================================================================================


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

                                    FORM 10-Q

               |X|    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                        OF THE SECURITIES EXCHANGE ACT OF 1934

                     For the Quarterly Period Ended June 30, 2005

               |_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                        OF THE SECURITIES EXCHANGE ACT OF 1934

              For the Transition Period from              to             


                        Commission File Number 000-29423


                                DYNABAZAAR, INC.

             (Exact name of registrant as specified in its charter)

              Delaware                                         04-3351937

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

                     888 Seventh Avenue, New York, NY 10019
               (Address of principal executive offices) (Zip Code)

               Registrant's telephone number, including area code:
                                 (212) 974-5730

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes X     No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes       No X

The number of shares outstanding of the registrant's common stock as of August
1, 2005 was 23,409,956


================================================================================



                                DYNABAZAAR, INC.

                                    FORM 10-Q

                       For the Quarter Ended June 30, 2005

                                      INDEX




                                                                                            
PART I.      FINANCIAL INFORMATION

      Item 1.  Financial Statements (Unaudited)....................................................1

             (a)  Condensed Consolidated Balance Sheets as of June 30, 2005 and
                    December 31, 2004
             (b)  Condensed Consolidated Statements of Operations for the
                    Six Months Ended June 30, 2005 and 2004
             (c)  Condensed Consolidated Statements of Cash Flows for Six
                    Months Ended June 30, 2005 and 2004
             (d)  Notes to Condensed Consolidated Financial Statements

        Item 2.    Management's Discussion and Analysis of Financial
                   Condition and Results of Operations.............................................8

        Item 3.    Quantitative and Qualitative Disclosures about Market Risk.....................10

        Item 4.    Controls and Procedures........................................................11

PART II.     OTHER INFORMATION

      Item 1.  Legal Proceedings..................................................................11
      Item 2.  Unregistered Sales of Equity Securities and Proceeds...............................12
      Item 6.  Exhibits...........................................................................12



                                       i


                         PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                                DYNABAZAAR, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)



                                                                                         JUNE 30,
                                                                                           2005        DECEMBER 31,
                                                                                       (UNAUDITED)         2004
                                                                                     --------------- -----------------
                                                                                                         
ASSETS
Current assets:
  Cash and cash equivalents                                                                $7,440           $8,989
  Prepaid expenses                                                                            362              331
  Other current assets                                                                      2,000            2,000
                                                                                     ---------------------------------

         Total current assets                                                               9,802           11,320

Other assets, long-term prepaid expenses                                                    1,161            1,328
                                                                                     ---------------------------------

         Total assets                                                                     $10,963          $12,648
                                                                                     =================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accrued expenses                                                                             $148             $196
Other current liabilities                                                                   2,000            2,000
                                                                                     ---------------------------------

         Total current liabilities                                                          2,148            2,196
                                                                                     ---------------------------------

Stockholders' equity:
  Common stock, $0.001 par value; 90,000,000 shares authorized, 29,526,385 and
   29,426,385 issued at June 30, 2005 and December 31, 2004, respectively                      30               30
  Additional paid-in capital                                                              151,636          151,636
  Treasury stock (at cost); 6,116,429 and 2,458,441 at June 30, 2005 and
   December 31, 2004, respectively                                                         (4,161)          (3,040)
  Accumulated deficit                                                                    (138,954)        (138,487)
  Accumulated other comprehensive income, net                                                 264              313
                                                                                     ---------------------------------

         Total stockholders' equity                                                         8,815           10,452
                                                                                     ---------------------------------

         Total liabilities and stockholders' equity                                       $10,963          $12,648
                                                                                     =================================



See accompanying notes to condensed consolidated financial statements.


