UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                               -------------------

                                   FORM 10-QSB

|x|    QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
       OF 1934 For the quarterly period ended March 31, 2005

|_|    TRANSITION REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934 for the transition period from to .

                         Commission File Number: 0-22390
                               -------------------

                             SHARPS COMPLIANCE CORP.
                 (Name of small business issuer in its Charter)


        Delaware                                         74-2657168
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

9350 Kirby Drive, Suite 300, Houston, Texas               77054
(Address of principal executive offices)                (Zip Code)


                            (713) 432-0300 (Issuer's
                                telephone number)


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

                        Yes      |x|      No |_|


                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: 10,538,144 shares of Common Stock,
$0.01 par value as of May 6, 2005.


Transitional Small Business Disclosure Format (check one): Yes  |_|     No |x|






                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES



                                      INDEX
                                                                                                         PAGE
         PART I          FINANCIAL INFORMATION

         Item 1.  Financial Statements
                                                                                               
                  Condensed Consolidated Balance Sheets as of March 31, 2005 (Unaudited) and June
                      30, 2004...........................................................................3

                  Unaudited Condensed Consolidated Statements of Operations
                      for the three months ended March 31, 2005 and 2004.................................4

                  Unaudited Condensed Consolidated Statements of Operations
                      for the nine months ended March 31, 2005 and 2004..................................5

                  Unaudited Condensed Consolidated Statements of Cash Flows
                      for the nine months ended March, 2005 and 2004.....................................6

                  Notes to Unaudited Condensed Consolidated Financial Statements ........................7

         Item 2.  Management's Discussion and Analysis or Plan of Operations............................11

         Item 3.  Controls and Procedures...............................................................14

         PART II          OTHER INFORMATION

         Item 1.   Legal Proceedings ...................................................................14

         Item 2.  Changes in Securities.................................................................15

         Item 6.  Exhibits..............................................................................15

         SIGNATURES.....................................................................................16





                                       2


PART I    FINANCIAL INFORMATION
ITEM 1.   FINANCIAL STATEMENTS

                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS




ASSETS                                                March 31,             June 30,
                                                         2005                  2004
                                                ---------------------- -------------------
                                                     (Unaudited)
                                                                                
CURRENT ASSETS:
 Cash and cash equivalents                                   $255,302            $242,803
 Restricted cash                                               10,010              14,678
 Accounts receivable, net of allowance 
  of $19,828 and $12,896, respectively                        776,915             981,408
 Inventory                                                    426,388             393,238
 Prepaid and other assets                                      87,669             138,798
                                                ---------------------- -------------------

     TOTAL CURRENT ASSETS                                   1,556,284           1,770,925

PROPERTY AND EQUIPMENT, net of accumulated
 depreciation of $614,278 and $507,945,
 respectively                                                 447,972             539,800

INTANGIBLE ASSETS, net of accumulated
 amortization of $102,041 and $101,582,
 respectively                                                   9,592              10,051
                                                ---------------------- -------------------

           TOTAL ASSETS                                    $2,013,848          $2,320,776
                                                ====================== ===================

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts payable                                            $480,200            $592,943
 Accrued liabilities                                          245,456             338,153
 Deferred revenue - pump return                                59,980             110,702
 Current portion of deferred revenue -
  incineration                                                 96,247             108,299
 Current portion of deferred revenue -
  transportation                                              696,870             553,938
 Notes payable and current portion of long-term
  debt                                                              -             185,932
  Current maturities of capital lease
   obligations                                                 46,324              37,513
                                                ---------------------- -------------------
            TOTAL CURRENT LIABILITIES                       1,625,077           1,927,480

LONG-TERM DEFERRED REVENUE - INCINERATION, net
 of current portion                                            22,180              30,408

LONG-TERM DEFERRED REVENUE - TRANSPORTATION, net
 of current portion                                           203,630             179,506

LONG-TERM DEBT, net of current portion                              -              10,826

OBLIGATIONS UNDER CAPITAL LEASES, net of current
 maturities                                                    55,043              84,446

OTHER LIABILITIES                                              61,750              45,500
                                                ---------------------- -------------------

           TOTAL LIABILITIES                                1,967,680           2,278,166

COMMITMENTS AND CONTINGENCIES                                       -                   -

STOCKHOLDERS' EQUITY
 Common stock, $.01 par value per share;
  20,000,000 shares authorized; 10,538,144 and
  10,538,256 shares issued and outstanding, 
  respectively                                                105,381             105,381
 Additional paid-in capital                                 7,457,639           7,457,639
 Accumulated deficit                                       (7,516,852)         (7,520,410)
                                                ------------------------------------------

           TOTAL STOCKHOLDERS' EQUITY                          46,168              42,610
                                                ---------------------- -------------------

           TOTAL LIABILITIES AND STOCKHOLDERS'
            EQUITY                                         $2,013,848          $2,320,776
                                                ====================== ===================

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





                                       3


                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS




                                                                  For the Three Months
                                                                    Ended March 31,
                                                --------------------------------------------------
                                                             2005                        2004
                                                --------------------------------------------------
                                                                                       (Unaudited)
                                                                                        
REVENUES:
  Distribution, net                                       $ 2,123,791                 $ 2,000,030
  Consulting and environmental services                       108,853                      79,916
    TOTAL REVENUES                                          2,232,644                   2,079,946

COSTS AND EXPENSES:
  Cost of revenues                                          1,398,141                   1,234,515
 Selling, general and administrative                          892,494                     864,047
  Depreciation and amortization                                37,798                      40,253
                                                ---------------------- ---------------------------
         TOTAL COSTS AND EXPENSES                           2,328,434                   2,138,815
                                                ---------------------- ---------------------------

