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


                                   FORM 10-K/A


[X] Annual Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act
    of 1934

For the fiscal year ended December 31, 2004

                                       or

[ ] Transition Report Pursuant to Section 13 or 15(d) of The Securities Exchange
    Act of 1934

For the transition period from ______________ to ________________

                          Commission File Number 1-7234

                            GP STRATEGIES CORPORATION
             (Exact name of Registrant as specified in its charter)

        Delaware                                         13-1926739
--------------------------------------------------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)

777 Westchester Avenue, White Plains, NY                   10604
--------------------------------------------------------------------------------
(Address of principal executive offices)                 (Zip Code)

                                   914-249-9700
--------------------------------------------------------------------------------
               Registrant's telephone number, including area code:

Securities registered pursuant to Section 12(b) of the Act:

      Title of Each Class        Name of each exchange on which registered:
      -------------------        ------------------------------------------
Common Stock, $.01 par value            New York Stock Exchange, Inc.

Securities registered pursuant to Section 12(g) of the Act:  None

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 if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

Indicate by check mark whether the registrant is an accelerated filer.
Yes [X] No [ ]

The aggregate market value of the outstanding shares of the Registrant's Common
Stock, par value $.01 per share and Class B Capital Stock, par value $.01 per
share held by non-affiliates as of June 30, 2004 was approximately $83,228,000.

The number of shares outstanding of each of the Registrant's Common Stock and
Class B Stock as of March 10, 2005:

                    Class                                     Outstanding
-----------------------------------------------            -----------------
Common Stock, par value $.01 per share                     16,736,262 shares
Class B Capital Stock, par value $.01 per share            1,200,000 shares

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's definitive Proxy Statement for its 2005 Annual
Meeting of Stockholders are incorporated herein by reference into Part III
hereof.



CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

The forward-looking statements contained herein reflect GP Strategies'
management's current views with respect to future events and financial
performance. We use words such as "expects", "intends" and "anticipates" to
indicate forward-looking statements. These forward-looking statements are
subject to certain risks and uncertainties that could cause actual results to
differ materially from those in the forward-looking statements, all of which are
difficult to predict and many of which are beyond the control of GP Strategies,
including, but not limited to, our inability to generate funds by selling any
assets that were included in the spin-off, our holding company structure,
failure to continue to attract and retain personnel, loss of business from
significant customers, failure to keep pace with technology, changing economic
conditions, competition, our ability to implement procedures that will reduce
the likelihood that material weaknesses in internal control over financial
reporting will not occur in the future, and those other risks and uncertainties
detailed in GP Strategies' periodic reports and registration statements filed
with the Securities and Exchange Commission.

If any one or more of these expectations and assumptions proves incorrect,
actual results will likely differ materially from those contemplated by the
forward-looking statements. Even if all of the foregoing assumptions and
expectations prove correct, actual results may still differ materially from
those expressed in the forward-looking statements as a result of factors we may
not anticipate or that may be beyond our control. While we cannot assess the
future impact that any of these differences could have on our business,
financial condition, results of operations and cash flows or the market price of
shares of our common stock, the differences could be significant. We do not
undertake to update any forward-looking statements made by us.



PART I

ITEM 7 IS HEREBY AMENDED AS INDICATED

ITEM 7: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS:

RESULTS OF OPERATIONS

General Overview

The Company's primary operating entity is General Physics, a global workforce
development company that improves the effectiveness of organizations by
providing training, management consulting, e-Learning solutions and engineering
services that are customized to meet the specific needs of clients. Clients
include Fortune 500 companies, manufacturing, process and energy companies and
other commercial and governmental customers.

The Company's other operating entity is its majority owned subsidiary, GSE
Systems Inc. ("GSE"), which was formerly called the Simulation segment. GSE is a
world leader in real-time high fidelity simulation technology and model
development and provides simulation solutions and services to the power
generation industry, the process industries, and the U.S. Government sector. In
addition, GSE provides plant monitoring and signal analysis monitoring and
optimization software primarily to the power industry, and develops specialized
software applications for emerging technologies.

Prior to November 24, 2004 the Company had five operating business segments:
Manufacturing & Process, Information Technology, Simulation, Optical Plastics
and Home Improvement Distribution. On November 24, 2004, we completed the
distribution, which we refer to as the "spin-off," of the common stock of
National Patent Development Corporation ("NPDC"), which comprised our Optical
Plastics and Home Improvement Distribution segments and certain other non-core
assets. We reorganized the Manufacturing & Process and Information Technology
segments into the General Physics segment. Effective with the spin-off, the
operations of NPDC were reclassified as discontinued operations for all periods
presented.

General Physics Overview

General Physics provides performance improvement services and products to
multinational companies in manufacturing and process industries, electric power
utilities and other commercial and governmental customers. General Physics is a
global leader in performance improvement, with over three decades of experience
in providing solutions to optimize workforce performance.

In 2004 General Physics showed a significant increase in profit, and continued
to post improved revenue results. The improvement in performance is primarily
attributable to the company's key initiatives; business process outsourcing and
training, e-Learning; and Domestic Preparedness and Emergency Management. The
company experienced growth in the last two years across each of these areas
contributing to the improved revenue and profit margins. General Physics plans
to continue to focus on growth in these areas in 2005. General Physics also
experienced an improvement in the training market in 2004.

                                       22


On December 30, 2004, EDS made a payment of $18.4 million, which included $0.1
million of accrued interest, to General Physics to satisfy its obligation under
the arbitration award regarding the Learning Technologies acquisition. General
Physics recognized a gain on arbitration settlement, net of legal fees and
expenses, of $13.7 million in 2004. The net cash proceeds to General Physics was
approximately $8.5 million after legal fees and a $5.0 million distribution to
NPDC. On January 6, 2005, General Physics used a portion of the proceeds to
fully pay off its $6.1 million of short term borrowings outstanding under the
Credit Agreement as of December 31, 2004. General Physics has no plans for any
significant capital expenditures in 2005, and expects the amounts generated from
cash and operations and cash available for borrowing under its Credit Agreement
of approximately $20.0 million, to be sufficient to finance its ongoing
operations.

GSE Overview

GSE is a world leader in real-time power plant simulation. GSE provides
simulation solutions and services to the nuclear and fossil electric utility
industry, as well as process industries such as the chemical and petrochemical
industries. In addition, GSE provides plant monitoring, security access and
control and signal analysis monitoring and optimization software primarily to
the power industry. GSE enters 2005 with no bank debt and only $9,000 of other
notes payable. However, GSE's backlog has decreased 36% in 2004, and GSE is
investing heavily in business development activities to expand its simulation
business into the Homeland Security and US Military industries. GSE's business
is substantially dependent on sales to the nuclear power industry (85% of
revenue in 2004). Spending by companies in this targeted industry is subject to
period-to-period fluctuations as a consequence of industry cycles, economic
conditions, political and regulatory environments and other factors; GSE's
efforts to expand its simulation business into the Homeland Security and US
Military industries may not generate sufficient revenues and margins in 2005 to
offset the increased business development spending; GSE relies on one customer,
Battelle's Pacific Northwest National Laboratory (24% of revenue in 2004) for a
substantial portion of its revenues. The loss of this customer would have a
material adverse effect upon GSE's results. Sales of products and the provision
of services to end users outside the United States accounted for approximately
65% of GSE's revenue in 2004. Thus, GSE is subject to risks associated with the
application and imposition of protective legislation and regulations relating to
import or export or otherwise resulting from trade or foreign policy.

Spin-off of National Patent Development Corporation

In July 2002, the Company's Board of Directors approved a spin-off of certain of
its non-core assets into a separate corporation, NPDC, leaving the Company's
business comprised of its training and workforce development business operated
by General Physics and the GSE simulation business. The separation of these
businesses was accomplished through a pro-rata distribution (the Distribution)
of 100% of the outstanding common stock of NPDC to the Company's stockholders on
the record date of the Distribution. NPDC is a stand-alone public company owning
all of the stock of MXL, the interest in Five Star and certain other non-core
assets. Following the spin-off, the Company ceased to have any ownership
interest in NPDC.

On March 21, 2003, the Internal Revenue Service issued a favorable tax ruling,
which enabled the Distribution to be tax-free. In the spin-off, holders of
record on November 18, 2004 of GP Strategies common stock and Class B capital
stock on November 24, 2004 received one share of NPDC common stock for each
share of GP Strategies common stock or Class B capital stock owned.

                                       23


The spin-off is expected to result in several benefits to the Company and its
shareholders. By engaging in the spin-off, the Company believes that it will
improve its access to capital and significantly improve its borrowing capacity,
thereby facilitating its ability to raise additional funds as well as achieving
other corporate benefits. Having two separate public companies will enable
financial markets to better evaluate each company more effectively, thereby
enhancing stockholder value over the long term and making the stock more
attractive as currency for future acquisitions.

In accordance with Statement of Financial Accounting Standards (SFAS) No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS 144),
discontinued businesses are removed from the results of continuing operations
and are classified as discontinued operations in the consolidated statements of
operations. The following table sets forth the components of income (loss) from
discontinued operations for the period from January 1, 2004 to November 24, 2004
and for the fiscal years ended December 31, 2003 and 2002 (in thousands):



                                                     2004         2003         2002
                                                  ----------   ----------   ----------
                                                                   
Revenue                                           $ 104,067    $  28,644    $   9,996
Operating income (loss)                               1,594         (189)         286
Interest expense                                     (1,108)        (502)        (303)
Income taxes (expense) benefit                         (333)          99          524
Income (loss) from discontinued operations, net
    of income taxes                                      75         (165)        (724)


The results of the discontinued operations for 2004 include the results of Five
Star, which were consolidated with the Company effective October 8, 2003, when
the Company increased its ownership interest to 54%. Previously the Company
accounted for its investment in Five Star under the equity method (see note 6 to
the consolidated financial statements). In accordance with SFAS No. 144, only
those overhead costs that are solely attributable to the discontinued business
segments have been allocated to discontinued operations. As a result, 2004, 2003
and 2002 include overhead expenses that were incurred for the benefit of both
our continuing and discontinued operations, which are included in continuing
operations. Consolidated interest expense in periods prior to the spin-off has
been allocated to discontinued operations using a basis of net assets of each of
the continuing and discontinued business segments as of November 24, 2004.

                                       24


The assets and liabilities distributed to NPDC in connection with the spin-off
included those specific to MXL, Five Star and certain other non-core assets. The
following table summarizes the net assets and liabilities distributed to NPDC on
November 24, 2004 (in thousands):


                                                 
Assets:
       Cash and cash equivalents                    $   2,453
       Due from GP Strategies (arbitration award)       5,000
       Accounts and other receivables                  14,002
       Inventories                                     25,691
       Prepaid expenses and other current assets          391
       Investments and marketable securities            1,593
       Property, plant and equipment, net               5,553
       Deferred tax assets, net                         4,045
       Goodwill and other assets                        2,818
                                                    ---------
Total assets                                           61,546
                                                    ---------

Liabilities:
       Accounts payable and accrued expenses           12,672
       Short-term borrowings                           18,330
       Long-term debt                                   2,961
       Minority interest and other liabilities          1,616
                                                    ---------
Total liabilities                                      35,579
                                                    ---------
                                                    ---------
Net assets distributed to NPDC                      $  25,967
                                                    =========


Operating Highlights

YEAR ENDED DECEMBER 31, 2004 COMPARED TO THE YEAR ENDED DECEMBER 31, 2003

Revenue

                                       25




                          YEARS ENDED DECEMBER 31,
                          ------------------------
(Dollars in Thousands)       2004          2003
                          ----------   -----------
                                 
General Physics           $  165,066   $  133,975
GSE                           28,907        6,059
                          ----------   ----------
                          $  193,973   $  140,034
                          ==========   ==========


Revenue of General Physics increased by $31.1 million from 2003 to 2004
primarily due to increases in revenue from the organization's government
training, business process outsource and e-Learning businesses. Contract awards
continued to increase in 2004 for government training and domestic preparedness
services. The business process outsource organization received new contracts
from both government and commercial clients at the end of 2003 and in 2004 to
provide outsourced training management services. The e-Learning organization was
awarded several new contracts in 2004 with the U.S. government to provide
hosting and learning management systems integration services. The segment also
experienced a revenue increase of approximately $5.4 million in 2004 related to
hurricane relief services provided in the State of Florida. The Company does not
anticipate that these services will be a continuing stream of revenue going
forward. The overall increase in revenue was offset by a continued decline in
training-related revenue with certain automotive clients.

Revenue of GSE increased by $22.8 million from 2003 to 2004 primarily
attributable to the consolidation of GSE. In the fourth quarter of 2003 the
Company acquired additional shares of GSE, bringing its ownership to 58% as of
October 23, 2003. As a result, revenue of GSE was only consolidated in the
Company's results in the fourth quarter of 2003, while 2004 includes a full year
of GSE revenue.

Gross Profit



                                YEARS ENDED DECEMBER 31,
                        --------------------------------------
                               2004                2003
                        ------------------  ------------------
(Dollars in thousands)           % Revenue           % Revenue
                                 ---------           ---------
                                         
General Physics         $19,947     12.1%   $15,501    11.6%
GSE                       6,016     20.8%     1,594    26.3%
                        -------     ----    -------    ----
                        $25,963     13.4%   $17,095    12.2%
                        =======     ====    =======    ====


General Physics gross profit of $19.9 million or 12.1% of revenue, in 2004
increased by $4.4 million or 28.7%, when compared to gross profit of $15.5
million, or 11.6% of revenue, in 2003. This increase in gross profit was
primarily driven by increases in revenue from the government training, business
process outsource and e-Learning businesses. While overhead expenses remained
flat year over year, the incremental profit increase was offset slightly by
increases in employee benefits due to the growth of the business.

