SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549

                                   FORM 10-QSB/A
                                 (Amendment No. 1)

(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, 2004

                                    OR

      [ ]     TRANSACTION REPORT PURSUANT TO SECTION 13 OR 15 (d)
              OF THE SECURITIES EXCHANGE ACT OF 1934

              For the transition period from _______ to _______

                           Commission File No. 0-17629

                           ADM TRONICS UNLIMITED, INC.
             (Exact name of registrant as specified in its Charter)

                     Delaware                          22-1896032
          (State or Other Jurisdiction         (I.R.S. Employer Identifi-
         of Incorporation or organization)           cation Number)

                  224-S Pegasus Ave., Northvale, New Jersey 07647
                     (Address of Principal Executive Offices)

         Issuer's Telephone Number, including area code: (201) 767-6040

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 Issuer was required to file such reports),
and (2) has been subject to the filing requirements for the past 90 days:

                           YES   X       NO  ______

State the number of shares outstanding of each of the Issuer's classes of
common equity, as of the latest practicable date:

             51,882,037 shares of Common Stock, $.0005 par value,
                           as of October 25, 2004










EXPLANATORY NOTE

	This Amendment No. 1 on Form 10-QSB/A to the Quarterly Report on Form 10-
QSB (the "Quarterly Report") of ADM Tronics Unlimited, Inc. (the "Company or 
"ADM") filed on November 19, 2004 with the Securities and Exchange Commission 
(the "SEC") is filed (i) as a result of a restatement of the financial 
statements for the three and six month period ended September 30, 2004
primarily to record a beneficial conversion feature related to the Company's
convertible notes payable and to record an additional discount related to the
fair value of warrants issued with the debt and (ii) to respond to comments
received from the SEC.  See Note 1 of the Notes to the Company's Consolidated
Financial Statements contained in Item 1 of this Amendment No. 1 for a
discussion of the restatement.  Therefore, the Company is amending and
restating in its entirety the Quarterly Report.  In addition, the Company is
including with this Amendment No. 1 certain currently dated certifications.
Except as described above, no other amendments are being made to the Quarterly
Report.  This Form 10-QSB/A does not reflect events occurring after the November
19, 2004 filing of this Quarterly Report or modify or update the disclosure
contained in the Quarterly Report in any way other than as required to reflect
the amendments discussed above and reflected below.

































                                        1


                       ADM TRONICS UNLIMITED, INC.

                                 INDEX
                                                            Page Number
Part I. Financial Information

Item 1. Consolidated Financial Statements:

  Consolidated Balance Sheets - September 30, 2004
     and March 31, 2004                                          3

  Consolidated Statements of Operations - For the
     three months and six months ended September
     30, 2004 and 2003                                           4

  Consolidated Statement of Changes in Stockholders'
     Equity - For the six months ended September 30, 2004        4

  Consolidated Statements of Cash Flows - For the
     six months ended September 30, 2004 and 2003                5

  Notes to Consolidated Financial Statements                     6

Item 2. Management's Discussion and Analysis of Financial
  Condition and Results of Operations                            7





























                                        2


                          ADM TRONICS UNLIMITED, INC.
                        CONSOLIDATED BALANCE SHEETS					

                                                  (UNAUDITED)	
                                                   SEPTEMBER      MARCH	 	 
                   ASSETS                          30, 2004      31, 2004
	                                             (RESTATED)
Current assets:								
 Cash and equivalents                            $2,161,390   $    90,081
 Accounts receivable - trade, less allowance				
  for doubtful accounts of $4,593 and $29,000
  respectively                                      124,988       118,433
 Inventories:								 
  Raw materials and supplies                        105,034       159,497	 
  Finished goods                                     79,695       107,688
 Other current assets                                39,133        32,993

    Total current assets                          2,510,240       508,692	

Property and equipment - at cost, net of
 accumulated depreciation of $267,930 and
 $268,353, respectively                              11,329         8,887	
Equipment in use and under lease agreements -
 At cost, net of accumulated depreciation of 
 $821,731 and $758,330, respectively                116,494       179,895
Inventory, long term portion                        298,851       344,465
Loan receivable from officer, bearing
 interest at 3% per annum, unsecured                 49,188        49,188
Deferred financing costs and other assets           491,776        31,039