                                        1


                                DYNABAZAAR, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                                      THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                          JUNE 30,                    JUNE 30,
                                                                      2005          2004        2005          2004

                                                                                                     
Revenue                                                                 $--            $--          $--         $--

Operating expenses, general and administrative                          270            594          604       1,255
                                                                 --------------------------------------------------------

Loss from operations                                                   (270)          (594)        (604)     (1,255)
Other income, net                                                        78             19          137         100
                                                                 --------------------------------------------------------

Net loss                                                              $(192)         $(573)       $(467)    $(1,155)
                                                                 ========================================================

Net loss attributable to common shareholders                          $(192)         $(573)       $(467)    $(1,155)
                                                                 ========================================================

Basic and diluted net loss per common share                          $(0.01)        $(0.02)      $(0.02)     $(0.04)
                                                                 ========================================================

Shares used to compute basic and diluted net loss per
   common share                                                      26,673         27,050       26,969      27,050
                                                                 ========================================================


See accompanying notes to condensed consolidated financial statements.


                                        2



                                DYNABAZAAR, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (UNAUDITED)
                                 (IN THOUSANDS)




                                                                                          SIX MONTHS ENDED
                                                                                              JUNE 30,
                                                                                --------------------------------------
                                                                                       2005               2004
                                                                                ------------------- ------------------
                                                                                                       
Cash flows from operating activities:
  Net loss                                                                             $ (467)          $ (1,155)
  Adjustments to reconcile net loss to net cash used in operating
   activities:
         Depreciation                                                                                         10
         Reserve for uncollectible accounts                                                                   (2)

  Changes in operating assets and liabilities:
         Accounts receivable                                                                                 210
         Prepaid expenses and other current assets                                        136                377
         Long-term prepaid expenses                                                                          165
         Accounts payable                                                                                    (81)
         Accrued expenses                                                                 (48)              (486)
         Accrual for unutilized office space                                                              (1,200)
                                                                                --------------------------------------

         Net cash used in operating activities                                           (379)            (2,162)
                                                                                --------------------------------------

 Net cash used in investing activities, decrease in restricted cash                                          473
                                                                                --------------------------------------

Cash flows from financing activities
               Proceeds from issuance of common stock                                      31
               Purchase of treasury stock                                              (1,152)
                                                                                --------------------------------------

Net cash used in financing activities                                                  (1,121)

Effect of foreign exchange rates on cash and cash equivalents                             (49)                10
                                                                                --------------------------------------

Net decrease in cash and cash equivalents                                              (1,549)            (1,679)

Cash and cash equivalents, beginning of period                                          8,989              5,697
                                                                                --------------------------------------

Cash and cash equivalents, end of period                                              $ 7,440            $ 4,018
                                                                                ======================================



See accompanying notes to condensed consolidated financial statements.


                                        3



                                DYNABAZAAR, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1. NATURE OF BUSINESS AND RECENT EVENTS

Dynabazaar, Inc. ("we," "us", "Dynabazaar" or the "Company") was incorporated in
the State of Delaware in February 1997 as "Fairmarket, Inc." Through September
3, 2003, the Company was an online auction and promotions technology service
provider that enabled marketers to create results-oriented rewards programs and
helped commerce companies automate the process of selling their excess inventory
online to wholesale and retail buyers. On September 4, 2003, we sold
substantially all of our operating assets to eBay, Inc. ("eBay") for
consideration of $4.5 million in cash under the terms and conditions of an asset
purchase agreement we entered into with eBay on June 20, 2003. Following the
closing of the asset sale, we changed our name from "Fairmarket, Inc." to
"Dynabazaar, Inc."

We are currently reviewing alternatives for the use of our remaining assets,
which may include other business opportunities unrelated to our historical
business, including the possible acquisition of other businesses. Neither our
board of directors nor our stockholders have yet approved any such
opportunities. We cannot assure you that we will be able to identify or
successfully capitalize on any appropriate business opportunities.

The Company has not yet settled on an operating plan, although the Company feels
its existing cash and cash equivalents are sufficient to fund the Company's
current operations and satisfy its obligations. The Company believes these
obligations will primarily relate to costs associated with its operation as a
public company (legal, accounting, insurance, etc.), as well as the satisfaction
of any potential legal judgments or settlements and the expenses associated with
any new business activities which may be undertaken by the Company. The Company
continues to consider future alternatives, including the possible acquisition of
other businesses. However, the Company has not consummated any significant
transactions to date and the Company's business prospects remain uncertain. To
the extent that management of the Company moves forward on any alternative
strategy, such strategy may have an impact on the Company's liquidity.