GSE gross profit of $6.0 million or 20.8% of revenue in 2004 increased by $4.4
million, when compared to gross profit of $1.6 million, or 26.3% of revenue, in
2003, was attributable to the

                                       26


consolidation of GSE. In the fourth quarter of 2003 the Company acquired a
majority ownership in GSE and as a result, gross profit of GSE was only
consolidated in the Company's results in the fourth quarter of 2003, while 2004
includes a full year of GSE gross profit. GSE's revenue for full year 2003 was
$25.0 million.

Selling, General and Administrative Expense

SG&A increased $0.8 million or 3.5% from 2003 to 2004. This increase relates to
the following off-setting variances: GSE consolidation for a full year in 2004,
increased SG&A by $5.0 million; Corporate SG&A decreased in 2004 approximately
$4.2 million primarily due to reduced executive compensation and payroll costs
of $1.5 million and reduced legal and other professional fees of $2.5 million;
SG&A included corporate overhead expenses that were for the benefit of both
continuing and discontinued operations. Only those costs that were solely
attributable to the discontinued business segments have been allocated to
discontinued operations.

Interest Expense

The decrease in interest expense of $1.0 million from 2003 to 2004 was primarily
attributable to the Company's write-off of deferred financing costs on its prior
credit agreement of $0.9 million, as well as lower General Physics interest
expense, due to lower average borrowing levels in 2004 as compared to 2003.

Other Income

Other income of $0.6 million for 2004 was primarily related to interest income
on loans receivable of $0.3 million and other income of $0.3 million.

The Company recognized a gain of $13.7 million from the arbitration award paid
by EDS in the fourth quarter of 2004 (see General Physics Overview - above).

2003 - See year ended December 31, 2003 compared to the year ended December 31,
2002.

Income Taxes


Income tax benefit was $8.0 million in 2004 as a result of the Company's
reduction in valuation allowance offset by current tax provision. Income tax
expense was $1.0 million in 2003. In 2004, the Company's taxable income before
utilization of net operating loss carry forwards was approximately $22.0
million. In assessing the realizability of it's deferred tax assets, management
considered it more likely than not that it's deferred tax assets would be
realized and reduced its deferred tax valuation allowance by $12.2 million. As
of December 31, 2004, the Company had federal net operating loss carry forwards
of approximately $41.6 million, which expire during 2022 and 2023.


                                       27


YEAR ENDED DECEMBER 31, 2003 COMPARED TO THE YEAR ENDED DECEMBER 31, 2002

Revenue



                         YEARS ENDED DECEMBER 31,
                         ------------------------
(Dollars in thousands)      2003          2002
                         ---------     ----------
                                  
General Physics          $ 133,975     $  142,237
GSE                          6,059              -
                         ---------     ----------
                         $ 140,034     $  142,237
                         =========     ==========


Revenue of General Physics, decreased by $8.3 million from 2002 to 2003
primarily due to a decrease in engineering and related services in connection
with Liquefied Natural Gas projects, decreased services provided to nuclear
power utilities, a decline in attendance at General Physics open enrollment
courses primarily due to reduced spending on training within the automotive
industry, General Physic's decision to focus on higher margin projects and
discontinue certain work with lower margins, and a general decline in client
spending (and budgets for spending) on consulting, training services, and
technology due to overall economic conditions in 2003. The decline in revenue
was partially offset by an increase in revenue from the US Government for
domestic preparedness training services for the Department of Homeland Security.

GSE revenue increased by $6.1 million in 2003 attributable to the consolidation
of GSE. In the fourth quarter of 2003 the Company acquired additional shares of
GSE, bringing its ownership to 58% as of October 23, 2003. As a result, revenue
of GSE was consolidated in the Company's results for the fourth quarter of 2003,
while 2002 does not include GSE revenue.

Gross Profit




                                  YEARS ENDED DECEMBER 31,
                        -----------------------------------------
                                2003                 2002
                        -------------------  --------------------
(Dollars in thousands)            % Revenue             % Revenue
                                  ---------             ---------
                                            
General Physics         $ 15,501    11.6%    $  15,366    10.8%
GSE                        1,594    26.3%            -       -
                        --------    ----     ---------    ----
                        $ 17,095    12.2%    $  15,366    10.8%
                        ========    ====     =========    ====


General Physics gross profit of $15.5 million or 11.6% of revenue, in 2003
increased by $135,000 or 0.9% when compared to gross profit of $15.4 million or
10.8% of revenue, in 2002. During this time General Physics experienced a
revenue decline which resulted in a loss of margin. However, General Physics
made a decision to focus on higher gross margin opportunities and undertook cost
savings initiatives to preserve margin. The results of these initiatives allowed
General Physics to slightly increase gross profit in both dollars and as a
percentage of revenue.

GSE gross profit increased by $1.6 million from 2002 to 2003 attributable to the
consolidation of GSE. In the fourth quarter of 2003 the gross profit of GSE was
consolidated in Company's fourth quarter of 2003, while 2002 does not include
GSE gross profit.

                                       28


Selling, General and Administrative Expense

The increase in SG&A of $3.7 million in 2003 from 2002 was primarily
attributable the following factors: $1.2 million of SG&A for the consolidation
of GSE in the Company's financial statements subsequent to the GSE acquisition;
executive incentive bonuses of $3.0 million; a non-cash debt conversion expense
of $0.6 million; and a decrease in the non-cash credit to compensation expense
of $1.1 million, relating to certain stock options to purchase stock of an
affiliate accounted for using the fair value method. The increase was offset by
a decrease in severance and related expense of $2.1 million.

Interest Expense

The increase in interest expense in 2003 of $0.7 million is primarily due to the
write off of $0.9 million of deferred financing costs as a result of the early
termination of the Company's prior credit agreement. This expense is included in
interest expense for year ended December 31, 2003.

Other Income

2003

The investment and other loss of $0.2 million for 2003 was primarily related to
an equity loss of GSE of $0.7 million (before its consolidation), offset by
interest income on loans receivable of $0.4.

The gains on marketable securities of $0.6 million in 2003 were primarily due to
the Company's disposal of shares of Millennium. Gains on sale of shares of
Millennium prior to the transfer of 1,000,000 shares of Millennium to MXL in
repayment of certain intercompany debt on October 17, 2003, are recorded as part
of operating results from continuing operations. Gains on sale of Millennium by
MXL after October 17, 2003 are recorded as part of operating results from
discontinued operations.

Pursuant to a Note and Warrant Purchase Agreement dated August 8, 2003, the
Company issued and sold to four Gabelli Funds $7,500,000 aggregate principal
amount of 6% Conditional Subordinated Notes due 2008 (the "Gabelli Notes") and
937,500 warrants ("GP Warrants"), each entitling the holder thereof to purchase
(subject to adjustment) one share of the Company's common stock. The changes in
the fair market value of the GP Warrants were marked to market through December
8, 2003 with the adjustment shown as other income in the consolidated statement
of operations. The Company recognized a gain of $1.4 million in its December 8,
2003 valuation adjustment of the liability relating to the GP Warrants using the
Black-Scholes model.

2002

The investment and other loss of $0.7 million for 2003 was primarily related to
an equity loss of GSE of $1.2 million, offset by interest income on loans
receivable of $0.6 million. The gains on marketable securities of $2.3 million
in 2002 were primarily due to the Company's disposal of shares of Millennium.

Income Taxes

The Company recognized income tax expense of $1.0 million in 2003 and an income
tax benefit of $0.3 million in 2002.

                                       29


Income (Loss) on Discontinued Operations

The decreased loss from discontinued operation of $0.6 million in 2003 was
primarily due to 2002 equity in losses of Valera Pharmaceuticals.

LIQUIDITY AND CAPITAL RESOURCES

At December 31, 2004, the Company had cash and cash equivalents totaling $2.4
million. In addition the Company had cash held in escrow of $13.8 million from
the EDS arbitration award, of which the Company received approximately $8.5
million in January 2005, net of the $5.0 million distribution to NPDC. The
Company believes that cash generated from operations and borrowings availability
under the Credit Agreement (described below), will be sufficient to fund the
working capital and other requirements of the Company for the foreseeable
future. The Company does not believe the spin-off of NPDC will significantly
impact the Company's liquidity.

For the year ended December 31, 2004, the Company's working capital increased by
$2.6 million from $18.0 million to $20.6 million. The Company has increased
working capital during the year ended December 31, 2004 mainly due to receiving
the proceeds of the arbitration award against EDS, as well as increases in
current assets such as accounts receivable and unbilled receivables, due to
increased revenues.

The decrease in cash and cash equivalents of $2.0 million for the year ended
December 31, 2004 resulted from cash used in investing activities of $1.4
million and cash used in financing activities of $4.9 million; offset by cash
provided by operations of $4.2 million and the effect of exchange rate changes
on cash of $0.1 million. Net cash used in investing activities of $1.4 million
includes $1.8 million of capital expenditures and $0.3 million in additions to
intangible assets; offset by proceeds from the sale of marketable securities of
$0.6 million. Net cash used in financing activities of $4.9 million consisted of
cash distributed in the spin-off of $2.5 million; repayments of short-term
borrowings of $2.1 million; and repayments of long-term debt of $1.1 million;
offset by net proceeds from exercises of stock options of $0.9 million.

On October 23, 2003, the Company purchased from ManTech International
("ManTech") additional shares of GSE common stock in exchange for a 5% note for
$5.3 million due in full in October 2008. Interest is payable quarterly. Each
year during the term of the note, ManTech has the option to convert up to 20% of
the original principal amount of the note into common stock of the Company at
the then market price of the Company's common stock, but only in the event that
the Company's common stock is trading at $10 per share or more. In the event
that less than 20% of the principal amount of the note is not converted in any
year, such amount not converted will be eligible for conversion in each
subsequent year until converted or until the note is repaid in cash.

On August 13, 2003, General Physics, General Physics' subsidiary SkillRight,
Inc. and MXL Industries Inc. ("MXL") entered into a two-year $25 million
Financing and Security Agreement (Credit Agreement) with a bank, the proceeds of
which were used to repay the Company's previous credit facility. The interest
rate on borrowings under the Credit Agreement is at Libor Market Index Rate plus
3%. The Credit Agreement, as amended in March 2004 to include GSE, is secured by
certain assets of General Physics. The Credit Agreement also provides for an
unsecured guaranty from the Company. The Credit Agreement also contains certain
restrictive covenants including a prohibition on future

                                       30


acquisitions, incurrence of debt and the payment of dividends. The Company
received a waiver under the Credit Agreement with respect to the GSE
Acquisition. General Physics is currently restricted from paying dividends and
management fees to the Company in excess of $1.0 million in any fiscal year. On
July 30, 2004, General Physics received a waiver and paid the Company an
additional $1.0 million. The Company repaid in full the $6.1 million outstanding
under the Credit Agreement as of December 31, 2004 in January of 2005, using the
proceeds received from the EDS arbitration award (see Item 3). On March 9, 2005,
General Physics received a waiver to loan GSE a maximum of $1.0 million to
satisfy any GSE short-term capital requirements over the next 15 months.

Pursuant to a Note and Warrant Purchase Agreement dated August 8, 2003, the
Company issued and sold to four Gabelli funds $7.5 million aggregate principal
amount of 6% Conditional Subordinated Notes due 2008 and 937,500 warrants, each
entitling the holder thereof to purchase (subject to adjustment) one share of
the Company's common stock. The aggregate purchase price for the Gabelli Notes
and GP Warrants was $7.5 million. The Gabelli Notes are secured by a mortgage on
the Company's former property located in Pawling, New York which was distributed
to NPDC. In addition, at any time that less than $1.0 million principal amount
of the Gabelli Notes are outstanding, the Company may defease the obligations
secured by the mortgage and obtain a release of the mortgage by depositing with
an agent for the Noteholders, bonds or government securities with an investment
grade rating by a nationally recognized rating agency which, without
reinvestment, will provide cash on the maturity date of the Gabelli Notes in an
amount not less than the outstanding principal amount of the Gabelli Notes. The
Company used $5.8 million of the proceeds to repay its previous credit facility.
The Company and NPDC agreed to allocate to NPDC $1.9 million of the $7.5 million
received for the Gabelli Notes and Warrants, which the Company transferred to
NPDC prior to the spin-off of NPDC.

On March 30, 2004, GSE was added as an additional borrower under the General
Physics Credit Agreement. Under the terms of the Credit Agreement, as amended,
$1.5 million of General Physics' Credit Agreement has been allocated for use by
GSE. The Credit Agreement was amended to provide for additional collateral
consisting of substantially all of the GSE's assets as well as certain covenants
specific to GSE. It provides for borrowings by GSE up to 80% of eligible
accounts receivable and 80% of eligible unbilled receivables, up to a maximum of
$1.5 million. The interest rate is based upon the LIBOR Market Index Rate plus
3%, with interest only payments due monthly. The Company agreed to guarantee
GSE's borrowings under the Credit Agreement, as amended, in consideration for a
fee pursuant to the Management Services Agreement.

Contractual Obligations and Commitments

The following table summarizes long-term debt, capital lease commitments,
operating lease commitments, purchase commitments and employment agreements as
of December 31, 2004 (in thousands):

                                       31




                                                 PAYMENTS DUE IN
                             -----------------------------------------------------
                                           2006 -      2008      AFTER
                                2005        2007       2009      2009      TOTAL
                             ----------  ---------  ---------  --------  ---------
                                                          
Long-term debt               $        9  $       -  $  12,751  $      -  $  12,760
Capital lease commitments            91         90          -         -        181
Operating lease commitments       4,964      6,621      2,669     5,313     19,567
Purchase commitments             28,496      2,678         29               31,203
Employment agreements             2,080      3,093        471                5,644
                             ----------  ---------  ---------  --------  ---------
             Total           $   35,640  $  12,482  $  15,920  $  5,313  $  69,355
                             ==========  =========  =========  ========  =========


Off-Balance Sheet Commitments

The Company has guaranteed the leases for Five Star New Jersey and Connecticut
warehouses, totaling $1.6 million per year through the first quarter of 2007.
The Company's guarantee of such leases was in effect when Five Star was
originally a wholly owned subsidiary of the Company prior to the sale by the
Company in 1998 of substantially all of the operating assets of Five Star Group
to the predecessor company of Five Star. As part of this transaction, the
landlords of the New Jersey and Connecticut facilities did not consent to the
release of the Company's guarantee. The Company's guarantee of Five Star's
leases was not affected by the spin-off of NPDC.

