     -------------------------------
                                                     2005        2004                      2005       2004
                                                    ------      ------                   -------    -------
                                                                                        
Net Income(loss):
    As reported                                     ($ 979)     ($  20)                  $ 2,700    $ 3,397
    Deduct: Employee compensation expense
      determined under fair value method,
      net of tax                                        (7)         (5)                      (16)       (24)
                                                    ------      ------                   -------    -------
    Pro forma                                       ($ 986)     ($  25)                  $ 2,684    $ 3,373
                                                    ======      ======                   =======    =======
Basic Earnings(loss) per Share:
    As reported                                     ($0.04)     ($0.00)                  $  0.10    $  0.13
    Pro forma                                       ($0.04)     ($0.00)                  $  0.10    $  0.13
                                                    ======      ======                   =======    =======
Diluted Earnings(loss) per Share:
    As reported                                     ($0.04)     ($0.00)                  $  0.10    $  0.13
    Pro forma                                       ($0.04)     ($0.00)                  $  0.10    $  0.13
                                                    ======      ======                   =======    =======


      The fair value of stock-based compensation expense was computed using the
Black-Scholes option-pricing model with the following weighted average
assumptions: dividend yield of 8.0%, expected volatility of 34.3%, risk free
rate of return of 2.0%, and expected lives of 5 years. The estimated fair value
of options granted is subject to the assumptions made and if the assumptions
changed, the estimated fair value amounts could be significantly different. On
August 1, 2005, a total of 40,000 stock options were issued to two new
non-employee directors of the Company.

      Recent Accounting Pronouncements: In November 2004, the Financial
Accounting Standards Board ("FASB") issued SFAS 151, "Inventory Costs -- an
amendment of ARB No. 43, Chapter 4" which clarifies the accounting for abnormal
amounts of idle facility expense, freight, handling costs, and wasted material.
SFAS 151 requires that these costs be recognized as current period charges
regardless of whether they are abnormal. In addition, SFAS 151 requires that
allocation of fixed production overheads to the costs of manufacturing be based
on the normal capacity of the production facilities. SFAS 151 is effective for
fiscal years beginning after June 15, 2005. The Company has not completed its
evaluation of the impact that the adoption of this statement will have on its
financial position or results of operations.

      In December 2004, the FASB issued SFAS No. 123R, "Share-Based Payment",
which requires that the cost resulting from all share-based payment transactions
be recognized in the financial statements. This Statement requires a public
entity to measure the cost of employee services received in exchange for an
award of equity instruments based on the grant-date fair value of the award.
That cost will be recognized over the period during which an employee is
required to provide service in exchange for the award. SFAS 123R is effective
for fiscal years beginning after June 15, 2005. The Company does not expect the
adoption of this statement to have a material effect on its financial position
or results of operations.

NOTE 3 -- INVENTORIES

      Inventories are valued using the last-in, first-out (LIFO) method. An
actual valuation of inventory under the LIFO method can be made only at the end
of each year based on the inventory levels and costs existing at that time.
Accordingly, interim LIFO calculations must necessarily be based on management's
estimates of expected year-end inventory levels and costs. Because these are
subject to many forces beyond management's control, interim results are subject
to the final year-end LIFO inventory valuation.

                                       8


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) -- CONTINUED

NOTE 4 -- INCOME TAXES

      The Company's 2005 and 2004 effective tax rate differs from the statutory
tax rate due to state income taxes. Total income tax payments during the nine
months ended September 30, 2005 and 2004 were $3.1 million and $2.6 million,
respectively.

NOTE 5 -- PENSION PLANS

      The Company sponsors two defined benefit pension plans which cover
substantially all employees. A third defined benefit plan is non-qualified and
covers certain executive officers of the Company. The estimated cost of these
plans is summarized below:



                                                    Three Months Ended September 30,    Nine Months Ended September 30,
                                                    --------------------------------    -------------------------------
                                                          2005        2004                    2005          2004
                                                         ------      ------                  -------      --------
                                                                                              
Service cost                                             $  332      $  210                  $   997      $    947

Interest cost                                               677         421                    2,032         1,892

Expected return on plan assets                             (795)       (453)                  (2,387)       (2,031)

Amortization of prior service cost                           70          82                      211           363

Recognized actuarial gains                                  185         109                      555           485
                                                         ------      ------                  -------      --------

     Net periodic pension cost                           $  469      $  369                  $ 1,408      $  1,656
                                                         ======      ======                  =======      ========


NOTE 6 -- BASIC AND DILUTED EARNINGS PER SHARE

      Basic earnings per share is based upon the weighted average number of
common shares outstanding during the period. Diluted earnings per share reflect
the impact of options outstanding using the treasury stock method, when
applicable. For the three months ended September 30, 2005 and 2004, the treasury
stock method would have been antidilutive, therefore the weighted average number
of common shares were used for these periods' diluted earnings per share
calculation. This resulted in diluted weighted-average shares outstanding for
the three and nine months ended September 30, 2005 and 2004 of 26,911,000 and
26,911,000, and 26,911,000 and 26,940,000, respectively.

NOTE 7 -- COMPREHENSIVE INCOME

      As there were no non-owner changes in equity during the first nine months
of 2005 and 2004, total comprehensive income(loss) equals net income(loss) for
the three and nine months ended September 30, 2005 and 2004, or ($1.0) million
and ($0.0) million, and $2.7 million and $3.4 million, respectively.