OPERATING LOSS                                                (95,789)                    (58,869)

OTHER  EXPENSE
    Interest expense                                           (5,123)                     (9,980)
    Other                                                           -                        (316)
                                                ---------------------- ---------------------------
         TOTAL OTHER EXPENSE                                   (5,123)                    (10,296)
                                                ---------------------- ---------------------------

NET LOSS BEFORE INCOME TAXES                                 (100,912)                    (69,165)

INCOME TAXES                                                    4,693                           -
                                                ---------------------- ---------------------------

NET LOSS                                                     $(96,219)                   $(69,165)
                                                ====================== ===========================

NET LOSS PER COMMON SHARE
     Basic                                                      $(.01)                      $(.01)
                                                ====================== ===========================
     Diluted                                                     $(01)                      $(.01)
                                                ====================== ===========================

WEIGHTED AVERAGE SHARES USED IN COMPUTING NET
 LOSS PER COMMON SHARE
      Basic                                                10,538,144                  10,538,256
                                                ====================== ===========================
      Diluted                                              10,538,144                  10,538,256
                                                ====================== ===========================

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





                                       4



                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                      For the Nine Months
                                                        Ended March 31,
                                                     2005          2004
                                                --------------------------
                                                         (Unaudited)
REVENUES:
  Distribution, net                               $ 6,609,598 $ 5,895,720
  Consulting and environmental services               271,477     255,658
      TOTAL REVENUES                                6,881,075   6,151,378
                                                -------------- -----------

COSTS AND EXPENSES:
  Cost of revenues                                  4,116,632   3,703,825
 Selling, general and administrative                2,621,420   2,498,772
  Depreciation and amortization                       121,054     118,501
                                                -------------- -----------
         TOTAL COSTS AND EXPENSES                   6,859,106   6,321,098
                                                -------------- -----------

OPERATING INCOME (LOSS)                                21,969    (169,720)

OTHER  INCOME EXPENSE
    Interest income                                         -          48
    Interest expense                                  (18,411)    (37,875)
    Other                                                   -        (556)
                                                -------------- -----------
      TOTAL OTHER EXPENSE                             (18,411)    (38,383)
                                                -------------- -----------

NET INCOME (LOSS) BEFORE INCOME TAXES                   3,558    (208,103)

INCOME TAXES                                                -     -
                                                -------------- -----------

NET INCOME (LOSS)                                      $3,558   $(208,103)
                                                ============== ===========

NET INCOME (LOSS) PER COMMON SHARE
     Basic                                                 $-       $(.02)
                                                ============== ===========
     Diluted                                               $-       $(.02)
                                                ============== ===========

WEIGHTED AVERAGE SHARES USED IN COMPUTING NET
 INCOME (LOSS) PER COMMON SHARE
      Basic                                        10,538,144   10,345,074
                                                ============== ===========
      Diluted                                      10,980,340   10,345,074
                                                ============== ===========


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



                                       5


SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                            For the Nine Months
                                                              Ended March 31,
                                                --------------------------------------------
                                                             2005                  2004
                                                ---------------------- ---------------------
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:                                 (Unaudited)
   Net income (loss)                                           $3,558             $(208,103)
   Adjustments to reconcile net loss to net cash
    used in operating activities:
   Depreciation and amortization                              121,053               118,501
       Bad debt expense                                         6,842                     -
   Gain on disposal of equipment                                  275                   556
   Changes in operating assets and liabilities:
      Decrease in restricted cash                               4,668               140,735
     (Increase) decrease in accounts receivable               197,651               (74,209)
  Increase in inventory                                       (33,150)              (76,823)
  Decrease in prepaids and other assets                        51,129                13,602
  Increase (decrease) in accounts payable and
   accrued liabilities                                       (189,190)               37,828
  Increase (decrease) in deferred revenue                      96,054               (81,832)
                                                ---------------------- ---------------------
      NET CASH PROVIDED BY (USED IN) OPERATING
       ACTIVITIES                                             258,890              (129,745)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                         (37,986)              (43,760)
  Disposal of fixed asset                                      17,876                     -
    Patent                                                          -               (10,409)
                                                ---------------------- ---------------------
   NET CASH USED IN INVESTING ACTIVITIES                      (20,110)              (54,169)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payment on notes payable                                   (31,675)             (115,895)
     Net payments on factoring agreement                     (165,085)             (169,420)
     Payments on capital lease obligations                    (29,523)              (18,315)
     Issuance of common stock                                       -               500,000
                                                ---------------------- ---------------------
   NET CASH PROVIDED BY (USED IN) FINANCING 
    ACTIVITIES                                               (226,282)              196,370
                                                ---------------------- ---------------------

NET INCREASE IN CASH AND CASH EQUIVALENT                       12,499                12,456

CASH AND CASH EQUIVALENTS, beginning of period                242,803               135,884
                                                ---------------------- ---------------------

CASH AND CASH EQUIVALENTS, end of period                     $255,302              $148,340
                                                ====================== =====================

NONCASH INVESTING AND FINANCING ACTIVITIES:

     Property and equipment additions acquired
      under capital lease                                      $8,931                $9,752
                                                ====================== =====================




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



                                       6


                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                                 March 31, 2005


    NOTE 1. ORGANIZATION AND BACKGROUND

The  accompanying   consolidated  financial  statements  include  the  financial
transactions  and  accounts of Sharps  Compliance  Corp.  and it's wholly  owned
subsidiaries,  Sharps Compliance,  Inc. of Texas (dba Sharps Compliance,  Inc.),
Sharps e-Tools.com, Inc. ("Sharps e-Tools"), Sharps Manufacturing,  Inc., Sharps
Environmental  Services, Inc. (dba Sharps Environmental Services of Texas, Inc.)
and  Sharps  Safety,  Inc.  (collectively,   "Sharps"  or  the  "Company").  All
significant  intercompany  accounts and  transactions  have been eliminated upon
consolidation.