General Physics has two letters of credit outstanding, which as of December 31,
2004 amount to approximately $0.3 million and expire in 2005. In addition the
Company guarantees MXL loans totaling approximately $2.9 million as of December
31, 2004.

The Company does not have any off-balance sheet financing, other than operating
leases and letters of credit entered into in the normal course of business and
disclosed above. GSE utilizes various derivative financial instruments to manage
market risks associated with the fluctuations in foreign currency exchange
rates. It is GSE's policy to use derivative financial instruments to protect
against market risk arising in the normal course of business. The criteria GSE
uses for designating an instrument as a hedge includes the instrument's
effectiveness in risk reduction and one-to-one matching of derivative
instruments to underlying transactions. GSE monitors its foreign currency
exposures to maximize the overall effectiveness of its foreign currency hedge
positions. Principal currencies hedged include the Euro and the Japanese yen.
GSE's objectives for holding derivatives are to minimize the risks using the
most effective methods to reduce the impact of these exposures. GSE minimizes
credit exposure by limiting counterparties to nationally recognized financial
institutions. As of December 31, 2004, GSE had contracts for the sale of
approximately $4.6 million Japanese Yen at fixed rates. The contracts expire on
various dates through May, 2007. The contracts do not qualify for hedge
treatment under SFAS No. 133, as amended. Accordingly, GSE has recorded the
estimated fair value of the contracts of approximately $200,000 as of December
31, 2004 as other assets in the consolidated balance sheet and other income in
the consolidated statement of operations.

MANAGEMENT DISCUSSION OF CRITICAL ACCOUNTING POLICIES

The preparation of our consolidated financial statements in conformity with
accounting principles generally accepted in the United States of America
requires us to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Our estimates, judgments and assumptions
are continually evaluated based on

                                       32


available information and experience. Because of the use of estimates inherent
in the financial reporting process, actual results could differ from those
estimates.

Certain of our accounting policies require higher degrees of judgment than
others in their application. These include contract revenue and cost
recognition, valuation of accounts receivable, accounting for investments,
impairment of long-lived and intangible assets and income tax recognition of
deferred tax items which are summarized below. In addition, note 2 to the
Consolidated Financial Statements includes further discussion of our significant
accounting policies.

CONTRACT REVENUE AND COST RECOGNITION.

Revenue Recognition

General Physics contract revenue and cost recognition. General Physics provides
services under time-and-materials, cost-plus-fixed fee and fixed-price
contracts. Each contract has different terms based on the scope, deliverables
and complexity of the engagement, requiring General Physics to make judgments
and estimates about recognizing revenue. In general, revenue is recognized on
these arrangements as the services are performed. Under time-and-material
contracts, as well as certain cost-plus-fixed fee and certain fixed-price
contracts, the contractual billing schedules are based on the specified level of
resources General Physics is obligated to provide. As a result, on those
"level-of-effort" contracts, the contractual billing amount for a given period
acts as a measure of performance and, therefore, revenue is typically recognized
in that amount.

For other fixed price contracts, the contractual billing schedules are not based
on the specified level of resources General Physics is obligated to provide.
These arrangements typically do not have milestones or other reliable measures
of performance. As a result, revenue on these arrangements is recognized using
the percentage-of-completion method based on the relationship of costs incurred
to total estimated costs expected to be incurred over the term of the contract.
General Physics believes this methodology provides a reasonable measure of
performance on these arrangements since performance primarily involves personnel
costs and the customer typically is required to pay General Physics for the
proportionate amount of work and cost incurred in the event of contract
termination. Revenue for unpriced change orders is not recognized until the
customer agrees with the changes. Costs and estimated earnings in excess of
billings on uncompleted contracts are recorded as a current asset. Billings in
excess of costs and estimated earnings on uncompleted contracts are recorded as
a current liability. Generally contracts provide for the billing of costs
incurred and estimated earnings on a monthly basis.

Risks relating to service delivery, usage, productivity and other factors are
considered when making estimates of total contract cost, contract profitability
and progress towards completion. If sufficient risk exists, a reduced-profit
methodology is applied to a specific client contract's percentage-of-completion
model whereby the amount of revenue recognized is limited to the amount of costs
incurred until such time as the risks have been partially or wholly mitigated
through performance. General Physics' estimates of total contract cost and
contract profitability change periodically in the normal course of business,
occasionally due to modifications of contractual arrangements. In addition, the
implementation of cost saving initiatives and achievement of productivity gains
generally results in a reduction of estimated total contract expenses on
affected client contracts. Such changes in estimate are recognized in the period
the changes are determined. For all client contracts, provisions for estimated
losses on individual contracts are made in the period in which the loss first
becomes apparent.

                                       33


As part of General Physics' on-going operations to provide services to its
customers, incidental expenses, which are commonly referred to as
"out-of-pocket" expenses, are billed to customers, either directly as a
pass-through cost or indirectly as a cost estimated in proposing on fixed-price
contracts. Out-of-pocket expenses include expenses such as airfare, mileage,
hotel stays, out-of-town meals and telecommunication charges. General Physics'
policy provides for these expenses to be recorded as both revenue and direct
cost of services in accordance with the provisions of EITF 01-14, Income
Statement Characterization of Reimbursements Received for "Out-of-Pocket"
Expenses Incurred.

GSE revenue recognition. The majority of GSE's revenue is derived through the
sale of uniquely designed systems containing hardware, software and other
materials under fixed-price contracts. In accordance with Statement of Position
81-1, Accounting for Performance of Construction-Type and Certain
Production-Type Contracts, the revenue under these fixed-price contracts is
accounted for on the percentage-of-completion method, based on contract costs
incurred to date and estimated costs to complete. Estimated contract earnings
are reviewed and revised periodically as the work progresses and the cumulative
effect of any change is recognized in the period in which the change is
identified. Estimated losses are charged against earnings in the period such
losses are identified.

As GSE recognizes revenue under the percentage-of-completion method, it provides
an accrual for estimated future warranty costs based on historical and projected
claims experience. GSE's longer-term contracts generally provide for a one-year
warranty on parts, labor and any bug fixes as it relates to software embedded in
the systems.

GSE's system design contracts do not provide for "post customer support service"
(PCS) in terms of software upgrades, software enhancements or telephone support.
In order to obtain PCS, the customers must purchase a separate contract at the
date of system installation. Such PCS arrangements are generally for a one-year
period renewable annually and include customer support, unspecified software
upgrades, maintenance releases. GSE recognizes revenue from these contracts
ratably over the life of the agreements in accordance with Statement of Position
97-2, Software Revenue Recognition.

Revenue from the sale of software licenses for the Company's modeling tools,
which do not require significant modification or customization, are recognized
when the license agreement is signed, the license fee is fixed and determinable,
delivery has occurred, and collection is considered probable. Revenues from
certain consulting or training contracts are recognized on a time-and-material
basis. For time-and-material type contracts, revenue is recognized based on
hours incurred at a contracted labor rate plus expenses.

VALUATION OF ACCOUNTS RECEIVABLES

Provisions for allowance for doubtful accounts are made based on specific credit
risks identified by the Company. Measurement of such losses requires
consideration of the historical loss experience of the Company and its
subsidiaries, judgments about customer credit risk and the need to adjust for
current economic conditions. The allowance for doubtful accounts was $0.8
million at December 31, 2004.

IMPAIRMENT OF LONG-LIVED TANGIBLE AND INTANGIBLE ASSETS

Impairment of long-lived tangible and intangible assets with finite lives result
in a charge to operations whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be

                                       34


recoverable. Recoverability of long-lived tangible assets to be held and used is
measured by a comparison of the carrying amount of the asset to future
undiscounted net cash flows expected to be generated by the asset. If such
assets are considered to be impaired, the impairment to be recognized is
measured by determining the amount by which the carrying amount of the assets
exceeds the fair value of the asset.

The measurement of the future net cash flows to be generated is subject to
management's reasonable expectations with respect to the Company's future
operations and future economic conditions which may affect those cash flows.

In accordance with SFAS No. 142, goodwill is no longer amortized, but instead
tested for impairment at least annually. The goodwill impairment test requires
the Company to identify its reporting units and obtain estimates of the fair
values of those units as of the testing date. The Company estimates the fair
values of its reporting units using discounted cash flow valuation models. The
Company estimates these amounts by evaluating historical trends, current
budgets, operating plans and industry data. The estimated fair value of each
reporting unit exceeded its respective carrying value in both tests conducted in
2004 and 2003 indicating the underlying goodwill of each unit was not impaired
at the respective testing dates. The timing and frequency of our goodwill
impairment tests are based on an ongoing assessment of events and circumstances
that would more than likely reduce the estimated fair value of a reporting unit
below its carrying value. The Company will continue to monitor its goodwill for
impairment and conduct formal tests when impairment indicators are present. A
decline in the fair value of any reporting unit below its carrying value is an
indicator that the underlying goodwill of the unit is potentially impaired. This
would require a comparison of the implied fair value of a reporting unit's
goodwill to its carrying value. An impairment loss is required for the amount
which the carrying value of a reporting unit's goodwill exceeds its implied fair
value. The implied fair value of the reporting unit's goodwill would become the
new cost basis of the unit's goodwill.

The following table presents goodwill balances at December 31, 2004 and
operating income for the years ended December 31, 2004, 2003 and 2002 for each
of the Company's reportable segments (in thousands):



                                   OPERATING INCOME FOR THE YEARS ENDED
                   GOODWILL AT                  DECEMBER 31,
                   DECEMBER 31,    ------------------------------------
                       2004            2004        2003         2002
                   ------------    -----------    --------    ---------
                                                  
General Physics      $ 57,624      $    8,881     $  4,233    $   1,599
GSE                     4,756            (174)         366            -
                     --------      ----------     --------    ---------
                     $ 62,380      $    8,707     $  4,599    $   1,599
                     ========      ==========     ========    =========


                                       35


INCOME TAXES

The Company accounts for income taxes using the asset and liability method.
Deferred tax assets and liabilities are recognized for future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases and for operating
loss and tax credit carryforwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered. In
assessing the realizability of the deferred tax assets, the Company considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of the deferred tax assets
is dependent upon the generation of future taxable income during the periods in
which temporary differences are deductible. Management considers the scheduled
reversal of deferred tax liabilities, projected future taxable income and tax
planning strategies in making this assessment. Based upon these factors,
management believes it is more likely than not that the Company will realize the
benefits of deferred tax assets, net of the valuation allowance. The valuation
allowance relates to both foreign and domestic net operating loss carryforwards
for which the Company does not believe the benefits will be realized.


In 2004, the Company's taxable income before utilization of net operating loss
carry forwards was approximately $22.0 million. In assessing the realizability
of it's deferred tax assets, management considered it more likely than not that
it's deferred tax assets would be realized and reduced it's valuation allowance
by $12.2 million. As of December 31, 2004, the Company had federal net operating
loss carry forwards of approximately $41.6 million, which expire during 2022 and
2023.


RECENT ACCOUNTING PRONOUNCEMENTS

During December 2004, the Financial Accounting Standards Board ("FASB") issued a
new standard entitled Statement of Financial Accounting Standards ("SFAS") 123R,
Share-Based Payment, which revises SFAS No. 123, Accounting for Stock-Based
Compensation, and amends SFAS No. 95, Statement of Cash Flows. Among other
items, the new standard would require the expensing, in the financial
statements, of stock options issued by the Company. The new standard will be
effective July 1, 2005, for calendar year companies. GP Strategies is currently
evaluating the adoption of SFAS No. 123R, including the valuation methods and
assumptions that underlie the valuation of the awards. The Company expects that
the adoption of SFAS No. 123R will have an adverse effect on the Company's
consolidated financial statements.

                                       36


ITEM 8 IS HEREBY AMENDED AS INDICATED

ITEM 8: FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



                                                                                        PAGE
                                                                                     
FINANCIAL STATEMENTS OF GP STRATEGIES CORPORATION AND SUBSIDIARIES:

     Report of Independent Registered Public Accounting Firm - KPMG LLP                  39

     Report of Independent Registered Public Accounting Firm - Eisner LLP                40

     Consolidated Balance Sheets - December 31, 2004 and 2003                            41

     Consolidated Statements of Operations - Years ended December 31,
        2004, 2003 and 2002                                                              43

     Consolidated Statements of Stockholders' Equity and Comprehensive Income (Loss)
        - Years ended December 31, 2004, 2003 and 2002                                   44

     Consolidated Statements of Cash Flows - Years ended December 31,
        2004, 2003 and 2002                                                              45

     Notes to Consolidated Financial Statements                                          47


                                       38



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
GP Strategies Corporation:

We have audited the accompanying consolidated balance sheet of GP Strategies
Corporation and subsidiaries as of December 31, 2004 and 2003, and the related
consolidated statements of operations, stockholders' equity and comprehensive
income (loss), and cash flows for each of the years in the three-year period
ended December 31, 2004. In connection with our audits of the consolidated
financial statements, we also have audited the financial statement schedule
listed under item 15a(2). These consolidated financial statements and financial
statement schedule are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements and financial statement schedule based on our audits. We did not
audit the 2003 financial statements of Five Star Products, Inc., a formerly 54%
owned subsidiary, which statements reflect total assets constituting 20% of the
related 2003 consolidated total assets. Those financial statements were audited
by other auditors whose report has been furnished to us, and our opinion,
insofar as it relates to the amounts included for Five Star Products, Inc., is
based solely on the report of other auditors.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits and the report of
the other auditors provide a reasonable basis for our opinion. In our opinion,
based on our audits and the report of other auditors, the consolidated financial
statements referred to above present fairly, in all material respects, the
financial position of GP Strategies Corporation and subsidiaries as of December
31, 2004 and 2003, and the results of their operations and their cash flows for
each of the years in the three-year period ended December 31, 2004, in
conformity with U.S. generally accepted accounting principles. Also, in our
opinion, the related financial statement schedule, when considered in relation
to the basic consolidated financial statements taken as a whole, presents
fairly, in all material respects, the information set forth therein.