                                       9


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) -- CONTINUED

NOTE 8 -- CONTINGENT LIABILITIES

      As of September 30, 2005, the Company is a defendant in approximately 6
lawsuits involving its products and is aware of certain other such claims. These
lawsuits and claims fall into two categories:

            (i)   those that claim damages from the Company related to allegedly
                  defective product design which stem from a specific incident.
                  These lawsuits and claims are based principally on the theory
                  of "strict liability" but also may be based on negligence,
                  breach of warranty, and other legal theories; and

            (ii)  those brought by cities, municipalities, counties, and
                  individuals against firearms manufacturers, distributors and
                  dealers seeking to recover damages allegedly arising out of
                  the misuse of firearms by third parties in the commission of
                  homicides, suicides and other shootings involving juveniles
                  and adults. The complaints by municipalities seek damages,
                  among other things, for the costs of medical care, police and
                  emergency services, public health services, and the
                  maintenance of courts, prisons, and other services. In certain
                  instances, the plaintiffs seek to recover for decreases in
                  property values and loss of business within the city due to
                  criminal violence. In addition, nuisance abatement and/or
                  injunctive relief is sought to change the design, manufacture,
                  marketing and distribution practices of the various
                  defendants. These suits allege, among other claims, strict
                  liability or negligence in the design of products, public
                  nuisance, negligent entrustment, negligent distribution,
                  deceptive or fraudulent advertising, violation of consumer
                  protection statutes and conspiracy or concert of action
                  theories. Most of these cases do not allege a specific injury
                  to a specific individual as a result of the misuse or use of
                  any of the Company's products.

      Management believes that, in every case, the allegations are unfounded,
and that the shootings and any results therefrom were due to negligence or
misuse of the firearms by third-parties or the claimant, and that there should
be no recovery against the Company. Defenses further exist to the suits brought
by cities, municipalities, and counties based, among other reasons, on
established state law precluding recovery by municipalities for essential
government services, the remoteness of the claims, the types of damages sought
to be recovered, and limitations on the extraterritorial authority which may be
exerted by a city, municipality, county or state under state and federal law,
including State and Federal Constitutions.

The only case against the Company alleging liability for criminal shootings by
third-parties to ever be permitted to go before a constitutional jury, Hamilton,
et al. v. Accu-tek, et al., resulted in a defense verdict in favor of the
Company on February 11, 1999. In that case, numerous firearms manufacturers and
distributors had been sued, alleging damages as a result of alleged negligent
sales practices and "industry-wide" liability. The Company and its marketing and
distribution practices were exonerated from any claims of negligence in each of
the seven cases decided by the jury. In subsequent proceedings involving other
defendants, the New York Court of Appeals as a matter of law confirmed that 1)
no legal duty existed under the circumstances to prevent or investigate criminal
misuses of a manufacturer's lawfully made products; and 2) liability of firearms
manufacturers could not be apportioned under a market share theory. More
recently, the New York Court of Appeals on October 21, 2003 declined to hear the
appeal from the decision of the New York Supreme Court, Appellate Division,
affirming the dismissal of New York Attorney General Eliot Spitzer's public
nuisance suit against the Company and other manufacturers and distributors of
firearms. In its decision, the Appellate Division relied heavily on Hamilton in
concluding that it was "legally inappropriate," "impractical," "unrealistic" and
"unfair" to attempt to hold firearms manufacturers responsible under theories of
public nuisance for the criminal acts of others.

                                       10


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) -- CONTINUED

      Of the lawsuits brought by municipalities or a state Attorney General,
twenty have been concluded: Atlanta - dismissal by intermediate Appellate Court,
no further appeal; Bridgeport - dismissal affirmed by Connecticut Supreme Court;
County of Camden - dismissal affirmed by U.S. Third Circuit Court of Appeals;
Miami - dismissal affirmed by intermediate appellate court, Florida Supreme
Court declined review; New Orleans - dismissed by Louisiana Supreme Court,
United States Supreme Court declined review; Philadelphia - U.S. Third Circuit
Court of Appeals affirmed dismissal, no further appeal; Wilmington - dismissed
by trial court, no appeal; Boston - voluntary dismissal with prejudice by the
City at the close of fact discovery; Cincinnati - voluntarily withdrawn after a
unanimous vote of the city council; Detroit - dismissed by Michigan Court of
Appeals, no appeal; Wayne County - dismissed by Michigan Court of Appeals, no
appeal; New York State - Court of Appeals denied plaintiff's petition for leave
to appeal the Intermediate Appellate Court's dismissal, no further appeal;
Newark - Superior Court of New Jersey Law Division for Essex County dismissed
the case with prejudice; City of Camden - dismissed on July 7, 2003, not
reopened; Jersey City - voluntarily dismissed and not re-filed; St. Louis -
Missouri Supreme Court denied plaintiffs' motion to appeal Missouri Appellate
Court's affirmance of dismissal; Chicago - Illinois Supreme Court denied
plaintiffs' petition for rehearing; and Los Angeles City, Los Angeles County,
and San Francisco - Appellate Court affirmed summary judgment in favor of
defendants, no further appeal.

      On September 26, 2005, the Cleveland municipal lawsuit was dismissed due
to Cleveland's failure to prosecute the case. Cleveland has until January 23,
2006 to re-file the case.