On June 30, 2005, the Company entered into a stock purchase agreement (the
"Agreement") with Lloyd Miller, III, on behalf of himself and on behalf of
certain affiliated entities, whereby the Company purchased from Mr. Miller and
such affiliated entities an aggregate of 3,657,988 shares of common stock, par
value $0.001 per share, of the Company at an aggregate purchase price of
$1,152,266. Pursuant to the Agreement, Mr. Miller is also entitled to receive
13.6% of any net proceeds distributed to the Company pursuant to the escrow
agreement dated as of September 4, 2003 by and among the Company, eBay, Inc. and
Zions First National Bank.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying condensed consolidated financial statements of Dynabazaar for
the six months ended June 30, 2005 are unaudited and have been prepared on a
basis substantially consistent with our audited consolidated financial
statements for the year ended December 31, 2004. The condensed consolidated
interim financial statements have been prepared in accordance with generally
accepted accounting principles for interim financial information. Consequently,
these statements do not include all disclosures normally required by generally
accepted accounting principles for annual financial statements. These condensed
consolidated interim financial statements should be read in conjunction with our
audited consolidated financial statements for the year ended December 31, 2004,
which are contained in our Annual Report on Form 10-K, filed with the Securities
and Exchange Commission. The condensed consolidated interim financial
statements, in the opinion of management, reflect all adjustments (including all
normal recurring accruals) necessary to present fairly the Company's financial
position, results of operations and cash flows for the interim periods ended
June 30, 2005 and 2004.

The results of operations for the interim periods are not necessarily indicative
of the results of operations to be expected for the fiscal year. The condensed
consolidated interim financial statements include the accounts of Dynabazaar and
its wholly owned inactive subsidiaries. All material intercompany transactions
and balances have been eliminated in consolidation.


                                       4



                                DYNABAZAAR, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


CASH EQUIVALENTS

The Company considers all highly liquid investment instruments purchased with an
original maturity of three months or less to be cash equivalents. Cash
equivalents consist of cash placed in an overnight investment account,
commercial paper and money market accounts. The Company maintains cash balances
in certain financial institutions that may exceed the Federal Deposit Insurance
Corporation coverage of $100,000.

ACCOUNTING FOR STOCK-BASED COMPENSATION

Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for
Stock-Based Compensation," encourages but does not require companies to record
compensation costs for stock-based employee compensation at fair value. The
Company has chosen to account for stock-based compensation granted to employees
using the intrinsic value method prescribed in Accounting Principles Board
("APB") Opinion No. 25, "Accounting for Stock Issued to Employees," and related
interpretations. Accordingly, compensation costs for stock options granted to
employees is measured as the excess, if any, of the fair value of the Company's
stock at the date of the grant over the amount that must be paid by the employee
to acquire the stock under the terms of the stock option. Subsequent changes to
option terms can also give rise to compensation. Stock-based compensation issued
to non-employees is measured and recorded using the fair value method prescribed
in SFAS No. 123.

The Company accounts for stock issued to non-employees in accordance with the
provisions of SFAS No. 123 and Emerging Issues Task Force ("EITF") Issue No.
96-18 "Accounting for Equity Instruments That Are Issued to Other Than Employees
for Acquiring, or in Conjunction with Selling, Goods or Services."

Consistent with the disclosure provisions of SFAS No. 123, the Company's net
loss and basic and diluted net loss per share would have been adjusted to the
pro forma amounts indicated below (in thousands, except per share amounts).



                                                                THREE MONTHS ENDED            SIX MONTHS ENDED
                                                                     JUNE 30,                     JUNE 30,
                                                           ----------------------------  ----------------------------
                                                                2005          2004          2005           2004
                                                           -------------  -------------  -----------  ---------------
                                                                                                   
Net loss attributable to common stockholders
As reported                                                     $ (192)        $ (573)       $ (467)     $ (1,155)
Add: Stock-based employee compensation expense
 Included in reported results
Deduct: Total stock-based employee compensation
 expense determined under the fair-value-based method
 for all awards                                                                                 (10)
                                                           ----------------------------------------------------------
Pro forma loss                                                   $(192)        $ (573)       $ (477)     $ (1,155)
                                                           ==========================================================
Net loss per common share
As reported                                                     $(0.01)       $ (0.02)      $ (0.02)      $ (0.04)
                                                           ==========================================================
Pro forma                                                       $(0.01)       $ (0.02)      $ (0.02)      $ (0.04)
                                                           ==========================================================