    NOTE 2. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with the rules and  regulations  of the  Securities  and
Exchange Commission ("SEC") and, accordingly, do not include all information and
footnotes required under accounting  principles generally accepted in the United
States for complete financial  statements.  In the opinion of management,  these
interim  condensed  consolidated  financial  statements  contain all adjustments
(consisting of normal  recurring  adjustments)  considered  necessary for a fair
presentation of the consolidated  financial  position of the Company as of March
31, 2005 and the results of its operations and cash flows for the three and nine
months ended March 31, 2005 and 2004.  The results of  operations  for the three
and nine months  ended March 31, 2005,  are not  necessarily  indicative  of the
results to be expected for the entire  fiscal year ending June 30,  2005.  These
condensed  consolidated  financial statements should be read in conjunction with
the Company's Annual Report on Form 10-KSB for the year ended June 30, 2004.

Certain  reclassifications  have  been  made  in  the  prior  year  consolidated
statement of operations to conform to current year presentation.

    NOTE 3. REVENUE RECOGNITION

The Company  adopted the  Securities  and Exchange  Commission's  ("SEC")  Staff
Accounting  Bulletin  ("SAB") No. 101,  "Revenue  Recognition",  which  provides
guidance related to revenue  recognition based on interpretations  and practices
followed by the SEC. Under SAB No. 101,  certain products offered by the Company
have revenue  producing  components that are recognized  over multiple  delivery
points  (Sharps  Disposal by Mail Systems,  referred to as "Mailback" and Sharps
Return  Boxes,  referred  to as "Pump  Returns")  and can consist of up to three
separate  elements as follows:  (1) the sale of the  container  system,  (2) the
transportation  of the  container  system  and (3) the  treatment  and  disposal
(incineration)  of the  container  system.  The  individual  fair  value  of the
transportation  and  incineration  services are determined by the sales price of
the service offered by third parties, with the fair value of the container being
the residual  value.  Revenue for the sale of the container is  recognized  upon
delivery to the  customer,  at which time the  customer  takes title and assumes
risk of ownership.  Transportation  revenue on Mailbacks is recognized  when the
customer  returns  the  mailback  container  system and the  container  has been
received at the Company's treatment  facility.  The Mailback container system is
mailed to the  incineration  facility  using the United  States  Postal  Service
("USPS").   Incineration   revenue  is  recognized   upon  the  destruction  and
certification  of destruction  having been prepared on the container.  Since the
transportation element and the incineration elements are undelivered services at
the point of initial sale of the  container,  the  Mailback  revenue is deferred
until the services are performed. The current and long-term portions of deferred
revenues are  determined  through  regression  analysis and  historical  trends.
Furthermore,  through  regression  analysis of historical  data, the Company has
determined  that a certain  percentage of all container  systems sold may not be
returned. Accordingly,  portions of the transportation and incineration elements
are recognized at the point of sale.



                                       7


    NOTE 4. ACCOUNT RECEIVABLE

In September and October 2003, the Company secured  judgments  against Ameritech
Environmental,  Inc.  ("Ameritech") totaling $176,958 related to the non-payment
by  Ameritech  for  services  provided  by the  Company  in 2002.  The assets of
Ameritech  representing  collateral  for the judgments were sold by Ameritech to
MedSolutions,  Inc.  of Dallas,  Texas  ("MedSolutions")  in November  2003.  In
January  2004,  the Company  secured a  Garnishment  Order  against  MedSolutons
whereby  MedSolutions was ordered to pay to the Company $170,765,  plus interest
at 5%. Payments under the Garnishment  Order are scheduled to be made monthly in
the amount of $4,375  (inclusive of interest) with a balloon payment of $137,721
due November 7, 2004.  MedSolutions  is  currently in breach of the  Garnishment
Order.  In January  2005,  the  Company  filed  suit  against  MedSolutions  and
Ameritech in the 234th Judicial District Court of Harris County, Texas. The suit
alleges  collusion,  fraudulent  conveyance  and  fraudulent  inducement  by and
between MedSolutions and Ameritech to defraud payment to the Company for amounts
owed, as described  above. The Company has also requested the Court to appoint a
Receiver for all sums owed to protect assets pending review by the Court. 

In the quarters  ending March 31, 2003 and June 30, 2003, the Company  wrote-off
all outstanding amounts, $75,996 and $106,397 respectively,  due from Ameritech.
Therefore, any potential future recoveries of receivables would be recorded as a
credit to the allowance for bad debts.  Any recovery that may be received by the
Company will be reduced by collection-related  legal fees estimated at one-third
of any amounts  collected.  Although the Company will  continue to  aggressively
pursue  collection of the outstanding  amounts under the Garnishment  Orders, no
assurances regarding collection can be made.