      The dismissal of the Washington, D.C. municipal lawsuit was sustained on
appeal, but individual plaintiffs were permitted to proceed to discovery and
attempt to identify the manufacturers of the firearms used in their shootings as
"machine guns" under the city's "strict liability" law. On October 19, 2004, the
D.C. Court of Appeals vacated the court's judgment, which dismissed the city's
claim against firearms manufacturers but let stand certain individuals' claims
against the manufacturers of firearms allegedly used in criminal assaults
against plaintiffs under the Washington, D.C. "Strict Liability Act," subject to
proof of causation. The appellate court in an en banc hearing unanimously
dismissed all negligence and public nuisance claims, but let stand individual
claims based upon a Washington, D.C. act imposing "strict liability" for
manufacturers of "machine guns." Based on present information, none of the
Company's products have been identified with any of the criminal assaults which
form the basis of the individual claims. The writ of certiorari to the United
States Supreme Court regarding the constitutionality of the Washington, D.C. act
was denied and the case has been remanded to the trial court for further
proceedings.

      The Indiana Court of Appeals affirmed the dismissal of the Gary case by
the trial court, but the Indiana Supreme Court reversed this dismissal and
remanded the case for discovery proceedings on December 23, 2003. Gary is
scheduled to begin trial in 2009. New York City case is presently scheduled to
begin trial in November, 2005.

      In the NAACP case, on May 14, 2003, an advisory jury returned a verdict
rejecting the NAACP's claims. On July 21, 2003, Judge Jack B. Weinstein entered
an order dismissing the NAACP lawsuit, but this order contained lengthy dicta
which defendants believe are contrary to law and fact. Appeals by both sides
were filed, but plaintiffs withdrew their appeal. On August 3, 2004, the United
States Court of Appeals for the Second Circuit granted the NAACP's motion to
dismiss the defendants' appeal of Judge Weinstein's order denying defendants'
motion to strike his dicta made in his order dismissing the NAACP's case, and
the defendants' motion for summary disposition was denied as moot. The ruling of
the Second Circuit effectively confirmed the decision in favor of defendants and
brought this matter to a conclusion.

                                       11


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) -- CONTINUED

      Legislation has been passed in approximately 34 states precluding suits of
the type brought by the municipalities mentioned above, and similar federal
legislation has been introduced in the U.S. Congress. It passed the House by a
2-to-1 bipartisan majority and had over 54 co-sponsors in the Senate. It was
considered by the Senate in February 2004, but failed to gain final passage
after it was encumbered with numerous non-germane amendments. It was
reintroduced in early 2005, and Senate hearings were held in March 2005. The
"Protection of Lawful Commerce in Arms Act" was passed by the U.S. Senate by a
2-to-1 margin in August, 2005. On October 20, 2005, the House passed this act
with a bipartisan vote of 283-144, and this bill was signed by President Bush on
October 26, 2005. Motions to dismiss the remaining cases will be filed when
timely, based upon this new law.

      Punitive damages, as well as compensatory damages, are demanded in many of
the lawsuits and claims. Aggregate claimed amounts presently exceed product
liability accruals and applicable insurance coverage. For claims made after July
10, 2000, coverage is provided on an annual basis for losses exceeding $5
million per claim, or an aggregate maximum loss of $10 million annually, except
for certain new claims which might be brought by governments or municipalities
after July 10, 2000, which are excluded from coverage.

      Provision is made for product liability claims based upon many factors
related to the severity of the alleged injury and potential liability exposure,
based upon prior claim experience. Because our experience in defending these
lawsuits and claims is that unfavorable outcomes are typically not probable or
estimable, only in rare cases is an accrual established for such costs. In most
cases, an accrual is established only for estimated legal defense costs. Product
liability accruals are periodically reviewed to reflect then-current estimates
of possible liabilities and expenses incurred to date and reasonably anticipated
in the future. Threatened product liability claims are reflected in our product
liability accrual on the same basis as actual claims; i.e., an accrual is made
for reasonably anticipated possible liability and claims-handling expenses on an
ongoing basis.

      A range of reasonably possible loss relating to unfavorable outcomes
cannot be made. However, in the product liability cases in which a dollar amount
of damages is claimed, the amount of damages claimed, which totaled $1.6 million
at September 30, 2005, is set forth as an indication of possible maximum
liability that the Company might be required to incur in these cases (regardless
of the likelihood or reasonable probability of any or all of this amount being
awarded to claimants) as a result of adverse judgments that are sustained on
appeal.

      Product liability claim payments are made when appropriate if, as, and
when claimants and the Company reach agreement upon an amount to finally resolve
all claims. Legal costs are paid as the lawsuits and claims develop, the timing
of which may vary greatly from case to case. A time schedule cannot be
determined in advance with any reliability concerning when payments will be made
in any given case.

      The Company management monitors the status of known claims and the product
liability accrual, which includes amounts for asserted and unasserted claims.
While it is not possible to forecast the outcome of litigation or the timing of
costs, in the opinion of management, after consultation with special and
corporate counsel, it is not probable and is unlikely that litigation, including
punitive damage claims, will have a material adverse effect on the financial
position of the Company, but may have a material impact on the Company's
financial results for a particular period.

      The Company has reported all cases instituted against it through June 30,
2005 and the results of those cases, where terminated, to the S.E.C. on its
previous Form 10-K and 10-Q reports, to which reference is hereby made.

                                       12


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) -- CONTINUED

NOTE 9--RELATED PARTY TRANSACTIONS

      For the three and nine months ended September 30, 2005 and 2004, the
Company paid Newport Mills, of which William B. Ruger, Jr., Chairman and Chief
Executive Officer of the Company, is the sole proprietor, $60,750 and $182,250,
and $60,750 and $182,250, respectively, for storage rental and office space.