    Total assets                                 $3,477,878    $1,122,166

      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

 Accounts payable - trade                        $  124,985    $  159,798
 Accrued expenses and other current liabilities      91,723        51,340

    Total current liabilities                       216,708       211,138

 Unsecured convertible 6% notes payable,
   net of discount of $782,262                    1,905,238          -
 Note payable, long-term                            135,000       135,000
 Warrants issued with registration rights		    159,999	         -

    Total long term liabilities                   2,200,237       135,000

Stockholders' equity                              1,060,933       776,028

    Total liabilities and								
      stockholders' equity                       $3,477,878    $1,122,166




                                      3

                       ADM TRONICS UNLIMITED, INC.
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                              (UNAUDITED)

                               THREE MONTHS ENDED      SIX MONTHS ENDED	
                                 SEPTEMBER 30,          SEPTEMBER 30,
                                2004       2003        2004       2003
 					(RESTATED)             (RESTATED)

Revenues                      $267,686  $321,475     $652,983 $  593,783

Costs and expenses:
 Cost of sales                 196,191   172,321      365,770    331,574
 Selling, general and
  administrative               564,634   182,621      756,441    343,254

    Total costs and expenses   760,825   354,942    1,122,211    674,828

Operating loss                (493,139)  (33,467)    (469,228)   (81,045)

Other income:
 Interest and other income      39,879        77       39,946        166
 Amortization of debt discount (40,960)       -       (40,960)        -
 Change in fair value of 
   Warrant liability           127,352        -       127,352         -
	
								
Net loss                     $(366,868) $(33,390)   $(342,890)  $(80,879)
						
Net loss per share, basic and
 Diluted		             $(0.01)    $(0.001)     $(0.01)   $(0.002)
Weighted average shares
 Outstanding                 51,882,037 50,382,037  51,882,037  50,382,037



                       ADM TRONICS UNLIMITED, INC.
        CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
	         FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2004
                              (UNAUDITED)
                               (RESTATED)

           Preferred   Common
           Shares      Shares              Capital
           5,000,000   150,000,000         in 
           Authorized  Authorized          excess
           $.01 Par    $.0005      Par     of Par    Deferred     Accumulated
           Value       Par Value   Value   Value     Compensation  Deficit     Total
                                                         
Balances -
 March 31,
 2004          -       51,882,037  $25,941 $6,861,574  $(69,600) $(6,041,887) $776,028

Beneficial
 Conversion 
 feature                                   528,571	                          528,571


Warrants issued with
 Debt	                                      75,416                          75,416

Amortization of 
Deferred compensation                                    23,808                  23,808

Net loss for
 the period
 ended
 September 30,
 2004                                                                (342,890) (342,890)

Balances -
 September 30,
 2004          -       51,882,037  $25,941 $7,465,561   $(45,792)$(6,384,777) 1,060,933

                                         4


                       ADM TRONICS UNLIMITED, INC.
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (UNAUDITED)
                                                    SIX MONTHS ENDED
                                                      SEPTEMBER 30,
                                                     2004       2003*
                                                  (RESTATED)
Cash flows from Operating activities:
 Net (loss)                                      $ (342,890) $( 80,879)
 Adjustments to reconcile net (loss)
  to net cash provided by (used in)
  operating activities:
   Depreciation and amortization                     69,174     77,505
   Amortization of debt discount                     40,960        -
   Amortization of deferred discount                 23,808        -
   Change in fair value of warrant liability       (127,352)       -
  Changes in operating assets and liabilities:
   Accounts receivable - trade                       (6,555)   (11,701)
   Inventories                                      128,070     75,107
   Other current assets                              (6,140)      (600)
   Other assets                                     (22,281)      3,507
   Accounts payable - trade                         (34,813)   (16,296)
   Accrued expenses and other current liabilities    40,383    (20,689)

 Net cash flows provided by (used in)
  operating activities                             (237,636)    25,954

Cash flows from Investing activities:	
 Purchases of property and equipment                 (8,215)      -

 Net cash flows (used in)
  investing activities                               (8,215)      -