    NOTE 5. NOTES PAYABLE AND LONG-TERM DEBT

Notes payable and long-term debt consisted of the following:




                                                    March 31, 2005         June 30, 2004
                                                ---------------------- ----------------------
                                                     (Unaudited)
                                                                                   
Factoring agreement with financial institution    $                 -      $         165,083

Note payable to Futura                                              -                 13,889

Promissory note to a finance company for the
 purchase of an automobile                                          -                 17,786
                                                ----------------------    -------------------

                                                                    -                196,758

Less:  current portion of notes payable and
 long-term debt                                                     -                185,932
                                                ----------------------    -------------------

Total notes payable and long-term debt            $                 -      $          10,826
                                                ======================    ===================




The Company  maintains an arrangement  with a financial  institution for a $1.25
million  asset-based line of credit.  The agreement allows the Company to factor
customer  receivables  generated  out of its ordinary  course of  business.  The
maximum  amount  available  under the line of credit is $1.0  million  (or $1.25
million of its gross receivable balance).  The agreement is automatically renews
on an annual basis  (August 30 of each year) unless  terminated by either party.
The  Company  may borrow up to 80% of the  eligible  receivables  presented  and
incurs interest on gross invoices  financed at a prime rate of interest plus 2%,
plus  administrative fees of .25% on gross receivables  presented.  The interest
rate  decreases to prime plus 1.25%  (versus 2%) at such times as the  Company's
Adjusted Quick Ratio is 1.25 to 1.00 or greater. Adjusted Quick Ratio is defined
as cash plus accounts receivable (less than 90 days from invoice date),  divided
by current liabilities less deferred revenue. During the quarter ended March 31,
2005, there were no borrowings under the arrangement.



                                       8


    NOTE 6. OBLIGATIONS UNDER CAPITAL LEASES

    Capital lease obligations consist of the following:




                                                    March 31, 2005       June 30, 2004
                                                  ------------------   ------------------
                                                                         
Capital lease for the purchase of accounting and
 operating system software and hardware, due in
 monthly installments of $4,061, interest
 imputed at 21% through February 2007              $         76,613     $         99,315

Capital lease for purchase of phone system due
 in monthly installments of $455, interest
 imputed at 12% through August 2007                          11,399               14,315

Capital lease for purchase of copier/printer due
 in monthly installments of $157, interest
 imputed at 21% through August 2006                           2,173                3,252

Capital lease for purchase of phone system
 upgrades due in monthly installments of $157,
 interest imputed at 16% through December 2007                4,217                5,077

Capital lease for purchase of forklift due in
 monthly installments of $290, interest imputed
 at 11% through July 2007                                     6,965                    -
                                                  ------------------   ------------------
                                                            101,367              121,959
Less:  current portion                                       46,324               37,513
                                                  ------------------   ------------------

                                                   $         55,043     $         84,446
                                                  ==================   ==================




    NOTE 7. STOCK-BASED COMPENSATION

The Company adopted  Statement of Financial  Accounting  Standards  ("SFAS") No.
123,  "Accounting  for  Stock-Based  Compensation",  but  elected to continue to
account  for  its  employee  stock-based   compensation  plan  under  Accounting
Principles  Board  ("APB")  Opinion  No.  25,  "Accounting  for Stock  Issued to
Employees"  and its related  interpretations  in accounting for its stock option
plan.  While the  Company  continues  to use APB No. 25,  pro forma  information
regarding  net income  (loss) and earnings per share is required  under SFAS No.
123 and SFAS No. 148, "Accounting for Stock-Based  Compensation - Transition and
Disclosure  - an  amendment  of SFAS  Statement  No.  123",  including  that the
information  be determined as if the Company had accounted for its stock options
under the fair value method prescribed by SFAS No. 123.

The Company  uses the  Black-Scholes  option  valuation  model to value  options
granted.  Because changes in input  assumptions  can materially  affect the fair
value estimate,  the existing model may not necessarily provide the only measure
of fair value for the employee stock options.
 
The Company used the following weighted-average  assumptions for options granted
during  the  quarters  ended  March 31,  2005 and 2004,  as  follows:  risk-free
interest rates of 4.33% and 4.04%, respectively;  expected annual dividend yield
of 0%;  volatility  factors of the expected market price of the Company's common
stock  of  approximately  50%  and  45%,  respectively;  and a  weighted-average
expected life of the options of 7 years.

Had compensation expense for stock based compensation been determined consistent
with the  provisions  of SFAS No.  123 (and as  amended  by SFAS No.  148),  the
Company's net loss for the quarters ended March 31, 2005 and 2004, respectively,
would have been increased, as follows:

                                                 Three Months Ended March 31,
                                                -------------------------------
                                                     2005              2004
                                                ---------------     -----------
                                                  (Unaudited)       (Unaudited)

Net loss, as reported                             $    (96,219)   $    (69,165)
Less: Total stock-based employee compensation
 expense determined under fair value based
 method for all awards, net of related tax
 effects                                          $    (66,473)   $    (73,911)
                                                ---------------  --------------

Net loss, pro forma                               $   (162,692)   $   (143,076)
                                                ===============  ==============

Basic and diluted net loss per share, as
 reported                                         $       (.01)   $       (.01)
                                                ===============  ==============

Basic and diluted net loss per share, pro forma   $       (.02)   $       (.01)
                                                ===============  ==============


                                       9


Had compensation expense for stock based compensation been determined consistent
with the  provisions  of SFAS No.  123 (and as  amended  by SFAS No.  148),  the
Company's  net income  (loss) for the nine months ended March 31, 2005 and 2004,
respectively, would have been increased, as follows:


                                                  Nine Months Ended March 31,
                                                -------------------------------
                                                     2005             2004
                                                ---------------    ------------
                                                  (Unaudited)      (Unaudited)

Net income (loss), as reported                   $     3,558    $     (208,103)
Less: Total stock-based employee compensation
 expense determined under fair value based
 method for all awards, net of related tax
 effects                                         $  (197,520)   $     (221,225)
                                                -------------  ----------------

Net loss, pro forma                              $  (193,962)   $     (429,328)
                                                =============  ================