NOTE 10--OPERATING SEGMENT INFORMATION

      The Company has two reportable segments: firearms and investment castings.
The firearms segment manufactures and sells rifles, pistols, revolvers, and
shotguns principally to a select number of independent wholesale distributors
primarily located in the United States. The investment castings segment consists
of two operating divisions which manufacture and sell titanium and steel
investment castings. Selected operating segment financial information follows
(in thousands):



                                        Three Months Ended September 30,       Nine Months Ended September 30,
                                        -------------------------------        -------------------------------
                                            2005                2004              2005               2004
                                        -----------          ----------        ----------          -----------
                                                                                       
Net Sales

     Firearms                            $   29,006          $  29,063         $   96,826          $  92,798
     Castings
          Unaffiliated                        6,084              6,317             16,918             15,531
          Intersegment                        5,123              3,695             13,794             11,694
                                         ----------          ---------         ----------          ---------
                                             11,207             10,012             30,712             27,225
     Eliminations                            (5,123)            (3,695)           (13,794)           (11,694)
                                         ----------          ---------         ----------          ---------
                                         $   35,090          $  35,380         $  113,744          $ 108,329
                                         ==========          =========         ==========          =========
Income (Loss) Before 
Income Taxes

     Firearms                                (1,510)         $     307         $    4,660          $   8,368
     Castings                                  (367)            (1,375)              (704)            (3,686)
     Corporate                                  242              1,035                551                989
                                         ----------          ---------         ----------          ---------
                                         ($   1,635)         ($     33)        $    4,507          $   5,671
                                         ==========          =========         ==========          =========




                           September 30,    December 31,
                               2005            2004
                           ------------     ------------
                                      
Identifiable Assets
     Firearms              $    79,119      $     77,049
     Castings                   21,869            19,581
     Corporate                  40,287            50,311
                           -----------      ------------
                           $   141,275      $    146,941
                           ===========      ============


                                       13


ITEM2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

COMPANY OVERVIEW

      Sturm, Ruger & Company, Inc. (the "Company") is principally engaged in the
design, manufacture, and sale of firearms and precision investment castings. The
Company's design and manufacturing operations are located in the United States.
Substantially all sales are domestic.

      The Company is the only U.S. firearms manufacturer which offers products
in all four industry product categories - rifles, shotguns, pistols, and
revolvers. The Company's firearms are sold through a select number of
independent wholesale distributors principally to the commercial sporting
market.

      Investment castings manufactured are of titanium and steel alloys.
Investment castings are sold either directly to or through manufacturers'
representatives to companies in a wide variety of industries.

      Because many of the Company's competitors are not subject to public filing
requirements and industry-wide data is generally not available in a timely
manner, the Company is unable to compare its performance to other companies or
specific current industry trends. Instead, the Company measures itself against
its own historical results.

      The Company does not consider its overall firearms business to be
predictably seasonal; however, sales of certain models of firearms are usually
lower in the third quarter of the year.

Results of Operations

      Consolidated net sales of $35.1 million were achieved by the Company for
the three months ended September 30, 2005. This represents a decrease of 0.8%
from 2004 consolidated net sales of $35.4 million. Sales for the nine month
period ended September 30, 2005 were $113.7 million, an increase of $5.4 million
or 5.0% over sales of $108.3 million in the comparable 2004 period.

      Firearms segment net sales decreased by $0.1 million, or 0.2%, in the
third quarter of 2005 to $29.0 million from $29.1 million in the third quarter
of the prior year. For the nine months ended September 30, 2005, firearms
segment net sales increased by $4.0 million, to $96.8 million from $92.8 million
in the corresponding 2004 period. Firearms unit shipments decreased 12.8% for
the three-month period ended September 30, 2005 and increased 0.1% for the
nine-month period ended September 30, 2005 from the comparable 2004 periods. For
the quarter ended September 30, 2005, shipments of revolvers, rifles, and
pistols were below the third quarter of 2004, while shotgun shipments exceeded
2004. Production issues, principally those affecting new revolver and rifle
models, significantly curtailed new revolver and rifle shipments during the
quarter ended September 30, 2005. The decline in rifle shipments was mitigated
by a dealer-driven rebate program for M77 bolt-action rifles in effect in August
and September of 2005. The increase in shotgun shipments during the quarter
reflected greater availability of the side-by-side model. Change in overall
product mix from lower priced products to higher priced products and pricing
increases resulted in a lesser decrease in sales versus unit shipments for the
quarter ended September 30, 2005.

      For the nine-month period ended September 30, 2005, shipments of pistols
and shotguns increased compared to 2004, while shipments of revolvers and rifles
declined from 2004. The increase in shipments of pistols for the nine months
ended September 30, 2005 was attributable to the popularity of the new Ruger
MKIII rimfire and Ruger P345 centerfire models, while the increase in shotguns
for the nine months ended September 30, 2005 reflected greater availability of
the side-by-side model. The decrease in revolvers and rifles was due, in part,
to the aforemen-

                                       14


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

tioned production issues related to revolvers and rifles. The decrease in rifle
shipments was partially offset by the aforementioned dealer-driven rebate
program for M77 bolt-action rifles in effect in August and September of 2005 and
a dealer-driven rebate program for 10/22 rifles in effect in May and June of
2005. Change in overall product mix from lower priced products to higher priced
products and pricing increases resulted in a greater increase in sales versus
unit shipments for the nine months ended September 30, 2005.