Cash flows from Financing activities:
 Gross proceeds from private placement offering -
  notes payable                                   2,687,500       -
 Costs of private placement offering               (370,340)      -

Net cash provided by financing activities         2,317,160       -


Net change in cash and equivalents                2,071,309     25,954

Cash and equivalents--beginning of period            90,081     49,765

Cash and equivalents--end of period              $2,161,390   $ 75,719


Supplemental disclosure of cash flow activities:

 Interest paid                                         -          -
 Income taxes paid                                     -          -


*reclassified



                                        5



                          ADM TRONICS UNLIMITED, INC.
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)

Note 1-Basis of Presentation:


Basis of Presentation

The accompanying condensed consolidated financial statements include the 
accounts of ADM Tronics Unlimited, Inc. and its subsidiaries 
(collectively, the "Company").  These consolidated financial statements 
have been prepared in accordance with accounting principles generally 
accepted in the United States of America for interim financial 
information and the instructions to Form 10-QSB and do not include all 
the information and footnotes required by accounting principles generally 
accepted in the United States of America for complete financial 
statements.  In the opinion of management, all adjustments (consisting of 
normal recurring accruals) considered necessary for a fair presentation 
of the results for the interim periods have been included.  Operating 
results for the six months ended September 30, 2004 are not necessarily 
indicative of the results that may be expected for the year ending March 
31, 2005.  The accompanying consolidated financial statements and the 
information included under the heading "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" should be read 
in conjunction with the Company's audited consolidated financial 
statements and related notes included in the Company's Form 10-KSB for 
the fiscal year ended March 31, 2004.

Use of Estimates 

The preparation of consolidated financial statements in conformity with 
accounting principles generally accepted in the United States of America 
requires management to make estimates and assumptions that affect the 
reported amounts of assets and liabilities and disclosures of contingent 
assets and liabilities at the date of the consolidated financial 
statements and the reported amounts of revenues and expenses during the 
reporting periods. Actual results could differ from those estimates. 

Loss Per Share 

Basic and diluted loss per common share for all periods presented is 
computed based on the weighted average number of common shares 
outstanding during the periods presented as defined by SFAS No. 128, 
"Earnings Per Share". The assumed exercise of common stock equivalents 
was not utilized for the six and three month periods ended September 30, 
2004 since the effect would be anti-dilutive. There were 24,582,015 
common stock equivalents at September 30, 2004 and none at September 30, 
2003.

Stock Options and Warrants 

The Company accounts for its stock-based employee compensation plans 
using the intrinsic value based method, under which compensation cost is 
measured as the excess of the stock's market price at the grant date over 
the amount an employee must pay to acquire the stock.  Stock options and 
warrants issued to non-employees are accounted for using the fair value 
based method, under which the expense is measured as the fair value of 
the security at the date of grant based on the Black-Scholes pricing 
model. A subsidiary of the Company had 578,500 employee stock options 
outstanding at September 30, 2004, and none at September 30, 2003.

Pro Forma Information

Employee and Director Common Share Purchase Options - Pro forma 
information regarding the effects on operations of employee and director 
common share purchase options as required by SFAS No. 123 and SFAS 
No. 148 has been determined as if the Company's subsidiary had accounted 
for those options under the fair value method. Pro forma information is 
computed using the Black Scholes method at the date of grant of the 
options based on the following assumptions ranges:  (1) risk free 
interest rate of 3.62%; (2) dividend yield of 0%; (3) volatility factor 
of the expected market price of our common stock of 67%; and (4) an 
expected life of the options of 6 years.  The foregoing option valuation 
model requires input of highly subjective assumptions.  Because common 
share purchase options granted to employees and directors have 
characteristics significantly different from those of traded options, and 
because changes in the subjective input assumptions can materially affect 
the fair value of estimates, the existing model does not in the opinion 
of our management necessarily provide a reliable single measure of the 
fair value of common share purchase options we have granted to our 
employees and directors. 