Basic and diluted net loss per share, as
 reported                                        $         -    $         (.02)
                                                =============  ================

Basic and diluted net loss per share, pro forma  $      (.01)   $         (.04)
                                                =============  ================

    NOTE 8. EARNINGS PER SHARE

Earnings  per share is measured  at two levels:  basic per share and diluted per
share. Basic per share is computed by dividing net income (loss) by the weighted
average number of common shares  outstanding  during the year. Diluted per share
is computed by dividing  net income  (loss) by the  weighted  average  number of
common shares after considering the additional  dilution related to common stock
options.  In computing  diluted per share, the outstanding  common stock options
are  considered   dilutive  using  the  treasury  stock  method.  The  following
information is necessary to calculate per share for the periods presented:


                                                  Nine Months Ended March 31,
                                              ---------------------------------
                                                    2005                2004
                                              ------------------    -----------

Net income (loss), as reported                 $          3,558    $  (208,103)
                                                ----------------    -----------

Weighted average common shares outstanding           10,538,144      10,345,074
Effect of Dilutive stock options                        442,196               -
                                                ----------------    -----------
Weighted average diluted common shares
 outstanding                                         10,980,340      10,345,074
                                                ----------------    -----------

Net income per common share
   Basic                                       $            - -    $       0.02

   Diluted                                     $              -    $       0.02


                                       10


    ITEM 2.

    MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

This quarterly report on Form 10-QSB contains certain forward-looking statements
and  information  relating  to  Sharps  that  are  based on the  beliefs  of the
Company's  management as well as assumptions  made by and information  currently
available  to the  Company's  management.  When used in this  report,  the words
"anticipate," "believe," "estimate" and "intend" and words or phrases of similar
import, as they relate to Sharps or Company management, are intended to identify
forward-looking   statements.   Such  statements   reflect  the  current  risks,
uncertainties  and  assumptions  related to certain factors  including,  without
limitations,   competitive  factors,   general  economic  conditions,   customer
relations,  relationships with vendors, governmental regulation and supervision,
seasonality,   distribution  networks,  product  introductions  and  acceptance,
technological  change,  changes in industry practices,  onetime events and other
factors described herein. Based upon changing conditions, should any one or more
of  these  risks  or  uncertainties   materialize,   or  should  any  underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
described herein as anticipated,  believed, estimated, expected or intended. The
Company does not intend to update these forward-looking statements.

    GENERAL

Sharps is a leading  developer of cost effective  solutions for improving safety
and efficiency  related to the proper  disposal of medical waste by industry and
consumers.   These  solutions   include  Sharps  Disposal  by  Mail  System(TM),
Pitch-It(TM)  IV Poles,  Trip  LesSystem(TM),  Sharps Pump  Return  Box,  Sharps
Enteral  Pump  Return  Box,  Sharps   Secure(TM),   Sharps  SureTemp   Tote(TM),
IsoWash(TM) Linen Recovery System, Sharps e-Tools, Sharps Environmental Services
and Sharps  Consulting.  Some products and services  facilitate  compliance with
state and federal  regulations by tracking,  incinerating  and  documenting  the
disposal of medical waste.  Additionally,  some products and services facilitate
compliance  with  educational  and  training  requirements  required by federal,
state, and local regulatory agencies.

The Pro-Tec product line offers medical sharps disposal containers,  specialized
for safe disposal of biomedical  waste in a full range of services.  The Pro-Tec
product line is a vertical  business  integration of the sharps disposal by mail
products for the  Company.  The Company will have savings in product cost on its
Sharps Disposable by Mail System(TM) and sales to third parties of this product.

    RESULTS OF OPERATIONS

The  following  analyzes  changes  in the  consolidated  operating  results  and
financial condition of the Company during the three months and nine months ended
March 31, 2005 and 2004.

The following table sets forth,  for the periods  indicated,  certain items from
the Company's Condensed  Consolidated  Statements of Operations,  expressed as a
percentage of revenue:




                                          Three Months Ended        Nine Months Ended
                                                March 31,                 March 31,
                                         ----------------------    ----------------------
                                           2005        2004          2005        2004
                                         ----------  ----------    ---------  -----------
                                                                          
   Net revenues                                100%        100%         100%         100%
   Costs and expenses:
      Cost of revenues                        (63%)       (59%)        (60%)        (60%)
      Selling, general and administrative     (40%)       (42%)        (38%)        (41%)
      Depreciation and amortization            (2%)        (2%)         (2%)         (2%)
                                         ----------  ----------    ---------  -----------
   Total operating expenses                  (105%)      (103%)       (100%)       (103%)
                                         ----------  ----------    ---------  -----------
     Income (loss) from operations             (5%)        (3%)           0%         (3%)
                                         ----------  ----------    ---------  -----------
   Net income (loss)                           (4%)        (3%)           0%         (3%)
                                         ==========  ==========    =========  ===========




                                       11



    THREE MONTHS ENDED MARCH 31, 2005, COMPARED TO THREE MONTHS ENDED
MARCH 31, 2004

Total revenues for the three months ended March 31, 2005 of $2,232,645 increased
by $152,699, or 7%, over the total revenues for the three months ended March 31,
2004 of  $2,079,946.  The  increase  in revenues is  primarily  attributable  to
increased  billings in the Agriculture  ($115,259),  Health Care ($29,066),  and
Hospitality ($23,269) markets.

Cost of revenues for the three months ended March 31, 2005 of  $1,3981,141  were
63% of  revenues,  which were  higher  than the cost of  revenues  for the three
months ended March 31, 2004 of $ 1,234,515, or 59% of revenues. The increase was
due to; (i) increased revenues over the corresponding prior year period and (ii)
cost increases incurred during the three months ended March 31, 2005.