      Casting segment net sales decreased by $0.2 million or 3.7% to $6.1
million for the three month period ended September 30, 2005 from the three month
period ended September 30, 2004 due to decreased demand for steel castings. For
the nine month period ended September 30, 2005, casting segment net sales
increased 9.0% or $1.4 million to $16.9 million, reflecting an increase in
demand for titanium castings. Increased sales were primarily generated from
existing customers in a variety of industries.

      Consolidated cost of products sold for the three and the nine months ended
September 30, 2005 were $30.2 million and $91.4 million, respectively, compared
to $30.4 million and $86.4 million for the three and nine months ended September
30, 2004, representing a decrease of 0.6% and an increase of 5.8%, respectively.
The slight decrease for the quarter ended September 30, 2005 is attributable to
improved operating efficiencies in the castings segment, largely offset by
increased unitary overhead expenses resulting from a reduction in firearms
production volume caused in part by production issues, principally those
affecting new revolver and rifle models, and increased product liability costs.
For the nine month period ended September 30, 2005, the increase in cost was
attributable to increased firearms and castings sales, the aforementioned
increased unitary overhead expenses in the firearms segment and increased
product liability costs.

      For the third quarter of 2005, gross profit as a percent of sales
decreased to 14.0% from 14.1% in the third quarter of 2004. Gross profit as a
percentage of net sales was 19.7% for the nine month period ended September 30,
2005 as compared to 20.3% in the comparable 2004 period. Gross margin
deterioration for quarter ended September 30, 2005 was primarily due to less
efficient firearms production caused by lower rates of production and increased
product liability costs, partially offset by improved castings manufacturing
efficiency. Margin deterioration during the nine month period ended September
30, 2005 resulted from less efficient firearms production caused by lower rates
of production and increased product liability expense, partially offset by the
benefits of increased castings sales volume and improved castings manufacturing
efficiency.

      Selling, general and administrative expenses of $6.6 million and $18.0
million for the three and nine months ended September 30, 2005, respectively,
increased 11.1% and 4.5% from the corresponding periods of 2004. The increases
for both the three and nine months periods ended September 30, 2005 were
primarily attributable to increased personnel related expenses, and additional
firearm promotional and advertising expenses.

      Other income decreased by $0.8 million for both the three and nine months
ended September 30, 2005. Included in other income for the three and nine months
ended September 30, 2004 is a $0.9 million gain from the sale of the property
and building that housed the Company's Uni-Cast division prior to its sale in
2000.

      The effective income tax rate of 40.1% in the three months and nine months
ended September 30, 2005 remained consistent with the income tax rate in the
corresponding 2004 periods.

      As a result of the foregoing factors, consolidated net income decreased
$1.0 million for the three months ended September 30, 2005 from a breakeven for
the three months ended September 30, 2004, and decreased $0.7 million, or 20.5%,
from $3.4 million for the nine months ended September 30, 2004 to $2.7 million
for the nine months ended September 30, 2005.

                                       15


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

Financial Condition

OPERATIONS

      At September 30, 2005, the Company had cash, cash equivalents and
short-term investments of $21.7 million, working capital of $86.7 million and a
current ratio of 5.6 to 1.

      Cash used by operating activities was $0.7 million and $0.6 million for
the nine months ended September 30, 2005 and 2004, respectively. The cash usage
in operations resulted from net income and non-cash expenses being offset by
unfavorable fluctuations in operating accounts, principally increases in
accounts receivable and inventory.

      Until November 30, 2004, the Company followed a common industry practice
of offering a "dating plan" to its firearms customers on selected products,
which allowed the customer to buy the products commencing in December, the start
of the Company's marketing year, and pay for them on extended terms. Discounts
were offered for early payment. The dating plan provided a revolving payment
plan under which payments for all shipments made during the period December
through February were made by April 30. Shipments made in subsequent months were
paid for within a maximum of 120 days. On December 1, 2004, the Company modified
the payment terms on these selected products whereby payment is now due 45 days
after shipment. Discounts are offered for early payment. Dating plan receivable
balances were $10.4 million at September 30, 2005 compared to $3.7 million at
September 30, 2004. The increase in the dating plan receivable balance at
September 30, 2005 is principally attributable to extended payment terms offered
in connection with the dealer-driven rebate program for M77 bolt-action rifles
in effect in August and September of 2005.

      The Company purchases its various raw materials from a number of
suppliers. There is, however, a limited supply of these materials in the
marketplace at any given time which can cause the purchase prices to vary based
upon numerous market factors. The Company believes that it has adequate
quantities of raw materials in inventory to provide ample time to locate and
obtain additional items at a reasonable cost without interruption of its
manufacturing operations. However, if market conditions result in a significant
prolonged inflation of certain prices or if adequate quantities of raw materials
can not be obtained, the Company's manufacturing processes could be interrupted
and the Company's financial condition or results of operations could be
materially adversely affected.

INVESTING AND FINANCING

      Capital expenditures during the nine months ended September 30, 2005
totaled $2.8 million. For the past two years capital expenditures averaged
approximately $1.4 million per quarter. In 2005, the Company expects to spend
approximately $5 million on capital expenditures to upgrade and modernize
manufacturing equipment primarily at the Newport Firearms and Pine Tree Castings
Divisions. The Company finances, and intends to continue to finance, all of
these activities with funds provided by operations and current cash and
short-term investments.