3. NET LOSS PER SHARE

Basic net loss per common share is computed using the weighted average number of
common shares outstanding during the period. Diluted net loss per common share
is computed using the weighted average number of common shares outstanding
during the period plus the effect of any dilutive potential common shares.
Dilutive potential common equivalent shares consist of the assumed exercise of
stock options, the proceeds of which are then assumed to have been used to
repurchase outstanding stock using the treasury stock method, and the assumed
conversion of convertible preferred stock and warrants. Potential common shares
were excluded from the calculation of net loss per common share for the periods
presented since their inclusion would be anti-dilutive. For the six months ended
June 30, 2005 and 2004, basic and diluted net loss per common share is computed
based on the weighted average number of common shares outstanding during the
period because the effect of potential common equivalent shares would be
anti-dilutive.


                                       5


                                DYNABAZAAR, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


4. COMPREHENSIVE LOSS

For the three and six months ended June 30, 2005 and 2004, total comprehensive
loss was as follows (in thousands):



                                                             THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                  JUNE 30,                       JUNE 30,
                                                       ------------------------------  ------------------------------
                                                            2005           2004            2005           2004
                                                       --------------  --------------  -------------  ---------------
                                                                                                    
Net loss                                                      $ (192)        $ (573)          $(467)      $ (1,155)
Changes in other comprehensive loss:
Foreign currency translation adjustments                         (32)           (51)            (49)            10
Unrealized gains (loss) on marketable securities                                (39)                           (39)
                                                       --------------------------------------------------------------
Total comprehensive loss                                       $(224)        $ (663)          $(516)      $ (1,184)
                                                       ==============================================================



5. COMMITMENTS AND CONTINGENCIES

We are a defendant in certain purported class action lawsuits filed by
individual shareholders in the U.S. District Court for the Southern District of
New York against Dynabazaar, Scott Randall (former President, Chief Executive
Officer and Chairman of the Board of Dynabazaar), John Belchers (former Chief
Financial Officer of Dynabazaar), U.S. Bancorp Piper Jaffray Inc., Deutsche Bank
Securities Inc. and FleetBoston Robertson Stephens, Inc. The lawsuits have been
filed by individual shareholders who purport to seek class action status on
behalf of all other similarly situated persons who purchased the common stock of
Dynabazaar between March 14, 2000 and December 6, 2000. The lawsuits allege that
certain underwriters of Dynabazaar's initial public offering solicited and
received excessive and undisclosed fees and commissions in connection with that
offering. The lawsuits further allege that the defendants violated the federal
securities laws by issuing a registration statement and prospectus in connection
with Dynabazaar's initial public offering which failed to accurately disclose
the amount and nature of the commissions and fees paid to the underwriter
defendants. On or about October 8, 2002, the Court entered an Order dismissing
the claims asserted against certain individual defendants in the consolidated
actions, including the claims against Mr. Randall and Mr. Belchers, without any
payment from these individuals or the Company. On or about February 19, 2003,
the Court entered an Order dismissing with prejudice the claims asserted against
the Company under Section 10(b) of the Securities Exchange Act of 1934, as
amended. As a result, the only claims that remain against the Company are those
arising under Section 11 of the Securities Act of 1933, as amended. The Company
has entered into an agreement-in-principle to settle the remaining claims in the
litigation. The proposed settlement will result in a dismissal with prejudice of
all claims and will include a release of all claims that were brought or could
have been brought against the Company and its present and former directors and
officers. It is anticipated that any payment to the plaintiff class and their
counsel will be funded by the Company's directors' and officers' liability
insurance and that no direct payment will be made by the Company. The proposed
settlement is subject to the execution of a definitive settlement agreement,
final approval of the settlement by the Company's directors' and officers'
liability insurance carriers and by the plaintiff class, and the approval of the
settlement by the Court.