Pro forma information relating to employee and director common share 
purchase options is as follows:   



                        For the                       For the
                        Three Months                  Six Months
                        Ended                         Ended
                        September 30,  September 30,  September 30, September 30,
                        2004           2003           2004          2003
                                                        
Net loss as reported    $(366,868)     $(33,390)      $(342,890)    $(80,879)
Stock compensation
 calculated under
 SFAS No. 123              (2,492)         -             (4,983)        -
Pro forma net loss      $(369,360)     $(33,390)      $(347,873)    $(80,879)
Historical basic and
 diluted loss per share    $(0.01)      $(0.001)         $(0.01)     $(0.002)
Pro forma basic and
 diluted loss per share    $(0.01)      $(0.001)         $(0.01)     $(0.002)





Restatement:

The September 30, 2004 financial statements have been restated to record 
a beneficial conversion feature related to convertible notes payable 
issued by the Company in the amount of $528,571. The Company has also 
recorded an amount of $287,351 related to the fair value of warrants 
issued with the debt, which was recorded as a liability due to a 
registration rights agreement. The result is to record an aggregate 
discount on debt of $815,922. Additionally, the Company issued 
compensation warrants related to the debt placement with a fair value of 
$75,416. The amortization of these items for the three and six month 
periods ended September 30, 2004 was $40,960. Also, the fair value of the 
warrants has been recorded at $159,999 at September 30, 2004, and a 
recovery of expense for the three and six months ended September 30, 2004 
of $127,352 has been recorded. As a result of these corrections, net loss 
for the three and six months ended September 30, 2004 has decreased by 
$86,392 for each period, to $366,868 and $342,890, respectively, and loss 
per share was unchanged at $0.01 and $0.01, respectively.

Changes to the balance sheet at September 30, 2004 resulting from these 
corrections are as follows:


						        As reported	   Restated

Unamortized debt discount                   $     -- 	        $   782,262
Deferred financing costs and other assets    425,246              493,362
Warrants issued with registration rights		  -- 	            159,999

Capital in excess of par value             6,813,368	          7,417,355
Accumulated deficit                       (6,467,169)          
(6,380,777)

Note 2.  Segment Information

Information about segment information is as follows:

Six Months Ended September 30, 2004:     CHEMICAL    MEDICAL      TOTAL

 Revenues from external customers        436,486     216,497     652,983
 Segment profit (loss)                    26,196    (495,424)   (469,228)
 Identifiable assets                   2,888,071     591,393   3,479,464

Six Months Ended September 30, 2003:
  
 Revenues from external customers        466,747     127,036     593,783
 Segment profit (loss)                   (58,543)    (22,502)    (81,045)

Three Months Ended September 30, 2004:

 Revenues from external customers        196,529      71,157     267,686
 Segment profit (loss)                    (7,917)   (485,222)   (493,139)

Three Months Ended September 30, 2003:

 Revenues from external customers        225,530      95,945     321,475
 Segment profit (loss)                   (35,299)      1,832     (33,467)

Note 3. Private Placement Offering

a) The Company is in the process of a private placement offering with 
regard to its subsidiary, Ivivi Technologies, Inc., formerly known as AA 
Northvale Medical Associates, Inc. ("Ivivi"), of up to 35 Units for an 
aggregate price of $3,500,000.  Each Unit consists of a i) $100,000 Joint 
Unsecured

                                      6

Convertible Note payable on December 31, 2009, ii) one Class A Common 
Stock Purchase Warrant of the Company, and iii) one Class A Common Stock 
Purchase Warrant of Ivivi.  Investors may exercise either warrant, but 
not both.  Those warrants which are non-exercised must be surrendered to 
either the Company or Ivivi.  The Joint unsecured 6% Convertible Notes 
may be converted into Common Stock of Ivivi or Common Stock of the 
Company at a conversion price as defined in the private placement 
memorandum.  As of September 30, 2004, the Company has raised $2,687,500 
of 6% Convertible Notes Payable from such offering, of which 
approximately $370,000 were for costs incurred in raising such funds. 
These costs have been deferred and included in other assets.  The 
conversion feature of the notes and the exercise of the warrants is 
allowed through November, 2009.  It is anticipated by management that the 
holders of the notes will convert the notes payable into either common 
stock of Ivivi or of the Company in the near future.  If the noteholders 
convert the notes to common stock, the costs of such financing will be 
charged to the capital in excess of par value account.  If the notes are 
not converted, then such costs will be amortized over the term of the 
notes.