/s/ KPMG LLP

Baltimore, Maryland
March 16, 2005

                                       39



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
Five Star Products, Inc.


We have audited the consolidated balance sheet of Five Star Products, Inc. and
subsidiaries (the "Company") as of December 31, 2003 and the related
consolidated statement of operations and comprehensive income, changes in
stockholders' equity and cash flows for the year then ended (not shown
separately herein). These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Five Star Products,
Inc. and subsidiaries as of December 31, 2003 and the consolidated results of
their operations and their cash flows for the year then ended , in conformity
with accounting principles generally accepted in the United States of America.

/s/ Eisner LLP

New York, New York
March 17, 2004, except for the first paragraph of Note 7,
  as to which the date is March 31, 2004


                                       40



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                           Consolidated Balance Sheets

                           December 31, 2004 and 2003
              (In thousands, except shares and par value per share)



                                                                             2004       2003
                                                                           --------   --------
                                                                                
                                     ASSETS
Current assets:
    Cash and cash equivalents                                              $  2,417   $  4,416
    Cash held in escrow from arbitration settlement                          13,798          -
    Accounts and other receivables, less allowance for doubtful accounts
      of $917 in 2004 and $1,739 in 2003                                     31,114     39,737
    Inventories                                                                   -     28,300
    Costs and estimated earnings in excess of billings on
      uncompleted contracts                                                  16,834     14,502
    Deferred tax assets                                                       1,478          -
    Prepaid expenses and other current assets                                 4,350      6,705
                                                                           --------   --------
            Total current assets                                             69,991     93,660
                                                                           --------   --------
Investments and marketable securities                                             -      3,931
Property, plant and equipment, net                                            2,673      8,994
Intangible assets:
    Goodwill                                                                 62,380     62,395
    Patents, licenses and contract rights, net                                1,024      1,031
                                                                           --------   --------
                                                                             63,404     63,426
                                                                           --------   --------
Deferred tax assets                                                          16,651     11,688
Other assets                                                                  3,316      6,624
                                                                           --------   --------
                                                                           $156,035   $188,323
                                                                           ========   ========
                     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Current maturities of long-term debt                                   $    100   $  1,112
    Short-term borrowings                                                     6,068     26,521
    Accounts payable and accrued expenses                                    33,219     38,107
    Billings in excess of costs and estimated earnings on
      uncompleted contracts                                                  10,003      9,922
                                                                           --------   --------
            Total current liabilities                                        49,390     75,662
                                                                           --------   --------
Long-term debt less current maturities                                       10,951     13,749
Other noncurrent liabilities                                                  1,739      1,728
                                                                           --------   --------
            Total liabilities                                                62,080     91,139
                                                                           --------   --------
Minority interests                                                            2,335      4,372
                                                                           --------   --------


                                                                     (Continued)

                                       41



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                           Consolidated Balance Sheets

                           December 31, 2004 and 2003
              (In thousands, except shares and par value per share)



                                                                                   2004          2003
                                                                                 ----------   ----------
                                                                                        
Stockholders' equity:
     Preferred stock, par value $0.01 per share
        Authorized 10,000,000 shares; issued none                                        -            -
     Common stock, par value $0.01 per share
        Authorized 25,000,000 shares; issued 16,669,757 in 2004 and 16,348,777
           shares in 2003 (of which 8,994 in 2004 and 14,722
           shares in 2003 are held in treasury)                                        167          163
     Class B common stock, par value $0.01 per share
        Authorized 2,800,000 shares; issued and outstanding
           1,200,000 shares                                                             12           12
     Additional paid-in capital                                                    171,852      196,541
     Accumulated deficit                                                           (78,923)    (101,443)
     Accumulated other comprehensive income (loss)                                    (761)          24
     Notes receivable from stockholder                                                (619)      (2,322)
     Treasury stock at cost                                                           (108)        (163)
                                                                                 ---------    ---------
                 Total stockholders' equity                                         91,620       92,812
                                                                                 ---------    ---------
                                                                                 $ 156,035    $ 188,323
                                                                                 =========    =========


See accompanying notes to consolidated financial statements.

                                       42



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Operations

                  Years ended December 31, 2004, 2003 and 2002
                      (In thousands, except per share data)



                                                                      2004         2003         2002
                                                                   ----------   ----------   ----------
                                                                                    
Revenue                                                            $ 193,973    $ 140,034    $ 142,237
Cost of revenue                                                      168,010      122,939      126,871
                                                                   ---------    ---------    ---------
        Gross profit                                                  25,963       17,095       15,366
Selling, general and administrative expenses                         (23,735)     (22,935)     (19,229)
                                                                   ---------    ---------    ---------
        Operating income (loss)                                        2,228       (5,840)      (3,863)
Interest expense                                                      (2,113)      (3,123)      (2,467)
Other income (expense) (including interest income of
     $317 in 2004, $424 in 2003 and $584 in 2002)                        649         (218)        (736)
Gain on arbitration award, net of legal fees and expenses             13,660            -            -
Gains on sales of marketable securities, net                               -          559        2,267
Valuation adjustment of liability for warrants                             -        1,436            -
                                                                   ---------    ---------    ---------
        Income (loss) from continuing operations before income
           tax (expense) benefit and minority interests               14,424       (7,186)      (4,799)
Income tax (expense) benefit                                           8,009         (985)         295
                                                                   ---------    ---------    ---------
        Income (loss) from continuing operations before minority      22,433       (8,171)      (4,504)
           interests
Minority interests                                                        12           60            -
                                                                   ---------    ---------    ---------
        Income (loss) from continuing operations                      22,445       (8,111)      (4,504)
Income (loss) from discontinued operations, net of income taxes           75         (165)        (724)
                                                                   ---------    ---------    ---------
        Net income (loss)                                          $  22,520    $  (8,276)   $  (5,228)
                                                                   =========    =========    =========

Per common share data:
Basic
        Income (loss) from continuing operations                   $    1.27    $   (0.47)   $   (0.29)
        Income (loss) from discontinued operations                         -        (0.01)       (0.05)
        Net income (loss)                                          $    1.27    $   (0.48)   $   (0.34)
Diluted
        Income (loss) from continuing operations                   $    1.23    $   (0.47)   $   (0.29)
        Income (loss) from discontinued operations                         -        (0.01)       (0.05)
        Net income (loss)                                          $    1.23    $   (0.48)   $   (0.34)


See accompanying notes to consolidated financial statements.

                                       43



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

 Consolidated Statements of Stockholders' Equity and Comprehensive Income (Loss)

                  Years ended December 31, 2004, 2003, and 2002
                 (In thousands, except for par value per share)



                                                               CLASS B                                   ACCUMULATED      NOTES
                                                  COMMON       COMMON                                       OTHER      RECEIVABLE
                                                   STOCK        STOCK       ADDITIONAL     ACCUMULATED  COMPREHENSIVE     FROM
                                                ($0.01 PAR)  ($0.01 PAR)  PAID-IN CAPITAL    DEFICIT    INCOME (LOSS)  STOCKHOLDER
                                                -----------  -----------  ---------------  -----------  -------------  -----------
                                                                                                     
Balance at December 31, 2001                     $     128    $       9     $ 180,078      $  (87,939)  $      8,364   $   (4,095)
                                                 ---------    ---------     ---------      ----------   ------------   ----------
Net loss                                                 -            -             -          (5,228)             -            -
Other comprehensive loss                                 -            -             -               -         (7,904)           -

    Total comprehensive loss

Proceeds from issuance of common stock                  26            3         9,910               -              -            -
                                                 ---------    ---------     ---------      ----------   ------------   ----------
Balance at December 31, 2002                           154           12       189,988         (93,167)           460       (4,095)
                                                 ---------    ---------     ---------      ----------   ------------   ----------
Net loss                                                 -            -             -          (8,276)             -
Other comprehensive loss                                 -            -             -               -           (436)           -

    Total comprehensive loss

Repayment of notes receivable from stockholder           -            -             -               -              -        1,773
Issuance and sale of common stock and warrants           9            -         6,553               -              -            -
                                                 ---------    ---------     ---------      ----------   ------------   ----------
Balance at December 31, 2003                           163           12       196,541        (101,443)            24       (2,322)
                                                 ---------    ---------     ---------      ----------   ------------   ----------
Net income                                               -            -             -          22,520              -            
Other comprehensive loss                                 -            -             -               -           (861)           -

    Total comprehensive income

Repayment of notes receivable from stockholder           -            -             -               -              -        1,703
Distribution of net assets to NPDC                       -            -       (26,043)              -             76            -
Proceeds from issuance of common stock                   4            -         1,354               -              -            -
                                                 ---------    ---------     ---------       ---------    -----------   ----------
Balance at December 31, 2004                     $     167    $      12     $ 171,852       $ (78,923)   $      (761)  $     (619)
                                                 =========    =========     =========       =========    ===========   ========== 


                                                                  TOTAL
                                                  TREASURY     STOCKHOLDERS'  COMPREHENSIVE
                                                STOCK AT COST     EQUITY      INCOME (LOSS)
                                                -------------  -------------  -------------
                                                                     
Balance at December 31, 2001                    $       (602)    $  95,943
                                                ------------     ---------
Net loss                                                   -        (5,228)     $  (5,228)
Other comprehensive loss                                   -        (7,904)        (7,904)
                                                                                ---------
    Total comprehensive loss                                                    $ (13,132)
                                                                                =========
Proceeds from issuance of common stock                   232        10,171
                                                ------------     ---------
Balance at December 31, 2002                            (370)       92,982
                                                ------------     ---------
Net loss                                                            (8,276)     $  (8,276)
Other comprehensive loss                                   -          (436)          (436)
                                                                                ---------

    Total comprehensive loss                               -                    $  (8,712)
                                                                                =========
Repayment of notes receivable from stockholder             -         1,773
Issuance and sale of common stock and warrants           207         6,769
                                                ------------     ---------
Balance at December 31, 2003                            (163)       92,812
                                                ------------     ---------
Net income                                                          22,520      $  22,520
Other comprehensive loss                                   -          (861)          (861)
                                                                                ---------
    Total comprehensive income                                                  $  21,659
                                                                                =========
Repayment of notes receivable from stockholder             -         1,703
Distribution of net assets to NPDC                         -       (25,967)
Proceeds from issuance of common stock                    55         1,413
                                                ------------     ---------
Balance at December 31, 2004                    $       (108)    $  91,620
                                                ============     =========


See accompanying notes to consolidated financial statements.

                                       44



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                  Years ended December 31, 2004, 2003, and 2002
                                 (In thousands)



                                                                        2004        2003        2002
                                                                      ---------   ---------   ---------
                                                                                     
Cash flows from operations:
    Income (loss) from continuing operations                          $ 22,445    $ (8,111)   $ (4,504)
    Income (loss) from discontinued operations, net of income taxes         75        (165)       (724)
                                                                      --------    --------    --------
    Net income (loss)                                                   22,520      (8,276)     (5,228)
    Adjustments to reconcile net income (loss) to net cash
      provided by operating activities:
         Depreciation and amortization                                   4,084       2,928       3,304
         Gain on arbitration award, net                                (13,660)          -           -
         Deferred income taxes                                          (9,783)       (623)     (1,839)
         Minority interests                                               (407)        (30)          -
         Issuance of stock for retirement savings plan
            and non-cash compensation expense                            2,348       3,903        (146)
         Gains on sales of marketable securities                          (381)       (846)     (2,267)
         Write-off of deferred financing costs                               -         860           -
         Noncash debt conversion expense                                     -         622           -
         Valuation adjustment of liability for warrants                      -      (1,436)          -
         Loss on equity investments and other, net                           -         559       2,603
         Proceeds from sales of trading securities                         404         249           -
         Changes in other operating items, net of effect
            of acquisitions and disposals:
               Accounts and other receivables                           (5,379)      2,713       3,195
               Inventories                                               2,609      (6,698)        354
               Costs and estimated earnings in excess of
                 billings on uncompleted contracts                      (2,332)      3,788       2,584
               Accounts payable and accrued expenses                     2,707       4,656       1,901
               Billings in excess of costs and estimated
                 earnings on uncompleted contracts                          81       2,534      (3,174)
               Prepaid and other current assets                          1,442         194        (330)
               Changes in other operating items                            (69)        253        (128)
                                                                      --------    --------    --------
               Net cash provided by operations                           4,184       5,350         829
                                                                      --------    --------    --------
Cash flows from investing activities:
    Additions to property, plant and equipment                          (1,784)     (2,123)     (1,916)
    Additions to intangible assets                                        (250)       (422)     (1,503)
    Proceeds from sales of marketable securities                           609       2,124       3,833
    Cash acquired in acquisitions                                            -       2,853           -
    Decrease (increase) to investments and other                             -      (4,050)        489
                                                                      --------    --------    --------
               Net cash provided by (used in)
                 investing activities                                   (1,425)     (1,618)        903
                                                                      --------    --------    --------


                                                                     (continued)

                                       45



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                  Years ended December 31, 2004, 2003, and 2002
                                 (In thousands)



                                                                    2004        2003        2002
                                                                  ---------   ---------   ---------
                                                                                 
Cash flows from financing activities:
    Proceeds from issuance of common stock                             860         955       7,850
    Proceeds from issuance of Class B common stock                       -           -       1,260
    Repayment of short-term borrowings                              (2,123)    (13,461)    (10,280)
    Deferred financing costs                                             -      (1,619)       (728)
    Proceeds from issuance of long-term debt                             -      14,674         890
    Repayment of long-term debt                                     (1,135)     (1,451)       (841)
    Distribution of cash to NPDC                                    (2,453)          -           -
                                                                  --------    --------    --------
               Net cash used in financing activities                (4,851)       (902)     (1,849)
                                                                  --------    --------    --------
Effect of exchange rate changes on cash and
    cash equivalents                                                    93          70         (72)
                                                                  --------    --------    --------
               Net increase (decrease) in cash and
                  cash equivalents                                  (1,999)      2,900        (189)
Cash and cash equivalents at beginning of year                       4,416       1,516       1,705
                                                                  --------    --------    --------
Cash and cash equivalents at end of year                          $  2,417    $  4,416    $  1,516
                                                                  ========    ========    ========
Supplemental disclosures of cash flow information:
    Cash paid during the year for:
       Interest                                                   $  2,383    $  1,379    $  1,942
       Income taxes                                               $    639    $    734    $    434

    Non-cash investing and financing activities:
       Distribution of non-cash net assets to NPDC (see note 3)   $ 23,514    $      -    $      -
       Additions to property financed with capital leases         $    111    $    163    $    889


See accompanying notes to consolidated financial statements.