Selling,  general and  administrative  ("S,  G&A") expenses for the three months
ended March 31, 2005 of $892,494,  increased by $28,447,  or 3%, versus $864,047
for the  corresponding  period of the previous year. The increase was consistent
with the revenue  growth of the  business  for the three  months ended March 31,
2005 versus March 31, 2004.

    NINE MONTHS ENDED MARCH 31, 2005, COMPARED TO NINE MONTHS ENDED
MARCH 31, 2004

Total revenues for the nine months ended March 31, 2005 of $6,881,075  increased
by $729,697, or 12%, over the total revenues for the nine months ended March 31,
2004 of  $6,151,378.  The  increase  in revenues is  primarily  attributable  to
increased billings in the Agriculture ($349,191),  Healthcare ($254,041), Retail
($180,213) and Hospitality ($94,667) markets.

Cost of revenues for the nine months ended March 31, 2005 of $4,116,632 were 60%
of revenues  versus  $3,703,825,  or 60% of the revenues  for the  corresponding
period of the previous year.

Selling,  general and  administrative  ("S,  G&A")  expenses for the nine months
ended March 31, 2005 of  $2,621,418,  increased  by $122,648,  or by 5%,  versus
$2,498,772  for the  corresponding  period of the previous.  The increase in the
S,G&A  is  primarily  a result  of  increases  in the  following  expenses:  (i)
compensation  and  commissions   ($79,043),   (ii)  advertising  and  promotions
($21,947),  (iii)  employment  placement  ($21,000),  and  (iv)  computer  costs
($13,703).

    LIQUIDITY AND CAPITAL RESOURCES

Cash and cash  equivalents  increased  by $12,499 to  $255,302 at March 31, 2005
from $242,803 at June 30, 2004.

Accounts  receivable  decreased  by  $204,493 to $776,915 at March 31, 2005 from
$981,408 at June 30,  2004.  The decrease  was  consistent  with the decrease in
revenues  during the quarter  ending March 31, 2005 of $2,232,644 as compared to
the revenues during the quarter ending June 2004 of $2,468,015.

Property and  equipment  decreased by $91,828 to $447,972 at March 31, 2005 from
$539,800  at  June  30,  2004.  This  decrease  is  primarily   attributable  to
depreciation expense recognized for the corresponding nine-month period.

Accounts  payable  decreased  by  $112,743  to  $480,200  at March 31, 2005 from
$592,943 at June 30, 2004. The decrease was due the timing of vendor payments.
 
Notes  payable and  long-term  debt of $196,758 at June 30, 2004 was  completely
repaid during the nine months ended March 31, 2005.

Management  believes that the Company's  current cash  resources  along with its
asset-based  factoring line of credit will be sufficient to fund  operations for
the twelve months ended March 31, 2006.

The Company  maintains an arrangement  with a financial  institution for a $1.25
million  asset-based line of credit.  The agreement allows the Company to factor
customer  receivables  generated  out of its ordinary  course of  business.  The
maximum  amount  available  under the line of credit is $1.0  million  (or $1.25
million of its gross receivable balance).  The agreement is automatically renews
on an annual basis  (August 30 of each year) unless  terminated by either party.
The  Company  may borrow up to 80% of the  eligible  receivables  presented  and
incurs interest on gross invoices  financed at a prime rate of interest plus 2%,
plus  administrative fees of .25% on gross receivables  presented.  The interest
rate  decreases to prime plus 1.25%  (versus 2%) at such times as the  Company's
Adjusted Quick Ratio is 1.25 to 1.00 or greater. Adjusted Quick Ratio is defined
as cash plus accounts receivable (less than 90 days from invoice date),  divided
by current liabilities less deferred revenue. During the quarter ended March 31,
2005, there were no borrowings under the arrangement.



                                       12


    CRITICAL ACCOUNTING ESTIMATES

Certain products offered by the Company have revenue  producing  components that
are  recognized  over  multiple  delivery  points and can consist of up to three
separate  elements as follows:  (1) the sale of the  container  system,  (2) the
transportation  of the  container  system  and (3) the  treatment  and  disposal
(incineration) of the container system. Since the transportation element and the
incineration  elements are undelivered  services at the point of initial sale of
the container,  the revenue is deferred  until the services are  performed.  The
current and  long-term  portions of deferred  revenues  are  determined  through
regression  analysis and  historical  trends.  Furthermore,  through  regression
analysis  of  historical  data,  the  Company  has  determined  that  a  certain
percentage of all  container  systems sold may not be returned.  Accordingly,  a
portion of the  transportation  and  incineration  elements is recognized at the
point of sale.

    RECENTLY ISSUED ACCOUNTING STANDARDS

In  January  2003,  the FASB  issued  FASB  Interpretation  No.  46 ("FIN  46"),
"Consolidation  of Variable  Interest  Entities",  and subsequently  revised the
interpretation  in December 2003 ("FIN 46R") which  requires that companies that
control  another  entity  through  interests  other than  voting  rights  should
consolidate the controlled  entity. As revised,  FIN 46R is generally  effective
for financial  statements for interim or annual periods ending on or after March
15,  2004.  The  related  disclosure  requirements  are  effective  immediately.
Management  does not believe the adoption of FIN 46R will have any impact on the
Company's financial position or results of operations.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments  and Hedging  Activities",  which amends SFAS No. 133 to
provide  clarification  on the financial  accounting and reporting of derivative
instruments  and hedging  activities  and requires that  contracts  with similar
characteristics  to be accounted for on a comparable  basis.  The  provisions of
SFAS No. 149 are effective for contracts entered into or modified after June 30,
2003, and for hedging relationships designated after June 30, 2003. The adoption
of SFAS No.  149 will not have a  material  impact on the  Company's  results of
operations or financial position.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments  with  Characteristics  of  Both  Liabilities  and  Equity",   which
establishes standards on the classification and measurement of certain financial
instruments with  characteristics of both liabilities and equity. The provisions
of SFAS No. 150 are effective for financial instruments entered into or modified
after May 31, 2003 and to all other  instruments  that exist as of the beginning
of the first interim  financial  reporting period beginning after June 15, 2003.
The  adoption  of SFAS No. 150 did not have a material  impact on the  Company's
results of operations or financial position.