As additional consideration for the purchase of the notes, the Company 
granted to the purchasers warrants entitling them to purchase 9,267,241 
common shares at the price of $0.41 per share. These warrants lapse if 
unexercised after five years, or upon an effective registration statement 
of Ivivi.  A registration rights agreement was executed requiring the 
Company to register the shares of its common stock underlying the notes 
and warrants so as to permit the public resale thereof.  In accordance 
with EITF 00-27, a portion of the proceeds was allocated to the warrant 
liability based on its fair value, which totaled $287,351 using the 
Black-Scholes option pricing model.  The remaining balance was allocated 
to the convertible notes and was used to compute the beneficial 
conversion feature. The Company attributed a beneficial conversion 
feature of $528,571 to the convertible notes based upon the difference 
between the effective conversion price of those shares and the closing 
price of the Company's common shares on the date of issuance.  The 
assumptions used in the Black-Scholes model are as follows:  (1) dividend 
yield of 0%; (2) expected volatility of 64%, (3) risk-free interest rate 
of 1.5%, and (4) expected life of six months. The total debt discount 
of $815,922 is being amortized over the term of the notes.  During the 
six months ended September 30, 2004, amortization as interest expense 
amounted to $33,660.

Since the warrant is a contract requiring settlement through the delivery 
of registered shares, and the delivery of such registered shares was not 
deemed controllable by the Company, the Company recorded the net value of 
the warrants at the date of issuance as a warrant liability on the 
balance sheet $287,351 and included the change in fair value from the 
date of issuance to September 30, 2004 in other income (expense), in 
accordance with EITF 00-19, "Accounting for Derivative Financial 
Instruments Indexed to, and Potentially Settled in, a Company's Own 
Stock".  The fair value of the warrant was $159,999 at 
September 30, 2004.  

Selling, general and administrative expenses for the three-month period
ended September 30, 2004 include the compensation for Ivivi's new 
management team which has been employed to develop, expand and market 
Ivivi's business which is principally the SofPulse medical device 
technology and the expenses related thereto.

In connection with the private placement offering, Ivivi is planning to 
file a Registration Statement with the Securities and Exchange Commission 
for its common stock. There is a mandatory conversion of the notes into 
the common stock of Ivivi upon the effectiveness of such registration.  
Reference is made to the Company's Current Report on Form 8K dated August 
31, 2004.


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

The following discussion of the Company's operations and financial 
condition should be read in conjunction with the Financial Statements and 
notes thereto included elsewhere in this Quarterly Report on Form 10-QSB.

Forward-Looking Statements

         This Quarterly Report on Form 10-QSB contains forward-looking  
statements within the  meaning of the "safe  harbor"  provisions  under  
section 21E of the Securities and Exchange Act of 1934 and the Private 
Securities Litigation Act of 1995.  The Company uses  forward-looking  
statements in its  description  of its plans and objectives for future  
operations  and  assumptions  underlying  these plans and objectives.  
Forward-looking  terminology  includes the words "may",  "expects", 
"believes", "anticipates", "intends", "forecasts", "projects", or similar 
terms, variations  of such terms or the negative of such terms.  These  
forward-looking statements are based on  management's  current 
expectations  and are subject to factors and uncertainties  which could 
cause actual results to differ materially from those described in such 
forward-looking  statements.  The Company expressly disclaims any 
obligation or  undertaking  to release  publicly any updates or revisions 
to any  forward-looking  statements  contained  in this Form  10-QSB to 
reflect any change in our expectations or any changes in events, 
conditions or circumstances on which any forward-looking  statement is 
based. Factors which could cause such results  to  differ  materially  
from  those  described  in the  forward-looking statements include those 
set forth under  Risk Factors set forth in Exhibit 99.1 and elsewhere in, 
or  incorporated by reference into the Company's Annual Report on Form 
10-KSB/A.