      For the nine months ended September 30, 2005 dividends paid totaled $8.1
million. This amount reflects a quarterly dividend of $.10 per share paid in
March, June and September 2005. On October 20, 2005, the Company suspended its
quarterly dividend that would have been paid on December 15, 2005. The payment
of future dividends depends on many factors, including internal estimates of
future performance, then-current cash and short-term investments, and the
Company's need for funds.

                                       16


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

      Historically, the Company has not required external financing. Based on
its unencumbered assets, the Company believes it has the ability to raise
substantial amounts of short-term or long-term debt. The Company does not
anticipate any need for external financing for the next twelve months.

Firearms Legislation

      The sale, purchase, ownership, and use of firearms are subject to
thousands of federal, state and local governmental regulations. The basic
federal laws are the National Firearms Act, the Federal Firearms Act, and the
Gun Control Act of 1968. These laws generally prohibit the private ownership of
fully automatic weapons and place certain restrictions on the interstate sale of
firearms unless certain licenses are obtained. The Company does not manufacture
fully automatic weapons, other than for the law enforcement market, and holds
all necessary licenses under these federal laws. From time to time,
congressional committees review proposed bills relating to the regulation of
firearms. These proposed bills generally seek either to restrict or ban the sale
and, in some cases, the ownership of various types of firearms. Several states
currently have laws in effect similar to the aforementioned legislation.

      Until November 30, 1998, the "Brady Law" mandated a nationwide five-day
waiting period and background check prior to the purchase of a handgun. As of
November 30, 1998, the National Instant Check System, which applies to both
handguns and long guns, replaced the five-day waiting period. The Company
believes that the "Brady Law" has not had a significant effect on the Company's
sales of firearms, nor does it anticipate any impact on sales in the future. The
"Crime Bill" took effect on September 13, 1994, but none of the Company's
products were banned as so-called "assault weapons." To the contrary, all the
Company's then-manufactured commercially-sold long guns were exempted by name as
"legitimate sporting firearms." This ban expired by operation of law on
September 13, 2004. The Company remains strongly opposed to laws which would
restrict the rights of law-abiding citizens to lawfully acquire firearms. The
Company believes that the lawful private ownership of firearms is guaranteed by
the Second Amendment to the United States Constitution and that the widespread
private ownership of firearms in the United States will continue. However, there
can be no assurance that the regulation of firearms will not become more
restrictive in the future and that any such restriction would not have a
material adverse effect on the business of the Company.

Firearms Litigation

      The Company is a defendant in numerous lawsuits involving its products and
is aware of certain other such claims. The Company has expended significant
amounts of financial resources and management time in connection with product
liability litigation. Management believes that, in every case, the allegations
are unfounded, and that the shootings and any results therefrom were due to
negligence or misuse of the firearms by third-parties or the claimant, and that
there should be no recovery against the Company. Defenses further exist to the
suits brought by cities, municipalities, counties, and a state attorney general
based, among other reasons, on established state law precluding recovery by
municipalities for essential government services, the remoteness of the claims,
the types of damages sought to be recovered, and limitations on the
extraterritorial authority which may be exerted by a city, municipality, county
or state under state and federal law, including State and Federal Constitutions.

      The only case against the Company alleging liability for criminal
shootings by third-parties to ever be permitted to go before a constitutional
jury, Hamilton, et al. v. Accu-tek, et al., resulted in a defense verdict in
favor of the Company on February 11, 1999. In that case, numerous firearms
manufacturers and distributors had been sued, alleging damages as a result of
alleged negligent sales practices and "industry-wide" liability. The Company

                                       17


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

and its marketing and distribution practices were exonerated from any claims of
negligence in each of the seven cases decided by the jury. In subsequent
proceedings involving other defendants, the New York Court of Appeals as a
matter of law confirmed that 1) no legal duty existed under the circumstances to
prevent or investigate criminal misuses of a manufacturer's lawfully made
products; and 2) liability of firearms manufacturers could not be apportioned
under a market share theory. More recently, the New York Court of Appeals on
October 21, 2003 declined to hear the appeal from the decision of the New York
Supreme Court, Appellate Division, affirming the dismissal of New York Attorney
General Eliot Spitzer's public nuisance suit against the Company and other
manufacturers and distributors of firearms. In its decision, the Appellate
Division relied heavily on Hamilton in concluding that it was "legally
inappropriate," "impractical," "unrealistic" and "unfair" to attempt to hold
firearms manufacturers responsible under theories of public nuisance for the
criminal acts of others.

      Of the lawsuits brought by municipalities or a state Attorney General,
twenty have been concluded: Atlanta - dismissal by intermediate Appellate Court,
no further appeal; Bridgeport - dismissal affirmed by Connecticut Supreme Court;
County of Camden - dismissal affirmed by U.S. Third Circuit Court of Appeals;
Miami - dismissal affirmed by intermediate appellate court, Florida Supreme
Court declined review; New Orleans - dismissed by Louisiana Supreme Court,
United States Supreme Court declined review; Philadelphia - U.S. Third Circuit
Court of Appeals affirmed dismissal, no further appeal; Wilmington - dismissed
by trial court, no appeal; Boston - voluntary dismissal with prejudice by the
City at the close of fact discovery; Cincinnati - voluntarily withdrawn after a
unanimous vote of the city council; Detroit - dismissed by Michigan Court of
Appeals, no appeal; Wayne County - dismissed by Michigan Court of Appeals, no
appeal; New York State - Court of Appeals denied plaintiff's petition for leave
to appeal the Intermediate Appellate Court's dismissal, no further appeal;
Newark - Superior Court of New Jersey Law Division for Essex County dismissed
the case with prejudice; City of Camden - dismissed on July 7, 2003, not
reopened; Jersey City - voluntarily dismissed and not re-filed; St. Louis -
Missouri Supreme Court denied plaintiffs' motion to appeal Missouri Appellate
Court's affirmance of dismissal; Chicago - Illinois Supreme Court denied
plaintiffs' petition for rehearing; and Los Angeles City, Los Angeles County,
and San Francisco - Appellate Court affirmed summary judgment in favor of
defendants, no further appeal.