                                       46



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(1)   DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

            GP Strategies Corporation ("the Company") was incorporated in
            Delaware in 1959. As of December 31, 2004, the Company's business
            consists of its training and workforce development business operated
            by General Physics Corporation ("General Physics" or "GP") and its
            simulation business operated by GSE Systems Inc. ("GSE").

            In July 2002, the Company's Board of Directors approved a spin-off
            of certain of its non-core assets into a separate corporation,
            National Patent Development Corporation ("NPDC"). NPDC is a
            stand-alone public company owning all of the stock of MXL
            Industries, Inc. ("MXL"), the interest in Five Star Products, Inc.
            ("Five Star") and certain other non-core assets. The separation of
            these businesses was accomplished through a pro-rata distribution of
            100% of the outstanding common stock of NPDC to the Company's
            stockholders on the record date of November 18, 2004 of the
            distribution. On November 24, 2004, (the "Distribution" or
            "spin-off") holders of record received one share of NPDC common
            stock for each share of GP Strategies common stock or Class B
            capital stock owned. The Company received a favorable tax ruling on
            March 21, 2003 from the Internal Revenue Service which enabled the
            Distribution to be tax-free. Following the spin-off, the Company
            ceased to have any ownership interest in NPDC, and the operations of
            NPDC have been reclassified as discontinued in the Company's
            consolidated financial statements for all periods presented (see
            note 3). In connection with the spin-off, several of the Company's
            directors and officers are also directors and officers of NPDC. The
            Company entered into agreements with NPDC to allocate responsibility
            for liabilities (including tax and other contingent liabilities
            associated with their respective businesses or otherwise to be
            assumed by NPDC or the Company), to separate their businesses, and
            for the Company and NPDC to provide management services to each
            other. The Company and NPDC will also provide certain guarantees of
            each others' financial obligations.

            On October 17, 2003, the Company transferred 100% of the outstanding
            common stock in Valera Pharmaceuticals (formerly Hydro Med Sciences,
            Inc.) valued at $6.5 million (based on an independent valuation) and
            1,000,000 shares of common stock of Millennium Cell Inc.
            ("Millennium") with a quoted market price of $3.50 per share to MXL
            in repayment of $10 million of a payable due to MXL from the
            Company. MXL was a wholly owned subsidiary of the Company until the
            distribution.

                                       47



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a)   PRINCIPLES OF CONSOLIDATION AND INVESTMENTS

            The consolidated financial statements include the operations of the
            Company and its majority-owned subsidiaries. The minority interests
            balance as of December 31, 2004 is comprised of the 42% minority
            share in GSE, which the Company did not own. The minority interests
            balance as of December 31, 2003 is comprised of the 42% minority
            share in GSE and a 46% minority share of Five Star, which the
            Company did not own. All significant intercompany balances and
            transactions have been eliminated.

      (b)   CASH AND CASH EQUIVALENTS

            Cash and cash equivalents consist of short-term highly liquid
            investments with original maturities of three months or less.

      (c)   MARKETABLE SECURITIES

            Marketable securities consist of U.S. corporate equity securities.
            The Company classifies its marketable securities as trading or
            available-for-sale investments, which are recorded at fair value.
            Trading securities are those securities which are generally expected
            to be sold within one year and were held principally for the purpose
            of selling them in the near term.

            Unrealized holding gains and losses on trading securities are
            included in earnings. Unrealized holding gains and losses on
            available-for-sale securities are excluded from earnings and are
            reported as a separate component of stockholders' equity in
            accumulated other comprehensive income (loss), net of income taxes,
            until realized. A decline in the market value of any
            available-for-sale security below cost that is deemed to be
            other-than-temporary results in a reduction in carrying amount to
            fair value. The impairment is charged to earnings, and a new cost
            basis is established. Gains and losses are derived using the average
            cost method for determining the cost of securities sold. Marketable
            securities were included in the net assets distributed to NPDC (see
            note 3).

      (d)   INVENTORIES

            Inventories are valued at the lower of cost or market, using the
            first-in, first-out (FIFO) method. Inventories were included in the
            net assets distributed to NPDC (see note 3).

      (e)   ALLOWANCE FOR DOUBTFUL ACCOUNTS RECEIVABLE

            Trade accounts receivable are recorded at invoiced amounts. The
            allowance for doubtful accounts is estimated based on historical
            trends of past due accounts, write-offs and specific review of past
            due accounts.

      (f)   FOREIGN CURRENCY TRANSLATION

            The functional currency of the Company's international operations is
            the applicable local currency. The translation of the applicable
            foreign currency into U.S. dollars is performed for balance sheet
            accounts using current exchange rates in effect at the balance sheet
            date and for revenue and expense accounts using the weighted average
            rates of exchange

                                       48



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

            prevailing during the year. The unrealized gains and losses
            resulting from such translation are included as a separate component
            of stockholders' equity in accumulated other comprehensive income
            (loss).

      (g)   REVENUE RECOGNITION

            GENERAL PHYSICS

            GP provides services under time-and-materials, cost-plus-fixed fee
            and fixed-price contracts. Each contract has different terms based
            on the scope, deliverables and complexity of the engagement,
            requiring GP to make judgments and estimates about recognizing
            revenue. In general, revenue is recognized on these arrangements as
            the services are performed. Under time-and-material contracts, as
            well as certain cost-plus-fixed fee and certain fixed-price
            contracts, the contractual billing schedules are based on the
            specified level of resources GP is obligated to provide. As a
            result, on those "level-of-effort" contracts, the contractual
            billing amount for a given period acts as a measure of performance
            and, therefore, revenue is typically recognized in that amount.

            For other fixed price contracts, the contractual billing schedules
            are not based on the specified level of resources GP is obligated to
            provide. These arrangements typically do not have milestones or
            other reliable measures of performance. As a result, revenue on
            these arrangements is recognized using the percentage-of-completion
            method based on the relationship of costs incurred to total
            estimated costs expected to be incurred over the term of the
            contract. GP believes this methodology provides a reasonable measure
            of performance on these arrangements since performance primarily
            involves personnel costs and the customer typically is required to
            pay GP for the proportionate amount of work and cost incurred in the
            event of contract termination. Revenue for unpriced change orders is
            not recognized until the customer agrees with the changes. Costs and
            estimated earnings in excess of billings on uncompleted contracts
            are recorded as a current asset. Billings in excess of costs and
            estimated earnings on uncompleted contracts are recorded as a
            current liability. Generally, contracts provide for the billing of
            costs incurred and estimated earnings on a monthly basis.

            Risks relating to service delivery, usage, productivity and other
            factors are considered when making estimates of total contract cost,
            contract profitability and progress towards completion. If
            sufficient risk exists, a reduced-profit methodology is applied to a
            specific client contract's percentage-of-completion model whereby
            the amount of revenue recognized is limited to the amount of costs
            incurred until such time as the risks have been partially or wholly
            mitigated through performance. GP's estimates of total contract cost
            and contract profitability change periodically in the normal course
            of business, occasionally due to modifications of contractual
            arrangements. In addition, the implementation of cost saving
            initiatives and achievement of productivity gains generally result
            in a reduction of estimated total contract expenses on affected
            client contracts. Such changes in estimate are recognized in the
            period the changes are determined. For all client contracts,
            provisions for estimated

                                       49



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

            losses on individual contracts are made in the period in which the
            loss first becomes apparent.

            As part of GP's on-going operations to provide services to its
            customers, incidental expenses, which are commonly referred to as
            "out-of-pocket" expenses, are billed to customers, either directly
            as a pass-through cost or indirectly as a cost estimated on
            fixed-price contracts. Out-of-pocket expenses include expenses such
            as airfare, mileage, hotel stays, out-of-town meals and
            telecommunication charges. GP's policy provides for these expenses
            to be recorded as both revenue and direct cost of services in
            accordance with the provisions of Emerging Issues Task Force (EITF)
            01-14, Income Statement Characterization of Reimbursements Received
            for `Out-of-Pocket' Expenses Incurred.

            GSE

            The majority of GSE's revenue is derived through the sale of
            uniquely designed systems containing hardware, software and other
            materials under fixed-price contracts. In accordance with Statement
            of Position ("SOP") No. 81-1, Accounting for Performance of
            Construction-Type and Certain Production-Type Contracts, the revenue
            under these fixed-price contracts is accounted for on the
            percentage-of-completion method. This methodology recognizes income
            as work progresses on the contract and is based on an estimate of
            the income earned to date, less income recognized in earlier
            periods. GSE bases its estimate of the degree of completion of the
            contract by reviewing the relationship of costs incurred to date to
            the expected total costs that will be incurred on the project.
            Estimated contract earnings are reviewed and revised periodically as
            the work progresses and the cumulative effect of any change is
            recognized in the period in which the change is identified.
            Estimated losses are charged against earnings in the period such
            losses are identified.

            As GSE recognizes revenue under the percentage-of-completion method,
            it provides an accrual for estimated future warranty costs based on
            historical and projected claims experience. GSE's longer-term
            contracts generally provide for a one-year warranty on parts, labor
            and any bug fixes as it relates to software embedded in the systems.

            GSE's system design contracts do not provide for "post customer
            support service" (PCS) in terms of software upgrades, software
            enhancements or telephone support. In order to obtain PCS, the
            customers must purchase a separate contract at the date of system
            installation. Such PCS arrangements are generally for a one-year
            period, renewable annually, and include customer support,
            unspecified software upgrades, and maintenance releases. GSE
            recognizes revenue from these contracts ratably over the life of the
            agreements in accordance with SOP No.97-2, Software Revenue
            Recognition.

            Revenue from the sale of software licenses for the Company's
            modeling tools, which do not require significant modification or
            customization, are recognized when the license agreement is signed,
            the license fee is fixed and determinable, delivery has occurred,
            and collection is considered probable.

                                       50


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      Revenues from certain consulting or training contracts are
      recognized on a time-and-material basis. For time-and-material type
      contracts, revenue is recognized based on hours incurred at a contracted
      labor rate plus expenses.

      DISCONTINUED OPERATIONS

      Revenue of discontinued operations, related primarily to Five Star, were
      recognized as sales were made and title transferred to the customers.

(h)   COMPREHENSIVE INCOME

      Comprehensive income consists of net income (loss), net unrealized gains
      (losses) on available-for-sale securities and foreign currency translation
      adjustments.

(i)   PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment are carried at cost. Major additions and
      improvements are capitalized while maintenance and repairs, which do not
      extend the lives of the assets are expensed as incurred. Gain or loss on
      the disposition of property, plant and equipment is recognized in
      operations when realized.

      Depreciation of property, plant and equipment is recognized on a
      straight-line basis over the following estimated useful lives:



          CLASS OF ASSETS                          USEFUL LIFE
-----------------------------------   --------------------------------------
                                   
Buildings and improvements                         5 to 40 years
Machinery, equipment, and furniture
     and fixtures                                  3 to 7 years
Leasehold improvements                Shorter of asset life or term of lease


(j)   IMPAIRMENT OF LONG-LIVED ASSETS

      Long-lived assets, such as property, plant, and equipment, and intangibles
      subject to amortization, are reviewed for impairment whenever events or
      changes in circumstances indicate that the carrying amount of an asset may
      not be recoverable. Recoverability of assets to be held and used is
      measured by a comparison of the carrying amount of an asset to estimated
      undiscounted future cash flows expected to be generated by the asset. If
      the carrying amount of an asset exceeds its estimated future cash flows,
      an impairment charge is recognized at the amount by which the carrying
      amount of the asset exceeds the fair value of the asset. Assets to be
      disposed of would be separately presented in the balance sheet and
      reported at the lower of the carrying amount or fair value less costs to
      sell, and are no longer depreciated.

(k)   GOODWILL AND INTANGIBLE ASSETS

      The Company capitalizes costs incurred to obtain and maintain patents and
      licenses, as well as contract rights acquired. Patent costs are amortized
      over the lesser of 17 years or the

                                       51


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      remaining lives of the patents and license costs over the lives of the
      licenses. Contract rights are amortized over the lives of the contracts
      acquired, ranging up to two years.