6. NEW ACCOUNTING PRONOUNCEMENTS

In December 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 123(R), "Accounting for Stock-Based Compensation (Revised)". SFAS No. 123(R)
supersedes APB No. 25 and its related implementation guidance. SFAS No. 123(R)
establishes standards for the accounting for transactions in which an entity
exchanges its equity instruments for goods or services. It also addresses
transactions in which an entity incurs liabilities in exchange for goods or
services that are based on the fair value of the entity's instruments or that
may be settled by the issuance of those equity instruments. SFAS No. 123(R)
focuses primarily on accounting for transactions in which an entity obtains
employee services in share-based payment transactions. SFAS No. 123(R) requires
a public entity to measure the cost of employee services received in exchange
for an award of equity instruments based on the grant-date fair value of the
award (with limited exceptions). That cost will be recognized over the period
during which an employee is required to provide service in exchange for the
award during the requisite service period (usually the vesting period). No
compensation costs are recognized for equity instruments for which employees do
not render the requisite service. The grant-date fair value of employee share
options and similar instruments will be estimated using option-pricing models
adjusted for the unique characteristics of those instruments (unless observable
market prices for the same or similar instruments are available). If an equity
award is modified after the grant date, incremental compensation cost will be
recognized in an amount equal to the excess of the fair value of the modified
award over the fair value of the original award immediately before the
modification. The Company has not completed its evaluation of SFAS No. 123(R)
but expects that the adoption of this new standard, which will take effect
January 1, 2006, will not have a material impact on the operating results of the
Company.


                                       6


                                DYNABAZAAR, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


7. INCOME TAXES

In connection with ownership changes, it was determined that certain of the
Company's net operating loss carryforwards ("NOL") have been limited. The
Company recently completed an Internal Revenue Code Section 382 evaluation that
quantified the limitation of the NOL. As of December 31, 2004, the Company has
approximately $15.0 million of NOL's that can be utilized in the current tax
year. These NOL's begin to expire in 2022. A valuation allowance has been
established for the full amount of the deferred tax asset since it is more
likely than not that the deferred tax asset will not be realized.

Ownership changes resulting from the Company's issuance of capital stock may
further limit the amount of net operating loss carryforwards that can be
utilized annually to offset future taxable income. The amount of the annual
limitation is determined based upon the Company's value immediately prior to the
ownership change. Subsequent significant changes in ownership could further
affect the limitation in future years.


                                       7


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

OVERVIEW

Dynabazaar, Inc. ("we," "us", "Dynabazaar" or the "Company") was incorporated in
the State of Delaware in February 1997 as "Fairmarket, Inc." Through September
3, 2003, the Company was an online auction and promotions technology service
provider that enabled marketers to create results-oriented rewards programs and
helped commerce companies automate the process of selling their excess inventory
online to wholesale and retail buyers. On September 4, 2003, we sold
substantially all of our operating assets to eBay, Inc. ("eBay") for
consideration of $4.5 million in cash under the terms and conditions of an asset
purchase agreement we entered into with eBay on June 20, 2003. Following the
closing of the asset sale, we changed our name from "Fairmarket, Inc." to
"Dynabazaar, Inc."

We are currently reviewing alternatives for the use of our remaining assets,
which may include other business opportunities unrelated to our historical
business, including the possible acquisition of other businesses. Neither our
board of directors nor our stockholders have yet approved any such
opportunities. We cannot assure you that we will be able to identify or
successfully capitalize on any appropriate business opportunities.

The Company has not yet settled on an operating plan, although the Company feels
its existing cash and cash equivalents are sufficient to fund the Company's
current operations and satisfy its obligations. The Company believes these
obligations will primarily relate to costs associated with its operation as a
public company (legal, accounting, insurance, etc.), as well as the satisfaction
of any potential legal judgments or settlements and the expenses associated with
any new business activities which may be undertaken by the Company. The Company
continues to consider future alternatives, including the possible acquisition of
other businesses. However, the Company has not consummated any significant
transactions to date and the Company's business prospects remain uncertain. To
the extent that management of the Company moves forward on any alternative
strategy, such strategy may have an impact on the Company's liquidity.