Critical Accounting Policies

Revenue Recognition:

Sales  revenues are  recognized  when products are shipped to end users 
and rental and lease  revenues are  recognized  principally  on either a 
monthly or a pay-per use basis in accordance with individual  rental or 
lease agreements and are recognized on a monthly basis as earned. 
Shipments to distributors are recognized as sales where no right of 
return exits.  This is generally the case with sales of chemicals.  This 
is generally not the case with sales of the SofPulse units. The  Company  
recognizes  revenue  from  the  sale  of the  SofPulse products  when the 
products are shipped to end users.  An increasing amount of rental 
revenue is recognized on a fixed monthly  recurring basis as product is 
utilized by the  end-user.  Sales  returns  have been  immaterial.  Lease 
revenues  through third party  distributors have also been immaterial and 
there have been no sales through third party distributors. The Company's  
products are principally  shipped on a "freight collect"  basis. Shipping  
and  handling  charges  and  costs  are immaterial.

Use of Estimates:

The Company's discussion and analysis of our financial condition and 
results of operations are based upon our financial statements, which have 
been prepared in accordance with accounting principles generally accepted 
in the United states of America.  The preparation of these consolidated 
financial statements requires the Company to make estimates and judgments 
that affect the reported amounts of assets, liabilities, revenues and 
expenses, and related disclosures of contingent assets and liabilities.  
On an ongoing basis, the Company evaluates its estimates, including those 
related to reserves, deferred tax assets and valuation allowance, 
impairment of long-lived assets, fair value of equity instruments issued 
to consultants for services and fair value of equity instruments issued 
to others.  The Company bases its estimates on historical experience and 
on various other assumptions that the Company believes to be reasonable 
under the circumstances, the results of which form the basis for making 
judgments about the carrying value of assets and liabilities that are not 
readily apparent from other sources.  Actual results may differ from 
these estimates under different assumptions or conditions; however, the 
Company believes that its estimates, including those for the above-
described items, are reasonable.  


Business Overview

         The  Company  is  a  technology-based  developer  and  
manufacturer  of diversified lines of products in the following three 
areas: (1)  environmentally safe  chemical  products  for  industrial  
use,  (2)  therapeutic   non-invasive electronic medical devices and (3) 
cosmetic and topical dermatological products.  The  Company  derives  
most of its  revenues  from  the  development, manufacture  and sale of 
chemical  products,  and, to a lesser extent,  from its therapeutic  non-
invasive  electronic medical devices and topical dermatological
products.

         The Company is a corporation  that was organized  under the laws 
of the State of Delaware on November 24, 1969.  The Company's  operations 
are conducted through the Company itself and its three subsidiaries, 
Ivivi Technologies, Inc., Pegasus Laboratories, Inc. and Sonotron Medical 
Systems, Inc.

	The September 30, 2004 financial statements have been restated to 
record a beneficial conversion feature related to the Company's 
convertible notes payable and to record an additional discount related to 
the fair value of warrants issued with the debt.  See Note 1 of the Notes 
to the Company's Consolidated Financial Statements contained in Item 1 of 
this Amendment No. 1 for a discussion of the restatement.  


Liquidity and Capital Resources

At September 30, 2004, the Company had cash and equivalents of $2,161,390 
as compared to $90,081 at March 31, 2004.  This increase was the result 
of proceeds received by the Company from a private placement financing 
offset by costs of such financing and by cash used in operations.

Operating Activities

Net cash flows used in operating activities were $237,636 for the six 
months ended September 30, 2004 as compared to net cash flow provided by 
operating activities of $25,954 for the six months ended September 30, 
2003.  This increase was primarily due to increased costs related to the 
Company's medical device subsidiary's expansion of personnel and 
increased other operational expenses related thereto.

                                   7


Investing Activities

The Company purchased property and equipment of $8,215 during the six 
months ended September 30, 2004.


Financing Activities

The Company has received net proceeds of $2,317,160 from a private 
placement offering of Unsecured Convertible Notes and Warrants for the 
Company's and a subsidiary's common stock.

The Company does not have any material external sources of liquidity or
unused sources of funds.


Results of Operations
Quarter Ended September 30, 2004

Revenues

Revenues were $267,686 in 2004 as compared to $321,475 in 2003 
representing a decrease of $53,789 or 17%.  This decrease was the result 
of a decrease in revenues from the Company's medical electronic 
activities of $24,788 and a decrease in chemical revenues of $29,001.

