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

                                    FORM 8-K

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


         Date of Report (Date of earliest event reported) July 21, 2005
                                                          -------------

                              Armor Holdings, Inc.
                              --------------------
             (Exact name of registrant as specified in its charter)

         Delaware                      0-18863                 59-3392443
--------------------------------------------------------------------------------
(State or other jurisdiction   (Commission File Number)      (IRS Employer
     of incorporation)                                     Identification No.)


13386 International Parkway, Jacksonville, Florida                32218
--------------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip Code)

        Registrant's telephone number, including area code (904) 741-5400
                                                           --------------

        ----------------------------------------------------------------
         (Former name or former address, if changed since last report.)


Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:


[ ]  Written communications pursuant to Rule 425 under the Securities Act (17
     CFR 230.425)

[ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
     240.14a-12)

[ ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

[ ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))



Item 2.02 Results of Operations and Financial Condition

     On July 21, 2005, Armor Holdings, Inc. (the "Registrant") announced
financial results for the fiscal quarter ended June 30, 2005. A copy of the
press release announcing the Registrant's earnings results for the fiscal
quarter ended June 30, 2005 is attached hereto as Exhibit 99.1 and incorporated
herein by reference.

     The information in this Form 8-K and the Exhibit attached hereto shall not
be deemed "filed" for purposes of Section 18 of the Securities Act of 1934, nor
shall it be deemed incorporated by reference in any filing under the Securities
Act of 1933, except as shall be expressly set forth by specific reference in
such filing.

     The earnings press release contains financial measures that are not in
accordance with generally accepted accounting principles in the United States
("GAAP"). The Registrant has provided a reconciliation within the earnings
release of the non-GAAP financial measures EBITDA and free cash flow to the most
directly comparable GAAP financial measures net income and net cash provided by
operating activities, respectively. EBITDA, which represents the Registrant's
results from continuing operations before interest, other expense, income taxes,
and certain non-cash items, including depreciation and amortization, is
presented in the earnings release because the Registrant's credit facility and
the trust indentures, under which the Registrant's 8 1/4% Senior Subordinated
Notes in the aggregate principal amount of $150,000,000 maturing in 2013 and the
Registrant's 2% Senior Subordinated Convertible Notes in the aggregate principal
amount of $345,000,000 maturing in 2024, unless earlier converted, redeemed or
repurchased are issued, contain financial covenants which generally are based,
in part, on the Registrant's EBITDA. Additionally, management believes that
EBITDA, as defined, is a common alternative to measure value and performance.
Free cash flow, which represents the net cash provided by operating activities
less purchase of property and equipment, is presented in the earnings release
because management believes that free cash flow is a common alternative to
liquidity. Management considers the purchase of property and equipment to be a
normal and recurring expenditure. By deducting purchase of property and
equipment from net cash provided by or used in operations, management believes
this measure provides a more thorough measurement of operating cash flow. The
Registrant's management, however, cannot provide any assurance that the
above-referenced non-GAAP financial measures are comparable to similarly titled
financial measures presented by other publicly-traded companies. The non-GAAP
financial measures described above should be considered in addition to, but not
as a substitute for, measures of financial performance prepared in accordance
with GAAP that are presented in the earnings release.

Item 9.01. Financial Statements and Exhibits

         (c) Exhibits. The following Exhibit is filed herewith as a part of this
report:


Exhibit     Description
-------     -----------

99.1        Press Release dated July 21, 2005 with respect to the Registrant's
            financial results for the fiscal quarter ended June 30, 2005
            (furnished only).



                                   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 hereunto duly authorized.


Dated: July 21, 2005

                                         ARMOR HOLDINGS, INC.


                                         By:/s/ Glenn J. Heiar
                                            ------------------------------------
                                            Name:  Glenn J. Heiar
                                            Title: Chief Financial Officer








                                  EXHIBIT INDEX


           Number                    Exhibit
           ------                    -------

           Exhibit 99.1              Press Release dated July 21, 2005 with
                                     respect to the Registrant's financial
                                     results for the fiscal quarter ended June
                                     30, 2005 (furnished only).