On June 30, 2005, the Company entered into a stock purchase agreement (the
"Agreement") with Lloyd Miller, III, on behalf of himself and on behalf of
certain affiliated entities, whereby the Company purchased from Mr. Miller and
such affiliated entities an aggregate of 3,657,988 shares of common stock, par
value $0.001 per share, of the Company at an aggregate purchase price of
$1,152,266. Pursuant to the Agreement, Mr. Miller is also entitled to receive
13.6% of any net proceeds distributed to the Company pursuant to the escrow
agreement dated as of September 4, 2003 by and among the Company, eBay, Inc. and
Zions First National Bank.

On June 30, 2005, Mr. Miller resigned from the Board of Directors of the
Company. Mr. Miller had no disagreements with the Company on any matters related
to the Company's operations, policies or practices.

CRITICAL ACCOUNTING POLICIES

In December 2001, the Securities and Exchange Commission (the "SEC") requested
that all registrants discuss their most "critical accounting policies" in
management's discussion and analysis of financial condition and results of
operations. The SEC indicated that a "critical accounting policy" is one which
is both important to the portrayal of the company's financial condition and
results and requires management's most difficult, subjective or complex
judgments, often as a result of the need to make estimates about the effect of
matters that are inherently uncertain. Our significant accounting policies are
more fully described in Note 2, Summary of Significant Accounting Policies, to
our consolidated financial statements included in our Annual Report on Form 10-K
for the year ended December 31, 2004. These critical accounting policies relate
to revenue recognition, allowance for doubtful accounts and deferred tax assets.
No changes to these critical polices have taken place during the quarter ended
June 30, 2005.


                                       8


RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2005 AND 2004 (IN THOUSANDS)

For the three months ended June 30, 2005 and June 30, 2004, our net loss was
$192 and $573, respectively, a decrease of 66%.

Revenue

For the three months ended June 30, 2005 and June 30, 2004, total revenue was $0
due to the cessation of business activity.

Operating Expenses

For the three months ended June 30, 2005, general and administrative expenses
were $270 compared to $594 for the three months ended June 30, 2004, a decrease
of 55%. The decrease was due primarily to the reduction in facilities expense,
employee compensation expense, employee benefits expense and depreciation
expense.

Other Income, net

For the three months ended June 30, 2005 and June 30, 2004, other income, net,
was $78 and $19, respectively, an increase of 311%. The increase is due
primarily to the reinvestment of $5 million in U.S. Government Bonds into a
higher yielding money market account.

SIX MONTHS ENDED JUNE 30, 2005 AND 2004 (IN THOUSANDS)

For the six months ended June 30, 2005 and June 30, 2004, our net loss was $467
and $1,155, respectively, a decrease of 61%.

Revenue

For the six months ended June 30, 2005 and June 30, 2004, total revenue was $0
due to the cessation of business activity.

Operating Expenses

For the six months ended June 30, 2005, general and administrative expenses were
$604 compared to $1,255 for the six months ended June 30, 2004, a decrease of
52%. The decrease is due primarily to the cessation of business activity.

Other Income, Net

For the six months ended June 30, 2005 and June 30, 2004, other income, net, was
$137 and $100 respectively, an increase of 37%. The increase was primarily the
result of higher interest income from cash and cash equivalents compared to the
same periods in the prior year.

LIQUIDITY AND CAPITAL RESOURCES (IN THOUSANDS)

At June 30, 2005, cash and cash equivalents totaled $7,440.

Cash used in operating activities was $379 for the six months ended June 30,
2005 and $2,162 for the six months ended June 30, 2004. Cash used in operating
activities for the period ended June 30, 2005 primarily reflects the Company's
net loss of $467, offset by a decrease in prepaid expenses of $136 and a
decrease in accrued expenses of $48. Net cash used in operating activities for
the six months ended June 30, 2004 primarily reflects the Company's net loss of
$1,155, offset by a reduction in accounts receivable of $210 and a reduction in
prepaid expenses and other current assets of $377, a decrease in accrued
expenses of $486 and a decrease in accrual for unutilized office space of
$1,200.


                                       9


Cash used in investing activities for the six months ended June 30, 2005 was $0
compared to cash provided for investing activities for the six months ended June
30, 2004 of $473. Cash provided by investing activities for the period ended
June 30, 2004 was primarily from the release of restricted cash held as a
security deposit relating to the lease on the Company's headquarters in Woburn,
Massachusetts.