      Goodwill represents the excess of costs over fair value of assets of
      businesses acquired. Goodwill and intangible assets acquired in a purchase
      business combination and determined to have an indefinite useful life are
      not amortized, but instead tested for impairment at least annually or more
      frequently if events and circumstances indicate that the asset might be
      impaired in accordance with the provisions of Statement of Financial
      Accounting Standards ("SFAS") No. 142, Goodwill and Other Intangible
      Assets. The goodwill impairment test requires the Company to identify its
      reporting units and obtain estimates of the fair values of those units as
      of the testing date. The Company estimates the fair values of its
      reporting units using discounted cash flow valuation models. An impairment
      loss is recognized to the extent that the carrying amount exceeds the
      asset's fair value. SFAS No. 142 also requires that intangible assets with
      estimable useful lives be amortized over their respective estimated useful
      lives to their estimated residual values, and reviewed for impairment in
      accordance with SFAS No. 144, Accounting for Impairment or Disposal of
      Long-Lived Assets. During 2004, 2003 and 2002, the Company tested its
      goodwill in accordance with SFAS No. 142 and concluded no impairment
      charge was required.

(l)   OTHER ASSETS

      Other assets include deferred financing costs and certain software
      development costs. Deferred financing costs are amortized on a straight
      line basis over the terms of the related debt and such amortization is
      classified as interest expense in the consolidated statements of
      operations.

      In accordance with SFAS No. 86, Accounting for the Costs of Computer
      Software to Be Sold, Leased, or Otherwise Marketed, certain computer
      software development costs of GSE are capitalized in the Company's
      consolidated balance sheet. Capitalization of computer software begins
      upon the establishment of technological feasibility. Capitalization ceases
      and amortization of capitalized cost begins when the software product is
      commercially available for general release to customers. Amortization of
      capitalized computer software development costs is included in cost of
      revenue and is provided using the straight-line method over the remaining
      estimated economic life of the product, which normally ranges from three
      to five years. On an annual basis, the Company assesses the recovery of
      the unamortized software computer costs by estimating the net undiscounted
      cash flows expected to be generated by the sale of the product. If the
      undiscounted cash flows are not sufficient to recover the unamortized
      software costs, the Company will write-down the investment to its
      estimated fair value based on future discounted cash flows. The excess of
      any unamortized computer software costs over the related net realizable
      value is written down and charged to income. Significant changes in the
      sales projections could result in impairment with respect to the
      capitalized software.

                                       52


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(m)   INCOME TAXES

      Income taxes are accounted for under the asset and liability method.
      Deferred tax assets and liabilities are recognized for the future tax
      consequences attributable to differences between the financial statement
      carrying amounts of existing assets and liabilities and their respective
      tax bases and for operating loss and tax credit carryforwards. Deferred
      tax assets and liabilities are measured using enacted tax rates expected
      to apply to taxable income in the years in which those temporary
      differences are expected to be recovered or settled. The effect on
      deferred tax assets and liabilities of a change in tax rates is recognized
      in income in the period that includes the enactment date.

      GSE files separate federal, state and foreign tax returns from the
      Company, as that entity is not consolidated with the Company for tax
      purposes.

(n)   INCOME (LOSS) PER SHARE

      Basic income (loss) per share is based upon the weighted average number of
      common shares outstanding, including Class B common stock, during the
      periods. Class B common stockholders have the same rights to share in
      profits and losses and liquidation values as common stockholders.

      Diluted income (loss) per share is based upon the weighted average number
      of common shares outstanding during the period assuming the issuance of
      common stock for all potential dilutive common stock equivalents
      outstanding.

                                       53


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      Income (loss) per share (EPS) for the years ended December 31, 2004, 2003
      and 2002 are as follows (in thousands, except per share amounts):



                                                      2004          2003         2002
                                                  -----------   -----------   -----------
                                                                     
INCOME (LOSS) USED IN COMPUTATION:
Income (loss) from continuing operations          $    22,445   $    (8,111)  $    (4,504)
Income (loss) from discontinued operations                 75          (165)         (724)
                                                  -----------   -----------   -----------
Net income (loss)                                 $    22,520   $    (8,276)  $    (5,228)
                                                  ===========   ===========   ===========

SHARES USED IN COMPUTATION:
     Weighted average shares
        outstanding, basic                             17,678        17,139        15,370
     Dilutive effect of outstanding
        stock options and warrants                        629             -             -
                                                  -----------   -----------   -----------
     Weighted average shares
        outstanding, diluted                           18,307        17,139        15,370
                                                  ===========   ===========   ===========

INCOME (LOSS) PER COMMON SHARE:
Basic
     Income (loss) from continuing operations     $      1.27   $     (0.47)  $     (0.29)
     Income (loss) from discontinued operations             -         (0.01)        (0.05)
                                                  -----------   -----------   -----------
     Net income (loss)                            $      1.27   $     (0.48)  $     (0.34)
                                                  ===========   ===========   ===========
Diluted
     Income (loss) from continuing operations     $      1.23   $     (0.47)  $     (0.29)
     Income (loss) from discontinued operations             -         (0.01)        (0.05)
                                                  -----------   -----------   -----------
     Net income (loss)                            $      1.23   $     (0.48)  $     (0.34)
                                                  ===========   ===========   ===========


      For the years ended December 31, 2003 and 2002, presentation of the
      dilutive effect of stock options, warrants and convertible notes, which
      totaled 1,249,000 and 612,000, respectively, are not included since they
      are anti-dilutive.

(o)   STOCK-BASED COMPENSATION

      Options are granted to purchase Company, GSE and Five Star, prior to its
      spin-off, common shares under stock-based incentive plans, which are
      described more fully in note 14.

      The Company applies the intrinsic-value-based method of accounting
      prescribed by Accounting Principles Board ("APB") Opinion No. 25,
      Accounting for Stock Issues to Employees, and related interpretations
      including Financial Accounting Standards Board ("FASB") Interpretation No.
      44, Accounting for Certain Transactions Involving Stock Compensation, an
      interpretation of APB Opinion No. 25, to account for its fixed-plan stock
      options. Under this method, compensation expense is recorded on the date
      of grant only if the current market price of the underlying stock exceeds
      the exercise price of the options.

                                       54


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      SFAS No. 123, Accounting for Stock-Based Compensation, as amended,
      established accounting and disclosure requirements using a
      fair-value-based method of accounting for stock-based employee
      compensation plans. As allowed by SFAS No. 123, the Company has elected to
      continue to apply the intrinsic-value-based method of accounting described
      above, and has adopted only the disclosure requirements of SFAS No. 123.
      The following table illustrates the effect on net income (loss) if the
      fair-value-based method had been applied to all outstanding and unvested
      awards in each year (dollars in thousands, except per share date):



                                         2004           2003           2002
                                    -------------   ------------   ------------
                                                          
Net income (loss) - as reported     $      22,520   $     (8,276)  $     (5,228)
Compensation expense, net of tax:
     Company stock options                   (608)        (1,251)        (1,495)
     GSE stock options                        (30)          (181)             -
                                    -------------   ------------   ------------
Pro forma net income (loss)         $      21,882   $     (9,708)  $     (6,723)
                                    =============   ============   ============
Net income (loss) per share
     Basic - as reported            $        1.27   $      (0.48)  $      (0.34)
     Basic - pro forma              $        1.24   $      (0.57)  $      (0.44)
     Diluted - as reported          $        1.23   $      (0.48)  $      (0.34)
     Diluted - pro forma            $        1.21   $      (0.57)  $      (0.44)


      At December 31, 2004, 2003 and 2002, the per share weighted average fair
      value of the Company's stock options granted was $1.47, $2.95 and $2.78,
      respectively, on the date of grant using the modified Black-Scholes
      option-pricing model with the following weighted average assumptions:



                             2004         2003         2002
                          ----------   ----------   ----------
                                           
Expected dividend yield           0%           0%           0%
Risk-free interest rate        1.70%        2.00%        4.30%
Expected volatility           32.24%       78.33%       72.84%
Expected life             2.03 years   4.00 years   6.16 years


      Options were granted by GSE and Five Star during 2004 and 2003, subsequent
      to their consolidation.

(p)   USE OF ESTIMATES

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure of contingent assets and liabilities at the date of the
      financial statements and the reported amounts of revenues and expenses
      during the reporting period. Actual results could differ from these
      estimates.

                                       55


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(q)   FAIR VALUE OF FINANCIAL INSTRUMENTS

      The carrying value of financial instruments including cash and cash
      equivalents, marketable securities, accounts receivable, accounts payable
      and short-term borrowings approximate estimated market values because of
      short-maturities and interest rates that approximate current rates. The
      carrying values of investments approximate fair values based upon quoted
      market prices. The investments for which there is no quoted market price
      are not significant. The estimated fair value for the Company's debt is
      equal to the carrying amount. Fair value estimates are made at a specific
      point in time, based on relevant market information and information about
      the financial instrument. These estimates are subjective in nature and
      involve uncertainties and matters of significant judgment and therefore
      cannot be determined with precision. Changes in assumptions could
      significantly affect the estimates.

(r)   RECLASSIFICATIONS

      Certain amounts in 2003 and 2002 have been reclassified to conform to the
      presentation in 2004.

(s)   OFF BALANCE SHEET RISK AND FOREIGN EXCHANGE CONTRACTS

      GSE utilizes various derivative financial instruments to manage market
      risks associated with the fluctuations in foreign currency exchange rates.
      It is GSE's policy to use derivative financial instruments to protect
      against market risk arising in the normal course of business. The criteria
      GSE uses for designating an instrument as a hedge includes the
      instrument's effectiveness in risk reduction and one-to-one matching of
      derivative instruments to underlying transactions. GSE monitors its
      foreign currency exposures to maximize the overall effectiveness of its
      foreign currency hedge positions. Principal currencies hedged include the
      Euro and the Japanese Yen. GSE's objectives for holding derivatives are to
      minimize the risks using the most effective methods to reduce the impact
      of these exposures. GSE minimizes credit exposure by limiting
      counterparties to nationally recognized financial institutions.

      All derivatives, whether designated as hedging relationships or not, are
      required to be recorded on the balance sheet at fair value. If the
      derivative is designated as a fair value hedge, the changes in the fair
      value of the derivative and of the hedged item attributable to the hedged
      risk are recognized in operations. If the derivative is designated as a
      cash flow hedge, the change in the fair value of the derivative and of the
      hedged item are recognized as an element of other comprehensive income.

      As of December 31, 2004, GSE had contracts for the sale of approximately
      $4.6 million Japanese Yen at fixed rates. The contracts expire on various
      dates through May, 2007. The contracts do not qualify for hedge treatment
      under SFAS No. 133, Accounting for Derivative Instruments and Hedging
      Activities, as amended. Accordingly, GSE has recorded the estimated fair
      value of the contracts of approximately $200,000 as of December 31, 2004
      as other assets in the consolidated balance sheet and other income in the
      consolidated statement of operations.

                                       56


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      (t)   RECENT ACCOUNTING PRONOUNCEMENTS

            During December 2004, the FASB issued SFAS No.123R, Share-Based
            Payments. Among other items, the standard will require the
            expensing, in the financial statements, of stock options issued by
            the Company. The new standard will be effective July 1, 2005, for
            calendar year-end companies. GP Strategies is currently evaluating
            the adoption of SFAS No. 123R, including the valuation methods and
            assumptions that underlie the valuation of the awards. The Company
            expects that the adoption of SFAS No. 123R will have an negative
            impact on the Company's consolidated financial statements.

(3)   DISCONTINUED OPERATIONS AND SPIN-OFF OF NPDC

            Under SFAS No. 144, discontinued businesses are removed from the
            results of continuing operations and are classified as discontinued
            operations in the consolidated statements of operations until the
            effective date of the spin-off. The following table sets forth the
            components of income (loss) from discontinued operations for the
            eleven months ended November 24, 2004 and the years ended December
            31, 2004, 2003, and 2002 (in thousands):



                                                     2004         2003       2002
                                                  ----------   ---------   --------
                                                                  
Revenue                                           $  104,067   $  28,644   $  9,996
Operating income (loss)                                1,594        (189)       286
Interest expense                                      (1,108)       (502)      (303)
Income tax (expense) benefit                            (333)         99        524
Income (loss) from discontinued operations, net
       of income taxes                                    75        (165)      (724)


            The results of the discontinued operations for 2004 include the
            results of Five Star, which were consolidated with the Company
            effective October 8, 2003, when the Company increased its ownership
            interest to 54%. Previously, the Company accounted for its
            investment in Five Star under the equity method (see note 6).

            In accordance with SFAS No. 144, only those overhead costs that are
            solely attributable to the discontinued business segments have been
            allocated to discontinued operations. As a result, 2004, 2003 and
            2002 include overhead expenses that were incurred for the benefit of
            the Company's continuing and discontinued operations, which are
            included in continuing operations. Consolidated interest expense in
            periods prior to the spin-off has been allocated to discontinued
            operations using a basis of net assets of each of the continuing and
            discontinued business segments as of November 24, 2004.

            The assets and liabilities distributed to NPDC in connection with
            the spin-off included those specific to MXL, Five Star and certain
            other non-core assets. The following table summarizes the net assets
            and liabilities distributed to NPDC on November 24, 2004 (in
            thousands):

                                       57


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003


                                                 
Assets:
       Cash and cash equivalents                    $     2,453
       Due from GP Strategies (arbitration award)         5,000
       Accounts and other receivables                    14,002
       Inventories                                       25,691
       Prepaid expenses and other current assets            391
       Investments and marketable securities              1,593
       Property, plant and equipment, net                 5,553
       Deferred tax assets, net                           4,045
       Goodwill and other assets                          2,818
                                                    -----------
             Total assets                                61,546
                                                    -----------

Liabilities:
       Accounts payable and accrued expenses             12,672
       Short-term borrowings                             18,330
       Long-term debt                                     2,961
       Minority interest and other liabilities            1,616
                                                    -----------
             Total liabilities                           35,579
                                                    -----------

                                                    -----------
             Net assets distributed to NPDC         $    25,967
                                                    ===========


                                       58


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(4)   GOODWILL AND INTANGIBLE ASSETS

            Changes in goodwill for the years ended December 31, 2004 and 2003
            were as follows (in thousands):



                                                       2004        2003
                                                    ---------   ---------
                                                          
Beginning of year balance                           $  62,395   $  57,491
GSE acquisition                                             -       4,755
Foreign currency translation                              187         149
Distribution of goodwill to NPDC                         (202)          -
                                                    ---------   ---------
End of year balance                                 $  62,380   $  62,395
                                                    =========   =========


            Intangible assets, which consist primarily of patents, licenses and
            contract rights, with finite lives are being amortized to expense
            over their estimated useful lives. As of December 31, 2004, the
            Company's intangible assets with finite lives had a weighted average
            useful life of six years. As of December 31, 2004, the Company had
            no intangible assets with indefinite useful lives. Amortization
            expense for intangible assets for 2004, 2003 and 2002 was $257,000,
            $147,000 and $103,000, respectively. Amortization expense for
            intangible assets is estimated to be $376,000 in 2005, $156,000 in
            2006, $128,000 in 2007 and $75,000 in 2008 and 2009.