Gross Profit

Gross profit of $71,495 in 2004 was $77,659 below the gross profit of 
$149,154 in 2003.  Gross profit was 27% of revenues in 2004 as compared 
with 46% of revenues in 2003.  The decrease in gross profit margin was 
primarily due to  the product mix of sales with higher sales of products 
with a lower gross margin.

Operating Loss

Operating loss in 2004 was $493,139 compared to $33,467 in 2003. Selling,
general and administrative expenses increased by $382,013 or 209% in the 
2004 period primarily due to significant increases in personnel and 
overhead expenses of the Company's medical device subsidiary, Ivivi 
Technologies, Inc. that were funded by the receipt of proceeds from a 
private placement offering instituted to fund such increased operations.

Other Income

Net other income in 2004 was $126,271 as compared to $77 in 2003.  Other 
net income for 2004 was primarily from a change in fair value of the 
warrant liability of $127,352, partially offset by amortization of debt 
discount of $40,960, and from payments received pursuant to the 
settlement of litigation and increased interest income from increased 
amounts invested.






                                        8



Results of Operations
Six Months Ended September 30, 2004

Revenues

Revenues were $652,983 in 2004 as compared to $593,783 in 2003 
representing an increase of $59,200 or 10%.  Revenues from the Company's 
medical electronics activities increased $89,461 and chemical revenues 
decreased
$30,261.

Gross Profit

Gross profit of $287,213 in 2004 was $25,004 or 10% higher than the gross 
profit of $262,209 in 2003.  Gross profit was 44% of revenues in 2004 and
2003.

Operating Loss

Operating loss was $469,228 in 2004 compared to $81,045 in 2003.  
Selling, general and administrative expenses increased by $413,187 or 
120% in 2004 primarily due to significant increases in personnel and 
overhead expenses of the Company's medical device subsidiary, Ivivi 
Technologies, Inc. that were funded by the receipt of proceeds from a 
private placement offering instituted to fund such increased operations.

Other Income

Net other income in 2004 was $126,338 as compared to $166 in 2003.  Other 
net income for 2004 was primarily from a change in fair value of the 
warrant liability of $127,352, partially offset by amortization of debt 
discount of $40,960, and from payments received pursuant to the 
settlement of litigation and increased interest income from increased 
amounts invested.


ITEM 3. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

On September 2, 2005, in response to a comment letter from the staff of 
the Securities and Exchange Commission that, among other things, 
requested information regarding the accounting for the fair value of 
warrants issued with convertible debt and a beneficial conversion feature 
related to convertible debt issued by the Company, the Board of Directors 
of the Company (the "Board"), on the recommendation of the Company's 
management and after discussions with its independent auditors, made an 
internal determination and concluded that the financial statements 
contained in the Company's Quarterly Report on Form 10-QSB for the 
Company's fiscal quarters ended September 30, 2004, December 31, 2004 and 
June 30, 2005 (the "Form 10-QSBs") and the financial statements 
previously audited by the Company's prior auditors and contained in the 
Company's Annual Report on Form 10-KSB for the Company's fiscal year 
ended March 31, 2005 (the "Form 10-KSB"), required restatement primarily 
related to the accounting for the fair value of warrants issued with 
convertible debt and a beneficial conversion feature related to the 
convertible debt issued with respect to the financing for the Company's 
subsidiary, Ivivi Technologies, Inc. as previously accounted for by the 
Company.  The restatements are described in Note 1 of the Notes to 
Consolidated Financial Statements.