Cash used in financing activities for the six months ended June 30, 2005 and
June 30, 2004 was $1,121 and $0, respectively. Cash used in financing activities
for the period ending June 30, 2005 was primarily related to the purchase of
common stock from a former director of the Company for $1,152.

We believe that our existing cash and cash equivalents will be sufficient to
meet our anticipated cash needs for working capital and capital expenditures in
the near future.

FACTORS THAT MAY AFFECT RESULTS OF OPERATIONS AND FINANCIAL CONDITION

This Form 10-Q contains forward-looking statements within the meaning of Section
27A of the Securities Act and Section 21E of the Securities Exchange Act, of
1934 as amended (the "Exchange Act"). You can identify forward-looking
statements by the use of the words "believe," "expect," "anticipate," "intend,"
"estimate," "assume" and other similar expressions which predict or indicate
future events and trends and which do not relate to historical matters. You
should not rely on forward-looking statements, because they involve known and
unknown risks, uncertainties and other factors, some of which are beyond our
control. Our actual results could differ materially from those set forth in the
forward-looking statements.

Some of the factors that might cause these differences include those set forth
in Item 7 of the Company's Annual Report on Form 10-K for the year ended
December 31, 2004 which is incorporated herein by reference. You should
carefully review all of these factors, and you should be aware that there may be
other factors that could cause these differences. Forward-looking statements
herein are based on information, plans and estimates at the date of this Form
10-Q, and we do not promise to update any forward-looking statements to reflect
changes in underlying assumptions or factors, new information, future events or
other changes.

RISKS RELATED TO OUR BUSINESS

The information contained in Item 7 of the Company's Form 10-K for the year
ended December 31, 2004 is incorporated herein by reference.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

INVESTMENT PORTFOLIO

We do not use derivative financial instruments for investment purposes and only
invest in financial instruments that meet high credit quality standards. Due to
the conservative nature of our investments, we do not believe that we have a
material exposure to interest rate risk.


                                       10


ITEM 4. CONTROLS AND PROCEDURES

As required by Rule 13a-15(b) under the Exchange Act, as of the end of the
period covered by this Quarterly Report, our management conducted an evaluation
with the participation of our Chief Executive Officer and Chief Financial
Officer of the effectiveness of our disclosure controls and procedures (as
defined in Rule 13a-15(e) or Rule 15d-15(e) of the Exchange Act). In designing
and evaluating our disclosure controls and procedures, we recognize that any
controls and procedures, no matter how well designed and operated, can provide
only reasonable assurance of achieving the desired control objectives, and our
management necessarily was required to apply its judgment in evaluating and
implementing possible controls and procedures. The effectiveness of our
disclosure controls and procedures is necessarily limited by the staff and other
resources available to us. Based upon that evaluation, the Chief Executive
Officer and Chief Financial Officer concluded that, as of the end of the period
covered by this Quarterly Report, our disclosure controls and procedures were
effective in that they provide reasonable assurance that information required to
be disclosed by us in the reports we file or submit under the Exchange Act is
recorded, processed, summarized and reported, within the time periods specified
in the SEC rules and forms. There was no change in our internal control over
financial reporting (as defined in Rule 13a-15(f) or Rule 15d-15(f) of the
Exchange Act) that occurred during the period covered by this Quarterly Report
on Form 10-Q that has materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting. In connection with these
rules, we will continue to review and document our disclosure controls and
procedures, including our internal controls and procedures for financial
reporting, and may from time to time make changes aimed at enhancing their
effectiveness and to ensure that our system evolve with our business.