(5)   MARKETABLE SECURITIES

            At December 31, 2003, the fair value of marketable securities were
            comprised of the following (in thousands):



                                2003
                             ---------
                          
Millennium Cell Inc.         $   3,570
Hemispherx Biopharma, Inc.         361
                             ---------
                             $   3,931
                             =========


            Marketable securities were included in the net assets distributed to
            NPDC (see note 3).

            MILLENNIUM CELL INC.

            Millennium is a publicly traded emerging technology company engaged
            in the business of developing innovative fuel systems for the safe
            storage, transportation and generation of hydrogen for use as an
            energy source. As of December 31, 2003, the Company owned 1,532,000
            shares of Millennium.

            In 2003 and 2002, the Company sold approximately 678,000 shares and
            1,286,000 shares for $1,376,000 and $3,833,000, respectively, and
            recognized net gains of $559,000 and $2,267,000, respectively.

                                       59


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

            On February 11, 2000, the Company granted options to certain of its
            employees pursuant to the GP Strategies Millennium Option Plan to
            purchase an aggregate of approximately 547,000 of its shares of
            Millennium common stock, of which there are currently approximately
            337,000 options outstanding. These options vested over either a
            one-year or two-year period and expire on June 30, 2005, as amended.
            The options in the Millennium Option Plan were fully vested as of
            December 31, 2002. The Company may receive approximately $500,000
            (of which approximately $191,000 was received to date) upon exercise
            of all options pursuant to the Millennium Option Plan. The Company's
            liabilities to employees of $431,000 and $650,000 at December 31,
            2004 and 2003 are included in accounts payable and accrued expenses
            in the accompanying consolidated balance sheets. As of December 31,
            2004 and 2003, the Company held approximately 337,000 shares of
            Millennium with a fair value of $431,000 and $650,000, respectively,
            in the GP Strategies Millennium Option Plan, classified as other
            assets on the consolidated balance sheets.

            The Company recorded a non-cash compensation credit of $219,000,
            $150,000 and $1,211,000 for the years ended December 31, 2004, 2003
            and 2002, respectively, which is included in selling, general and
            administrative expenses in the accompanying consolidated statement
            of operations.

            As of December 31, 2003, the gross unrealized holding gains of
            $1,613,000 (net of income tax expense of $984,000) for
            available-for-sale securities was included as in accumulated other
            comprehensive income (loss).

            HEMISPHERX BIOPHARMA INC.

            In March 2003, the Company and ISI entered into an agreement whereby
            the Company agreed to receive shares of common stock of Hemispherx
            Biopharma Inc. (HEB) with a market value of $425,000 (the Guaranteed
            Shares) in full settlement of all of ISI's debt obligations. The
            Company received 268,000 shares of HEB from ISI and subsequently
            made a capital contribution of the shares to MXL. MXL sold 108,000
            of the shares in 2003 for $249,000, and recognized a net gain of
            $142,000 on the sale of these shares, which is included in income
            (loss) from discontinued operations, net of income taxes. As of
            December 31, 2003 the Company held 160,000 shares of HEB, which were
            classified as trading securities, had a fair value of approximately
            $361,000 and were sold in the first quarter of 2004. The Company
            recognized a net gain of $44,000 on the sale of these shares, which
            is included in discontinued operations.

(6)   ACQUISITIONS

      (a)   GSE SYSTEMS INC.

            On October 23 2003, the Company purchased from ManTech International
            (ManTech) 3,426,699 shares of common stock of GSE and a GSE
            subordinated note in the outstanding principal amount of $650,000,
            which the Company immediately converted into 418,653 shares of
            common stock of GSE. This transaction (the GSE Acquisition)
            increased the Company's ownership of the common stock of GSE from
            approximately 22% to approximately 58%. Simultaneously with the
            closing of the GSE Acquisition, three directors

                                       60


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

            nominated by the Company were added to the GSE Board of Directors.
            GSE was previously an investment of the Company accounted for under
            the equity method. Subsequent to the GSE Acquisition, GSE is
            consolidated into the Company's consolidated financial statements.
            The GSE Acquisition was carried out in order to allow the Company to
            work together with GSE to expand GSE's simulation technology to the
            power, military and homeland defense markets that are currently
            served by General Physics.

            The consideration paid to ManTech by the Company consisted of a
            five-year 5% note for $5,250,955 (the ManTech Note) due in full in
            October 2008. Each year during the term of the ManTech Note, ManTech
            has the option to convert up to 20% of the original principal amount
            of the note into common stock of the Company at the then market
            price of Company's common stock, but only in the event that
            Company's common stock is trading at $10 per share or more. In the
            event that less than 20% of the principal amount of the note is not
            converted in any year, such amount not converted will be eligible
            for conversion in each subsequent year until converted or until the
            note is repaid in cash.

            As part of the GSE Acquisition, the Company and ManTech entered into
            a five-year Teaming Agreement pursuant to which ManTech and the
            Company will work together to give the Company the opportunity to
            provide training services to ManTech's customers.

            On January 1, 2004, GSE entered into a Management Services Agreement
            with the Company in which the Company agreed to provide corporate
            support services to GSE, including accounting, finance, human
            resources, legal, network support and tax. In addition, GSE will use
            General Physics' financial system. GSE will pay an annual fee to
            General Physics of $685,000. The term of the agreement is one year,
            subject to earlier termination only upon the mutual consent of the
            parties to the agreement. The Management Services Agreement, which
            can be renewed for successive one-year terms, was renewed for fiscal
            2005.

            The acquisition was accounted for as a purchase transaction in
            accordance with SFAS No. 141, Business Combinations, and
            accordingly, the net assets acquired were recorded at their fair
            value at the date of the acquisition. The excess of the purchase
            price over the estimated fair values of the net assets acquired was
            recorded as goodwill. Goodwill associated with the GSE acquisition
            will be deductible for tax purposes.

                                       61


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      The components of the net assets acquired were as follows (in thousands):


                                             
Cash                                            $   2,847
Accounts receivable and unbilled receivables        6,587
Intangible assets, including goodwill               2,684
Property, plant and equipment and
     other assets                                   2,444
                                                ---------
                 Total assets                      14,562
                                                ---------
Accounts payable, accrued expenses and
     other liabilities                              5,303
Billings in excess of revenue earned                3,528
                                                ---------
                 Total liabilities assumed          8,831
                                                ---------
                 GSE net assets as of
                    October 23, 2003            $   5,731
                                                =========


(b)   FIVE STAR PRODUCTS, INC.

      The net assets of Five Star were included in the net assets distributed to
      NPDC (see note 3).

      Prior to October 8, 2003, Five Star was a 47.3% investment of the Company
      accounted for under the equity method and was indebted to the Company for
      an unsecured 8% note (the Five Star Note) due June 30, 2005, as amended,
      which amounted to $4,500,000 as of December 31, 2002. On June 20, 2003,
      the Company entered into an Agreement of Subordination and Assignments
      (the Subordination Agreement) with Five Star that amended the amount of
      annual repayment of principal on the Five Star Note. Pursuant to the
      provisions of the Subordination Agreement, in 2003 the Company received
      partial repayments from Five Star in the amount of $1,200,000. On October
      8, 2003, the Company converted an additional $500,000 of the principal
      amount of the Five Star Note into 2,000,000 shares of Five Star common
      stock (the Five Star Acquisition) increasing the Company's investment in
      Five Star to 54%.

      The acquisition was accounted for as a purchase transaction in accordance
      with SFAS No. 141, and accordingly, the net assets acquired were recorded
      at their fair value at the date of the acquisition. The excess of the net
      assets acquired over the purchase price was recorded as a reduction to
      property, plant and equipment to reflect the allocation of negative
      goodwill arising in purchase accounting.

                                       62


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

            The components of the net assets acquired were as follows (in
            thousands):


                                           
Accounts receivable                           $   13,267
Inventories                                       20,222
Property, plant and equipment and
     other assets                                  1,529
                                              ----------
                 Total assets                     35,018
                                              ----------
Short-term borrowings                             17,616
Accounts payable and accrued expenses             10,063
Debt to GP Strategies                              3,000
                                              ----------
                 Total liabilities assumed        30,679
                                              ----------
                 Five Star net assets as of
                    October 8, 2003           $    4,339
                                              ==========


            On February 6, 2004, Five Star announced that it would repurchase up
            to 5,000,000 shares, or approximately 30% of its common stock
            through a tender offer. The tender offer increased the Company's
            ownership in Five Star to approximately 64% as of November 24, 2004,
            prior to distribution.

(7)   PROPERTY, PLANT AND EQUIPMENT

            Property, plant and equipment consist of the following (in
            thousands):



                                                  DECEMBER 31
                                            --------------------
                                               2004       2003
                                            ----------   -------
                                                   
Land                                        $        -       915
Buildings and improvements                           -     3,561
Machinery and equipment                          8,031    14,534
Furniture and fixtures                           3,843     8,583
Leasehold improvements                           1,204     2,072
                                            ----------   -------
                                                13,078    29,665

Accumulated depreciation and amortization      (10,405)  (20,671)
                                            ----------   -------
                                            $    2,673     8,994
                                            ==========   =======


            The Company distributed $5,553,000 in net property, plant and
            equipment to NPDC (see note 3). Depreciation expense included in
            continuing operations in 2004, 2003, and 2002 was $1,659,000,
            $1,625,000 and $1,631,000, respectively.

(8)   SHORT-TERM BORROWINGS

      (a)   GENERAL PHYSICS

            On August 13, 2003, General Physics, General Physics' subsidiary,
            SkillRight, Inc., and MXL entered into a two-year $25 million
            Financing and Security Agreement (the Credit

                                       63


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

            Agreement) with a new bank, the proceeds of which were used to repay
            the Company's previous credit facility. The Company wrote off
            $860,000 of deferred financing costs due to the early termination of
            its previous credit facility. This expense is included in interest
            expense for year ended December 31, 2003. The Credit Agreement is
            secured by certain assets of General Physics and, until March 31,
            2004, certain of the accounts receivable of MXL. The Credit
            Agreement also provides for an unsecured guaranty from the Company.
            On March 31, 2004, the Credit Agreement was also amended to include
            GSE.

            The interest rate on the Credit Agreement is at LIBOR market index
            rate plus 3.00%, (which as of December 31, 2004 was approximately
            5.4%). Based upon the financial performance of General Physics, the
            interest rate can be reduced. The Credit Agreement contains
            covenants with respect to General Physics' minimum tangible net
            worth, leverage ratio, interest coverage ratio and its ability to
            make capital expenditures. The Credit Agreement also contains
            certain restrictive covenants including a prohibition on future
            acquisitions, incurrence of debt and the payment of dividends.
            General Physics is currently restricted from paying dividends or
            management fees to the Company in excess of $1,000,000 in any fiscal
            year. On July 30, 2004, General Physics received a waiver and paid
            the Company an additional $1,000,000. General Physics was in
            compliance with all loan covenants under the Credit Agreement as of
            December 31, 2004. On March 9, 2005, General Physics received a
            waiver to loan GSE a maximum of $1.0 million to satisfy any GSE
            short-term capital requirements over the next 15 months.

            As of December 31, 2004, the amount outstanding under the Credit
            Agreement was approximately $6,068,000 and approximately $14,087,000
            was available to be borrowed under the Credit Agreement. The Company
            repaid in full the $6,068,000 outstanding under the Credit Agreement
            as of December 31, 2004 in the first quarter of 2005, using the
            proceeds received from arbitration (see note 17). Borrowings
            outstanding on December 31, 2003 were $9.5 million.

      (b)   GSE

            On March 30, 2004, GSE was added as an additional borrower under the
            General Physics Credit Agreement. Under the terms of the Credit
            Agreement, as amended, $1,500,000 of General Physics' Credit
            Agreement has been allocated for use by GSE, as well as certain
            covenants specific to GSE. The Credit Agreement was amended to
            provide for additional collateral consisting of substantially all of
            the GSE's assets, as well as certain covenants specific to GSE. It
            provides for borrowings by GSE up to 80% of eligible accounts
            receivable and 80% of eligible unbilled receivables, up to a maximum
            of $1,500,000. The interest rate is based upon the LIBOR market
            index rate plus 3%, with interest only payments due monthly (5.4 %
            as of December 31, 2004). The Company agreed to guarantee GSE's
            borrowings under the Credit Agreement, as amended, in consideration
            for a fee pursuant to the Management Services Agreement. There were
            no borrowings outstanding at December 31, 2004.

                                       64


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      (c)   FIVE STAR

            On June 20, 2003, Five Star obtained a Loan and Security Agreement
            (the Loan Agreement) with Fleet Capital Corporation. The Loan
            Agreement has a five-year term, with a maturity date of June 30,
            2008. The Loan Agreement provides for a $25,000,000 revolving credit
            facility, which allows Five Star to borrow based upon a formula of
            eligible inventory and eligible accounts receivable, as defined
            therein. The interest rates under the Loan Agreement are LIBOR plus
            a credit spread for borrowings not to exceed $15,000,000 and the
            prime rate plus a credit spread for borrowings in excess of the
            above-mentioned LIBOR-based borrowings. The credit spreads can be
            reduced in the event that Five Star achieves and maintains certain
            performance benchmarks. At December 31, 2003, approximately
            $16,685,000 was outstanding under the Loan Agreement. The Company
            distributed $18,330,000 in Five Star short-term borrowings to NPDC
            on November 24, 2004 (see note 3). The Company does not guarantee
            the Five Star obligation.