In November  2004,  the FASB issued FASB  Statement  No. 151,  which revised ARB
No.43,  relating to inventory costs.  This revision is to clarify the accounting
for abnormal  amounts of idle  facility  expense,  freight,  handling  costs and
wasted  material  (spoilage).  This  Statement  requires  that  these  items  be
recognized  as a current  period  charge  regardless  of  whether  they meet the
criterion  specified  in ARB  43.  In  addition,  this  Statement  requires  the
allocation of fixed production  overheads to the costs of conversion be based on
normal  capacity of the production  facilities.  This Statement is effective for
financial  statements for fiscal years  beginning  after June 15, 2005.  Earlier
application  is permitted  for  inventory  costs  incurred  during  fiscal years
beginning after the date of this Statement is issued.  Management  believes this
Statement  will have no impact on the  financial  statements of the Company once
adopted.

In December  2004,  the FASB issued FASB  Statement  No. 152,  which amends FASB
Statement  No.  66,  Accounting  for  Sales of Real  Estate,  to  reference  the
financial  accounting  and  reporting  guidance  for  real  estate  time-sharing
transactions  that is  provided  in AICPA  Statement  of  Position  (SOP)  04-2,
Accounting for Real Estate Time-Sharing Transactions. This Statement also amends
FASB Statement No. 67,  Accounting  for Costs and Initial  Rental  Operations of
Real Estate Projects,  to state that the guidance for (a) incidental  operations
and (b)  costs  incurred  to  sell  real  estate  projects  does  not  apply  to
real-estate time-sharing  transactions.  The accounting for those operations and
costs is subject to the guidance in SOP 04-2.  This  Statement is effective  for
financial statements for fiscal years beginning after June 15, 2005.  Management
believes this Statement  will have no impact on the financial  statements of the
Company once adopted.

In December  2004,  the FASB  issued FASB  Statement  No.  153.  This  Statement
addresses the  measurement of exchanges of nonmonetary  assets.  The guidance in
APB Opinion No. 29,  Accounting for  Nonmonetary  Transactions,  is based on the
principle that  exchanges of nonmonetary  assets should be measured based on the
fair value of the assets  exchanged.  The  guidance  in that  Opinion,  however,
included certain exceptions to that principle.  This Statement amends Opinion 29
to eliminate  the  exception  for  nonmonetary  exchanges of similar  productive
assets and replaces it with a general  exception  for  exchanges of  nonmonetary
assets  that do not  have  commercial  substance.  A  nonmonetary  exchange  has
commercial  substance  if the future  cash flows of the entity are  expected  to
change  significantly  as a result of the exchange.  This Statement is effective
for financial statements for fiscal years beginning after June 15, 2005. Earlier
application is permitted for nonmonetary asset exchanges  incurred during fiscal
years beginning after the date of this Statement is issued.  Management believes
this  Statement  will have no impact on the financial  statements of the Company
once adopted.



                                       13


In December  2004,  the FASB issued  Statement No. 123 (revised  2004) ("FAS 123
(R)"),  Share-Based  Payments.  FAS 123 (R)  requires  all entities to recognize
compensation  expense  in an  amount  equal  to the fair  value  of  share-based
payments, such as stock options granted to employees. The Company is required to
apply FAS 123 (R) on a  modified  prospective  method.  Under this  method,  the
Company is required to record compensation  expense (as previous awards continue
to vest) for the  unvested  portion of  previously  granted  awards  that remain
outstanding at the date of adoption. In addition, the Company may elect to adopt
FAS 123 (R) by restating  previously  issued  financial  statements,  basing the
amounts on the expense  previously  calculated  and  reported in their pro forma
disclosures  that had been required by FAS 123. For public entities that file as
small  business  issuers,  FAS 123 (R) is effective  as of the  beginning of the
first interim or annual  reporting  period that begins after  December 15, 2005.
Management  has not completed its evaluation of the effect that FAS 123 (R) will
have,  but  believes  that the effect will be  consistent  with the  application
disclosed in its pro forma disclosures.

    ITEM 3. CONTROLS AND PROCEDURES

Within the ninety days prior to the date of this report, the Company carried out
an evaluation, under the supervision and with the participation of the Company's
management,  including the Company's Chief Executive Officer and Chief Financial
Officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure controls and procedures  pursuant to Exchange Act Rule 13a-14.  Based
upon that evaluation,  the Chief Executive  Officer and Chief Financial  Officer
concluded that the Company's disclosure controls and procedures are effective in
timely alerting them to material  information relating to the Company (including
its consolidated subsidiaries) required to be included in the Company's periodic
SEC  filings.  There  were no  significant  changes  in the  Company's  internal
controls or in other  factors that could  significantly  affect  these  controls
subsequent to the date of the Company's evaluation.