                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are a defendant in certain purported class action lawsuits field by
individual shareholders in the U.S. District Court for the Southern District of
New York against Dynabazaar, Scott Randall (former President, Chief Executive
Officer and Chairman of the Board of Dynabazaar), John Belchers (former Chief
Financial Officer of Dynabazaar), U.S. Bancorp Piper Jaffray Inc., Deutsche Bank
Securities Inc. and FleetBoston Robertson Stephens, Inc. The lawsuits have been
filed by individual shareholders who purport to seek class action status on
behalf of all other similarly situated persons who purchased the common stock of
Dynbazaar between March 14, 2000 and December 6, 2000. The lawsuits allege that
certain underwriters of Dynabazaar's initial public offering solicited and
received excessive and undisclosed fees and commissions in connection with that
offering. The lawsuits further allege that the defendants violated the federal
securities laws by issuing a registration statement and prospectus in connection
with Dynabazaar's initial public offering, which failed to accurately disclose
the amount and nature of the commissions and fees paid to the underwriter
defendants. On or about October 8, 2002, the Court entered an Order dismissing
the claims asserted against certain individual defendants in the consolidated
actions, including the claims against Mr. Randall and Mr. Belchers, without any
payment from these individuals or the Company. On or about February 19, 2003,
the Court entered an Order dismissing with prejudice the claims asserted against
the Company under Section 10(b) of the Exchange Act. As a result, the only
claims that remain against the Company are those arising under Section 11 of the
Securities Act. The Company has entered into an agreement-in-principle to settle
the remaining claims in the litigation. The proposed settlement will result in a
dismissal with prejudice of all claims and will include a release of all claims
that were brought or could have been brought against the Company and its present
and former directors and officers. It is anticipated that any payment to the
plaintiff class and their counsel will be funded by the Company's directors' and
officers' liability insurance and that no direct payment will be made by the
Company. The proposed settlement is subject to a number of significant
conditions and contingencies, including the execution of a definitive settlement
agreement, final approval of the settlement by the Company's directors' and
officers' liability insurance carriers and by the plaintiff class, and the
approval of the settlement by the Court.


                                       11


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




------------------------- ---------------------- ----------------------- ---------------------- ----------------------
PERIOD                    (A) TOTAL NUMBER OF    (B) AVERAGE PRICE        (C) TOTAL NUMBER OF   (D) MAXIMUM NUMBER
                          SHARES (OR UNITS)      PAID PER SHARE (OR      SHARES (OR UNITS)      (OR APPROXIMATE
                          PURCHASED              UNIT)                   PURCHASED AS PART OF   DOLLAR VALUE) OF
                                                                         PUBLICLY ANNOUNCED     SHARES (OR UNITS)
                                                                         PLANS OR PROGRAMS      THAT MAY YET BE
                                                                                                PURCHASED UNDER THE
                                                                                                PLANS OR PROGRAMS
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
                                                                                    
April 1 through 30, 2005           --                      --                     --                     --
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
May 1 through 31, 2005             --                      --                     --                     --
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
June through 30, 2005           3,657,988 (1)            $.0315                   --                     --
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
Total                           3,657,988                $.0315                   --                     --
------------------------- ---------------------- ----------------------- ---------------------- ----------------------


(1) On June 30, 2005, the Company entered into a stock purchase agreement with
Lloyd Miller, III, on behalf of himself and on behalf of certain affiliated
entities, whereby the Company purchased from Mr. Miller and such affiliated
entities an aggregate of 3,657,988 shares of common stock, par value $0.001 per
share, of the Company at an aggregate purchase price of $1,152,266.


ITEM 6.  EXHIBITS



10.1     Stock Purchase Agreement dated as of June 30, 2005 between the Company
         and Lloyd Miller, III, on behalf of himself and on behalf of certain
         affiliated entities.

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

31.2     Certification of the Chief Financial Officer pursuant to Section 302
         of the Sarbanes-Oxley Act of  2002.

32.1     Certification of the Chief Executive Officer pursuant to Section 906
         of the Sarbanes-Oxley Act of 2002.

32.2     Certification of the Chief Financial Officer pursuant to Section 906
         of the Sarbanes-Oxley Act of 2002.


                                       12


                                   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.

                                               DYNABAZAAR, INC.
                                             
Date: August 12, 2005                          By:   /s/ William J. Fox
                                                     ------------------
                                               William J. Fox
                                               Chief Executive Officer 
                                                 (Principal Executive Officer)
                                             
                                             
Date: August 12, 2005                          By:   /s/ Melvyn Brunt
                                                     ----------------
                                               Melvyn Brunt
                                               Chief Financial Officer 
                                                 (Principal Financial and
                                                  Accounting Officer)


                                       13