	In the Company's Form 10-QSB for the quarter ended September 30, 
2004, the Company's principal executive officer and principal financial 
officer concluded that the Company's disclosure controls and procedures 
(as defined in Rules 13a-15(e) and 15d-15(e) under the  Securities  
Exchange  Act of 1934) were  effective  to ensure that the information 
required to be disclosed by the Company in the reports that it files or 
submits  under the  Securities  Exchange Act of 1934 is recorded,  
processed, summarized  and  reported  within the time  periods  specified  
in SEC rules and forms.  However, in connection with the Company's 
determination to restate the financial statements contained in the Form 
10-QSBs and the Form 10-KSB, the Company's management, including the 
principal executive officer and principal financial officer, reevaluated 
its disclosure controls and procedures (as defined in Rules 13a-15(e) and 
15d-15(e) under the Securities Exchange Act of 1934, as amended (the 
"Exchange Act")) related to the recording, processing, summarization, and 
reporting of information in the Company's periodic reports that it files 
with the SEC.  These disclosure controls and procedures have been 
designed to ensure that material information relating to the Company, 
including its subsidiaries, is accumulated and communicated to the 
Company's management, including these officers, by other of the Company's 
employees, and that this information is recorded, processed, summarized, 
evaluated, and reported, as applicable, within the time periods specified 
in the SEC's rules and forms.  Due to the inherent limitations of control 
systems, not all misstatements may be detected.  These inherent 
limitations include the realities that judgments in decision-making can 
be faulty and that breakdowns can occur because of simple error or 
mistake.  Additionally, controls can be circumvented by the individual 
acts of some persons, by collusion of two or more people, or by 
management override of the control.  The Company's controls and 
procedures can only provide reasonable, not absolute, assurance that the 
above objectives have been met.

	Based on the reevaluation of the Company's disclosure controls and 
procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the 
Exchange Act) as of September 30, 2004, the Company's principal executive 
officer and principal financial officer concluded that, solely because 
there was a material weakness resulting from the Company not properly 
recording the transaction described above under generally accepted 
accounting principles, such disclosure controls and procedures were not 
effective in ensuring that the information required to be disclosed by 
the Company in the reports that it files or submits under the Exchange 
Act is accumulated and communicated to the Company's management, 
including its Chief Executive Officer and Chief Financial Officer, to 
ensure that such information is recorded, processed, summarized and 
reported within the time periods specified in SEC rules and forms.  The 
Company has taken steps to remediate the material weakness.  See "Changes 
in Internal Control Over Financial Reporting."


CHANGES IN INTERNAL CONTROLS OVER FINANCIAL REPORTING

There have been no changes in our internal control over financial 
reporting that occurred during our last fiscal quarter to which this 
Quarterly Report on Form 10-QSB relates that have materially affected, or 
are reasonably likely to materially affect, our internal control over 
financial reporting.

However, as a result of the reevaluation of the effectiveness of the 
Company's internal control over financial reporting as of the end of the 
fiscal year ended March 31, 2005, the management of the Company, 
including the principal executive officer and principal financial 
officer, concluded that the need for a restatement of the financial 
statements contained in the Form 10-QSBs and the Form 10-KSB were the 
result of a material weakness in the internal control over financial 
reporting.  A material weakness in internal control is a significant 
deficiency, or combination of significant deficiencies, that result in 
more than a remote likelihood that a material misstatement of the 
financial statements would not be prevented or detected on a timely basis 
by the Company.  The Company's reconciliation and review processes were 
not adequate to detect the failure to record the beneficial conversion 
feature of the convertible debt and the additional amount related to the 
fair value of warrants in the Company's financial statements contained in 
the Form 10-QSBs and Form 10-KSB.

The Company has taken steps to remediate the material weakness by (i) 
retaining a certified public accountant as a consultant to assist with 
the Company's financial reporting obligations and improvement of its 
internal controls over financial reporting and (ii) hiring a certified 
public accountant as a part-time employee responsible for assisting 
management with internal controls, financial reporting and closing the 
Company's books and records.  The Company believes that these remedial 
steps will help correct the material weakness described above.  However, 
the Company cannot assure that it will not in the future identify further 
material weaknesses in its internal controls over financial reporting.

PART II. OTHER INFORMATION

ITEM 6. Exhibits and Reports on Form 8-K.

        (a) Exhibit No.

            31.1 Certification of Chief Executive Officer pursuant to 
Section 302 of the Sarbanes-Oxley Act of 2002

		31.2 Certification of Chief Financial Officer 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.

        (b) Reports on Form 8-K.

            A current report on Form 8-K dated August 31, 2004
            was filed during the quarter for which this report
            is filed and is incorporated herein by reference.
        

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.

                                       ADM Tronics Unlimited, Inc.
                                       (Registrant)

                                By:\s\ Andre' DiMino
                                       Chief Executive
                                       Officer and Chief Financial 
Officer
Dated: Northvale, New Jersey
       December 9, 2005