    PART II - OTHER INFORMATION

    ITEM 1. LEGAL PROCEEDINGS

In September and October 2003, the Company secured  judgments  against Ameritech
Environmental,  Inc.  ("Ameritech") totaling $176,958 related to the non-payment
by Ameritech for services  provided by the Company in 2002.  Ameritech  sold the
assets of Ameritech  representing  collateral for the judgments to MedSolutions,
Inc. of Dallas,  Texas  ("MedSolutions")  in November 2003. In January 2004, the
Company secured a Garnishment Order against MedSolutons whereby MedSolutions was
ordered to pay to the Company $170,765,  plus interest at 5%. Payments under the
Garnishment  Order are  scheduled  to be made  monthly  in the  amount of $4,375
(inclusive of interest) with a balloon payment of $137,721 due November 7, 2004.
MedSolutions is currently in breach of the  Garnishment  Order. In January 2005,
the Company filed suit against  MedSolutions and Ameritech in the 234th Judicial
District Court of Harris County,  Texas. The suit alleges collusion,  fraudulent
conveyance and fraudulent  inducement by and between  MedSolutions and Ameritech
to defraud  payment to the Company for amounts  owed,  as described  above.  The
Company has also  requested the Court to appoint a Receiver for all sums owed to
protect assets pending review by the Court.

On June 14, 2004,  the Company  provided Mr. Ronald E. Pierce,  its then current
Chief  Operating  Officer  ("Mr.  Pierce"),  with notice of  non-renewal  of his
employment  agreement.  As such,  July 14,  2004  was Mr.  Pierce's  last day of
employment.  The  Company  has  advised  Mr.  Pierce that under the terms of the
employment contract no further  compensation  (including  services) was due. The
Company then received various letters from Mr. Pierce's  attorney  advising that
Mr.  Pierce  is taking  the  position  that the  non-renewal  of the  employment
agreement  was not timely and,  therefore,  Mr.  Pierce was  terminated  without
cause.  Additionally,  Mr.  Pierce  claims  that  the  Company  had no  right to
terminate him on the anniversary date of his Agreement without the obligation of
paying  Mr.  Pierce as if he were  terminated  without  cause.  Mr.  Pierce  has
demanded severance related payments totaling  approximately  $280,000 (including
an $80,000  bonus)  along  with the full  accelerated  vesting of 500,000  stock
options  previously  awarded to Mr. Pierce.  The Company believes that notice of
such non-renewal was timely, and that in accordance with Mr. Pierce's employment
agreement,  the Company was entitled to provide notice thirty (30) days prior to
the anniversary of its intent to terminate the agreement, and no severance would
therefore be due to Mr. Pierce.  On July 30, 2004, the Company  received  notice
from Mr. Pierce's attorney requesting commencement of arbitration to resolve the
claim. No further  communications  have been received from Mr. Pierce's attorney
since July 30, 2004. The Company  believes it has meritorious  defenses  against
Mr. Pierce's claims and has not recorded a liability related to this matter.

On or about  February 25, 2003,  Jason  Jodway,  a then  employee of the Company
since April 1999,  resigned in lieu of termination of employment by the Company.
Thereafter,  Mr. Jodway formed Attentus Medical Sales,  Inc., a competing entity
of the Company. In March 2005, the Company (through its wholly-owned  subsidiary
Sharps  Compliance Inc.) filed a lawsuit in Harris County District Court,  Texas



                                       14


against Mr. Jodway and Attentus  Medical  Sales,  Inc. The lawsuit  claims,  (i)
breach of a confidentiality  agreement,  (ii)  misappropriation of trade secrets
and (iii)  tortuous  interference  with the Company's  existing and  prospective
contracts and business  relationships.  The Company intends to vigorously pursue
its claim  against Mr.  Jodway and  Attentus  Medical  Sales,  Inc.,  though the
Company has not  quantified  its damages to date. In April 2005,  Mr. Jodway and
Attentus Medical Sales,  Inc. filed a general denial in the 152nd District Court
of Harris County.  Additionally,  the defendant  filed a  counter-claim  against
Sharps  Compliance Inc.  asserting his last day of employment was March 28, 2003
and that he is entitled to receive back wages. The Company denies any obligation
to Mr. Jodway for such back wages.

    ITEM 2. CHANGES IN SECURITIES

On  September  24, 2003 the Company  completed  a private  placement  of 625,000
shares of common  stock at a price of $0.80 per share.  The proceeds of $500,000
have been  utilized by the Company  for working  capital  purposes as well as to
support growth plans to further expand the business into the industrial, retail,
and other markets.

    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

    (a) Exhibits:

     31.1  Certification  of Chief Executive  Officer in Accordance with Section
     302 of the Sarbanes-Oxley Act
    (filed herewith)

     31.2  Certification  of Chief Financial  Officer in Accordance with Section
     302 of the Sarbanes-Oxley Act
    (filed herewith)

     32.1  Certification  of Chief Executive  Officer in Accordance with Section
     906 of the Sarbanes-Oxley Act
    (filed herewith)

     32.2  Certification  of Chief Financial  Officer in Accordance with Section
     906 of the Sarbanes-Oxley Act
    (filed herewith)

    ITEMS 3, 4, AND 5 ARE NOT APPLICABLE AND HAVE BEEN OMITTED.



                                       15


                                   SIGNATURES

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

                                        REGISTRANT:

                                        SHARPS COMPLIANCE CORP.

    Dated: May 11, 2005                 By: /s/ Dr. Burton J. Kunik
                                            -----------------------
                                            Chairman of the Board, Chief
                                            Executive Officer and President


    Dated: May 11, 2005                 By: /s/ David P. Tusa
                                            -----------------
                                            Senior Vice President,
                                            Chief Financial Officer
                                            and Corporate Secretary


                                       16