      On September 26, 2005, the Cleveland municipal lawsuit was dismissed due
to Cleveland's failure to prosecute the case. Cleveland has until January 23,
2006 to re-file the case.

      The dismissal of the Washington, D.C. municipal lawsuit was sustained on
appeal, but individual plaintiffs were permitted to proceed to discovery and
attempt to identify the manufacturers of the firearms used in their shootings as
"machine guns" under the city's "strict liability" law. On October 19, 2004, the
D.C. Court of Appeals vacated the court's judgment, which dismissed the city's
claim against firearms manufacturers but let stand certain individuals' claims
against the manufacturers of firearms allegedly used in criminal assaults
against plaintiffs under the Washington, D.C. "Strict Liability Act," subject to
proof of causation. The appellate court in an en banc hearing unanimously
dismissed all negligence and public nuisance claims, but let stand individual
claims based upon a Washington, D.C. act imposing "strict liability" for
manufacturers of "machine guns." Based on present information, none of the
Company's products have been identified with any of the criminal assaults which
form the basis of the individual claims. The writ of certiorari to the United
States Supreme Court regarding the constitutionality of the Washington, D.C. act
was denied and the case has been remanded to the trial court for further
proceedings.

      The Indiana Court of Appeals affirmed the dismissal of the Gary case by
the trial court, but the Indiana Supreme Court reversed this dismissal and
remanded the case for discovery proceedings on December 23, 2003. Gary is
scheduled to begin trial in 2009. New York City case is presently scheduled to
begin trial in November, 2005.

                                       18


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

      In the NAACP case, on May 14, 2003, an advisory jury returned a verdict
rejecting the NAACP's claims. On July 21, 2003, Judge Jack B. Weinstein entered
an order dismissing the NAACP lawsuit, but this order contained lengthy dicta
which defendants believe are contrary to law and fact. Appeals by both sides
were filed, but plaintiffs withdrew their appeal. On August 3, 2004, the United
States Court of Appeals for the Second Circuit granted the NAACP's motion to
dismiss the defendants' appeal of Judge Weinstein's order denying defendants'
motion to strike his dicta made in his order dismissing the NAACP's case, and
the defendants' motion for summary disposition was denied as moot. The ruling of
the Second Circuit effectively confirmed the decision in favor of defendants and
brought this matter to a conclusion.

      Legislation has been passed in approximately 34 states precluding suits of
the type brought by the municipalities mentioned above, and similar federal
legislation has been introduced in the U.S. Congress. It passed the House by a
2-to-1 bipartisan majority and had over 54 co-sponsors in the Senate. It was
considered by the Senate in February 2004, but failed to gain final passage
after it was encumbered with numerous non-germane amendments. It was
reintroduced in early 2005, and Senate hearings were held in March 2005. The
"Protection of Lawful Commerce in Arms Act" was passed by the U.S. Senate by a
2-to-1 margin in August, 2005. On October 20, 2005, the House passed this act
with a bipartisan vote of 283-144, and this bill was signed by President Bush on
October 26, 2005. Motions to dismiss the remaining cases will be filed when
timely, based upon this new law.

Other Operational Matters

      In the normal course of its manufacturing operations, the Company is
subject to occasional governmental proceedings and orders pertaining to waste
disposal, air emissions and water discharges into the environment. The Company
believes that it is generally in compliance with applicable environmental
regulations and the outcome of such proceedings and orders will not have a
material adverse effect on the financial position or results of operations of
the Company.

      The valuation of the future defined benefit pension obligations at
December 31, 2004 indicated that these plans were underfunded. While this
estimation has no bearing on the actual funded status of the pension plans, it
resulted in a cumulative other comprehensive loss of $10.3 million on the
Company's balance sheet at December 31, 2004.

      The Company expects to realize its deferred tax assets through tax
deductions against future taxable income or carry back against taxes previously
paid.

      Inflation's effect on the Company's operations is most immediately felt in
cost of products sold because the Company values inventory on the LIFO basis.
Generally under this method, the cost of products sold reported in the financial
statements approximates current costs, and thus, reduces distortion in reported
income which would result from the slower recognition of increased costs when
other methods are used. The use of historical cost depreciation has a beneficial
effect on cost of products sold. The Company has been affected by inflation in
line with the general economy.

Adjustments to Critical Accounting Policies

      The Company has not made any adjustments to its critical accounting
estimates and assumptions described in the Company's Annual Report on Form 10-K
filed on March 15, 2005, or the judgment affecting the application of those
estimates and assumptions.

                                       19



MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

Recent Accounting Pronouncements

      In November 2004, the Financial Accounting Standards Board ("FASB") issued
SFAS 151, "Inventory Costs -- an amendment of ARB No. 43, Chapter 4" which
clarifies the accounting for abnormal amounts of idle facility expense, freight,
handling costs, and wasted material. SFAS 151 requires that these costs be
recognized as current period charges regardless of whether they are abnormal. In
addition, SFAS 151 requires that allocation of fixed production overheads to the
costs of manufacturing be based on the normal capacity of the production
facilities. SFAS 151 is effective for fiscal years beginning after June 15,
2005. The Company has not completed its evaluation of the impact that the
adoption of this statement will have on its financial position or results of
operations.

      In December 2004, the FASB issued SFAS No. 123R, "Share-Based Payment",
which requires that the cost resulting from all share-based payment transactions
be recognized in the financial statements. This Statement requires a public
entity to measure the cost of employee services received in exchange for an
award of equity instruments based on the grant-date fair value of the award.
That cost will be recognized over the period during which an employee is
required to provide service in exchange for the award. SFAS 123R is effective
for fiscal years beginning after June 15, 2005. The Company does not expect the
adoption of this statement to have a material effect on its financial position
or results of operations.

Forward-Looking Statements and Projections

      The Company may, from time to time, make forward-looking statements and
projections concerning future expectations. Such statements are based on current
expectations and are subject to certain qualifying risks and uncertainties, such
as market demand, sales levels of firearms, anticipated castings sales and
earnings, the need for external financing for operations or capital
expenditures, the results of pending litigation against the Company including
lawsuits filed by mayors, state attorneys general and other governmental
entities and membership organizations, and the impact of future firearms control
and environmental legislation, any one or more of which could cause actual
results to differ materially from those projected. Readers are cautioned not to
place undue reliance on these forward-looking statements, which speak only as of
the date made. The Company undertakes no obligation to publish revised
forward-looking statements to reflect events or circumstances after the date
such forward-looking statements are made or to reflect the occurrence of
subsequent unanticipated events.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The Company is exposed to changes in prevailing market interest rates
affecting the return on its investments but does not consider this interest rate
market risk exposure to be material to its financial condition or results of
operations. The Company invests primarily in United States Treasury instruments
with short-term (less than one year) maturities. The carrying amount of these
investments approximates fair value due to the short-term maturities. Under its
current policies, the Company does not use derivative financial instruments,
derivative commodity instruments or other financial instruments to manage its
exposure to changes in interest rates or commodity prices.

                                       20



MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- CONTINUED

ITEM 4. CONTROLS AND PROCEDURES

Evaluation

      The Company's management, with the participation of the Company's Chief
Executive Officer and Treasurer and Chief Financial Officer, has evaluated the
effectiveness of the Company's disclosure controls and procedures (as such term
is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of
1934, as amended (the "Exchange Act")) as of the end of the period covered by
this report.

Conclusions

      Based on that evaluation, the Company's Chief Executive Officer and
Treasurer and Chief Financial Officer have concluded that, as of the end of such
period, the Company's disclosure controls and procedures are effective.

      There have not been any changes in the Company's internal control over
financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f)
under the Exchange Act) during the Company's most recent quarter that have
materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.

                                       21



PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

      The nature of the legal proceedings against the Company is discussed at
Note 8 of the notes to the condensed financial statements in this Form 10-Q
report, which is incorporated herein by reference.

      The Company has reported all cases instituted against it through June 30,
2005, and the results of those cases, where terminated, to the S.E.C. on its
previous Form 10-K and 10-Q reports, to which reference is hereby made.

      One case was formally instituted against the Company during the three
months ended September 30, 2005, which involved significant demands for
compensatory and/or punitive damages and in which the Company has been served
with process.

      Arnold v. Company (PA) in the Court of Common Pleas of Philadelphia
County. The complaint alleges that the plaintiff's decedent was fatally wounded
during gang violence by a gang member using a Ruger KP97 pistol.

      During the three months ending September 30, 2005, no previously reported
cases were settled.

      In the previously reported Washington, D.C. municipal case, the appellate
court in an en banc hearing unanimously dismissed all negligence and public
nuisance claims. The court let stand individual claims based upon a Washington,
D.C. act imposing "strict liability" for manufacturers of "machine guns." Based
on present information, none of the Company's products have been identified with
any of the criminal assaults which form the basis of the individual claims. The
defendants, including the Company, filed a petition for a writ of certiorari
seeking an appeal to the United States Supreme Court challenging the
constitutionality of the Washington, D.C. act. The writ was denied and the case
has been remanded to the trial court for further proceedings.

      The United States District Court dismissed the previously reported
Cleveland case on its own motion because it had been dormant since December,
2001. Plaintiffs have until January 23, 2006 to re-file.

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

            Not applicable

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

            Not applicable

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

            None

ITEM 5. OTHER INFORMATION

            None

                                       22



ITEM 6. EXHIBITS

      (a)   Exhibits:

              31.1  Certification Pursuant to Rule 13a-14(a) as Adopted Pursuant
                       to Section 302 of the Sarbanes-Oxley Act of 2002
              
              31.2  Certification Pursuant to Rule 13a-14(a) as Adopted Pursuant
                       to Section 302 of the Sarbanes-Oxley Act of 2002
              
              32.1  Certification Pursuant to 18 U.S.C. Section 1350 as Adopted
                       Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
              
              32.2  Certification Pursuant to 18 U.S.C. Section 1350 as Adopted
                       Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

                                       23



                          STURM, RUGER & COMPANY, INC.

             FORM 10-Q FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2005

                                   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.

                                   STURM, RUGER & COMPANY, INC.
                                   ---------------------------------------------

Date: November 1, 2005             /s/ THOMAS A. DINEEN
                                   ---------------------------------------------
                                   Thomas A. Dineen
                                   Principal Financial Officer,
                                   Treasurer and Chief Financial Officer

                                       24