(9)   ACCOUNTS PAYABLE AND ACCRUED EXPENSES

            Accounts payable and accrued expenses are comprised of the following
            (in thousands):



                                 DECEMBER 31,
                            ----------------------
                               2004         2003
                            ----------   ---------
                                   
Accounts payable            $    8,936   $  22,795
Payroll and related costs        6,629       6,324
Amount payable to NPDC           5,000           -
Other accrued expenses          12,654       8,988
                            ----------   ---------
                             $  33,219   $  38,107
                            ==========   =========


            The Company distributed $12,672,136 in accounts payable and accrued
            expenses to NPDC (see note 3).

                                       65


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(10) LONG -TERM DEBT

      Long-term debt is comprised of the following (in thousands):



                                                      DECEMBER 31,
                                                  --------------------
                                                    2004        2003
                                                  --------    --------
                                                           
6% conditional subordinated notes due 2008 (a)    $  7,500       7,500
ManTech Note (b)                                     5,251       5,251
Mortgage on MXL Pennsylvania facility (c)                -       1,405
Mortgage on MXL Illinois facility (d)                    -       1,185
Other (e)                                              190       1,782
                                                  --------    --------
                                                    12,941      17,123
Less warrant related discount, net of accretion     (1,890)     (2,262)
                                                  --------    --------
                                                    11,051      14,861
Less current maturities                               (100)     (1,112)
                                                  --------    --------
                                                  $ 10,951      13,749
                                                  ========    ========


      (a) Pursuant to a Note and Warrant Purchase Agreement dated August 8,
      2003, the Company issued and sold to four Gabelli Funds $7,500,000
      aggregate principal amount of 6% Conditional Subordinated Notes due 2008
      (the Gabelli Notes) and 937,500 warrants (GP Warrants), each entitling the
      holder thereof to purchase (subject to adjustment) one share of the
      Company's common stock. The aggregate purchase price for the Gabelli Notes
      and GP Warrants was $7,500,000.

      The Gabelli Notes bear interest at 6% per annum payable semi-annually
      commencing on December 31, 2003 and mature in August 2008. The Gabelli
      Notes are secured by a mortgage on the Company's former property located
      in Pawling, New York which was distributed to NPDC. In addition, at any
      time that less than $1,875,000 of the principal amount of the Gabelli
      Notes are outstanding, the Company may defease the obligations secured by
      the mortgage and obtain a release of the mortgage by depositing with an
      agent for the Noteholders, bonds or government securities with an
      investment grade rating by a nationally recognized rating agency which,
      without reinvestment, will provide cash on the maturity date of the
      Gabelli Notes in an amount not less than the outstanding principal amount
      of the Gabelli Notes.

      The GP Warrants have an exercise price of $6.14 per share, as amended
      following the spin-off of NPDC, and are exercisable at any time until
      August 2008. The exercise price may be paid in cash, by delivery of the
      Gabelli Notes, or a combination of the two. The GP Warrants contain
      anti-dilution provisions for stock splits, reorganizations, mergers and
      similar transactions. The fair value of the GP Warrants at the date of
      issuance was $2,389,000, which reduced long-term debt in the accompanying
      consolidated balance sheets.

                                       66


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      This amount is being accreted as additional interest expense using the
      effective interest rate over the term of the Gabelli Notes. The Gabelli
      Notes have a yield to maturity of 15.436% based on the discounted value.
      Accretion charged as interest expense was approximately $372,000 in 2004
      and $127,000 during 2003.

      The GP Warrants were accounted for as a liability of the Company until the
      shares of the Company's common stock issuable on exercise of the GP
      Warrants were registered, which occurred on December 8, 2003, at which
      time the liability was reclassified to additional paid-in-capital at its
      then fair market value of $953,000. The changes in the fair market value
      of the GP Warrants were marked-to-market through December 8, 2003 with the
      adjustment shown as other income in the consolidated statement of
      operations. The Company recognized a gain in operations of $1,436,000 in
      valuation adjustment of the liability relating to the GP Warrants using
      the Black-Scholes model.

      In connection with the Distribution, the Company contributed the Pawling
      property, subject to the mortgage, to MXL. MXL assumed the mortgage, but
      without liability for repayment of the Gabelli Notes or any other
      obligations of the Company under the Note and Warrant Purchase Agreement
      (other than foreclosure on such property). If there is a foreclosure on
      the mortgage for payment of the Gabelli Notes, the Company has agreed to
      indemnify MXL for loss of the value of the property.

      (b) On October 23, 2003 in connection with the GSE Acquisition the Company
      issued a five-year 5% note due in full on October 21, 2008 in the
      principal amount of $5,250,955 to ManTech International. Interest is
      payable quarterly. Each year during the term of the note, the holder of
      the note has the option to convert up to 20% of the original principal
      amount of the note into common stock of the Company at the then market
      price of the Company's common stock, but only in the event that the
      Company's common stock is trading at $10 per share or more. In the event
      that less than 20% of the principal amount of the note is not converted in
      any year, such amount not converted will be eligible for conversion in
      each subsequent year until converted or until the note is repaid in cash.

      (c) MXL had a loan in the amount of $1,680,000, secured by a mortgage
      covering the real estate and fixtures on its property in Pennsylvania. The
      loan requires monthly repayments of $8,333 plus interest at 2.5% above the
      one-month LIBOR rate and was to mature on March 8, 2011. The amount
      outstanding on November 24, 2004 was included in the net assets
      distributed to NPDC. The MXL loan is guaranteed by the Company.

      (d) MXL had a loan in the amount of $1,250,000, secured by a mortgage
      covering the real estate and fixtures on its property in Illinois. The
      loan requires monthly payments of principal and interest in the amount of
      $11,046 with interest at a fixed rate of 8.75% per annum and was to mature
      on June 26, 2006. The amount outstanding on November 24, 2004 was included
      in the net assets distributed to NPDC. The MXL loan is guaranteed by the
      Company.

                                       67


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      (e) Other debt as of December 31, 2004, represents capital lease
      obligations for equipment. Other debt outstanding as of November 24, 2004
      was included in the net assets distributed to NPDC.

      Aggregate annual maturities of long-term debt at December 31, 2004 are as
      follows (in thousands):


                 
      2005          $   100
      2006               68
      2007               22
      2008           12,751
Thereafter                -
                    =======


(11) EMPLOYEE BENEFIT PLANS

      (a) GP STRATEGIES EMPLOYEE BENEFIT PLAN

      The Company and its employees maintain a Retirement Savings Plan (the
      Plan) for employees who have completed at least one month of service. The
      Plan permits pre-tax contributions to the Plan by participants pursuant to
      Section 401(K) of the Internal Revenue Code (IRC). The Company matches
      participants' contributions up to a specific percentage of the first 7% of
      base compensation contributed for employees who have completed one year of
      service and may make additional matching contributions at its discretion.
      In 2004, 2003 and 2002, the Company did not make any discretionary
      matching contributions. The Company matches participants' contributions in
      shares of its Common Stock up to 57% of monthly employee salary deferral
      contributions. In 2004, 2003 and 2002, the Company contributed 135,921,
      188,317 and 270,000 shares of the Company's common stock directly to the
      Plan with a value of approximately $971,000, $1,053,000 and $1,058,000,
      respectively.

      (b) GSE EMPLOYEE BENEFIT PLAN

      GSE has a qualified defined contribution plan that covers substantially
      all its U.S. employees under Section 401(K) of the IRC. Under this plan,
      GSE stipulated basic contribution matches a portion of the participants'
      contributions based upon a defined schedule. GSE's contributions to the
      plan were approximately $110,000 in 2004 and $12,000 from October 23, 2003
      to December 31, 2003.

                                       68


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(12) INCOME TAXES

      Income tax (expense) benefit for the years ended December 31, 2004, 2003
      and 2002 is as follows (in thousands):



                                     YEARS ENDED DECEMBER 31,
                                   ---------------------------
                                     2004      2003      2002
                                   -------   -------   -------
                                              
Income tax (expense) benefit from  $ 8,009   $  (985)  $   295
       continuing operations
Income tax (expense) benefit from
       discontinued operations     $   466        99       524
                                   -------   -------   -------
                                     8,475   $  (886)  $   819
                                   =======   =======   =======


      The components of income tax (expense) benefit from continuing operations
      are as follows (in thousands):



                                                YEARS ENDED DECEMBER 31,
                                               ---------------------------
                                                2004      2003       2002
                                               -------   -------   -------
                                                          
Current:
     Federal                                   $  (482)  $   (39)  $     -
     State and local                              (323)     (498)     (233)
     Foreign                                      (268)     (693)     (361)
                                               -------   -------   -------
                   Total current                (1,073)   (1,230)     (594)
                                               -------   -------   -------

Deferred:
     Federal                                     7,768         -       805
     State and local                             1,412         -        74
     Foreign                                       (98)      245         -
                                               -------   -------   -------
                   Total deferred                9,082       245       879
                                               -------   -------   -------
                   Total income tax (expense)
                       benefit                 $ 8,009   $  (985)  $   285
                                               =======   =======   =======


      The deferred (expense) benefit excludes activity in the net deferred tax
      assets relating to tax on appreciation (depreciation) in
      available-for-sale securities, which is recorded directly to stockholders'
      equity. Income (loss) before income tax (expense) benefit generated from
      foreign entities was approximately $404,000, ($594,000), and $150,000
      respectively, in 2004, 2003 and 2002.

                                       69


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      The difference between the (expense) benefit for income taxes computed at
      the statutory rate and the reported amount of tax (expense) benefit is as
      follows:



                                                         DECEMBER 31,
                                                   -----------------------
                                                   2004     2003     2002
                                                   -----    -----    -----
                                                            
Federal income tax rate                            (35.0)%   35.0%    35.0%
Foreign, state and local taxes net of
     Federal benefit                                (5.2)    (6.6)    (7.8)
Taxes of subsidiaries that are not
     consolidated for tax purposes                     -     (1.9)       -
Items not deductible - primarily meals and
     entertainment                                  (1.7)    (6.4)    (3.7)
Valuation allowance adjustment                      84.6    (29.0)
Change in effective rate, primarily net operating
     loss carry forwards                            16.5        -        -
Net losses from foreign operations for
     which no tax benefit has been provided         (0.6)    (0.8)    (2.1)
Tax effect recorded in stockholders' equity
     for sale of available-for sale-securities      (0.7)    (4.5)   (11.5)
Other                                               (2.4)     0.5     (3.8)
                                                   -----    -----    -----
Effective tax rate expense (benefit)                55.5%   (13.7)%    6.1%
                                                   =====    =====    ===== 



      As of December 31, 2004, the Company has approximately $41,620,000 of
      Federal net operating loss carryforwards. These carryforwards expire
      during 2022 and 2023. The Company has approximately $1,455,000 of
      available credit carryovers which may be carried over indefinitely. In
      addition, GSE, which is not consolidated with the Company for tax
      reporting, has approximately $16,119,000 of Federal net operating loss
      carry forwards that expire from 2012 through 2023.


                                       70


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      The tax effects of temporary differences between the financial reporting
      and tax bases of assets and liabilities that are included in the net
      deferred tax assets (liabilities) are summarized as follows (in
      thousands):



                                                                      DECEMBER 31,
                                                                  -------------------
                                                                    2004       2003
                                                                  --------   --------
                                                                       
Deferred tax assets:
     Allowance for doubtful accounts                              $    342        405
     Accrued liabilities                                             1,574      2,166
     Net Federal, State and Foreign operating loss carryforwards    16,383     22,751
     Tax credit carryforwards                                        1,455        972
     Tax benefits of subsidiaries not consolidated for tax
         purposes                                                       50        227
     Investment in partially owned companies                         1,602        128
                                                                  --------   --------
                   Deferred tax assets                              21,406     26,649
Deferred tax liabilities:
     Property and equipment, principally due to
         difference in depreciation and amortization                 2,888      2,375
                                                                  --------   --------
                   Net deferred tax assets                          18,518     24,274
Less valuation allowance                                              (389)   (12,586)
                                                                  --------   --------
                   Net deferred tax assets                        $ 18,129     11,688
                                                                  ========   ========


      In the fourth quarter of 2004, the spin-off was completed, the arbitration
      settlement was recognized and projected taxable income was revised in
      light of the Company's structure subsequent to the spin-off. Accordingly,
      the Company reduced its valuation allowance by $12,197,000 attributable
      primarily to the ability to realize the overall deferred tax assets,
      primarily net operating losses. In 2003, the valuation allowance increased
      by $2,125,000 attributable primarily to domestic net operating losses for
      the year ended December 31, 2003 for which no tax benefit was provided.
      Net deferred tax assets of $3,589,000 were included in the net assets
      distributed to NPDC (see note 5).

      In assessing the realizability of deferred tax assets, management
      considers whether it is more likely than not that some portion or all of
      the deferred tax assets will not be realized. The ultimate realization of
      the deferred tax assets is dependent upon the generation of future taxable
      income during the periods in which temporary differences are deductible.
      Management considers the scheduled reversal of deferred tax liabilities,
      projected future taxable income and tax planning strategies in making this
      assessment. Based upon these factors, management believes it is more
      likely than not that the Company will realize the benefits of deferred tax
      assets, net of the valuation allowance.

                                       71


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(13) COMPREHENSIVE INCOME (LOSS)

      The following are the components of comprehensive income (loss) (in
      thousands):



                                                      YEARS ENDED DECEMBER 31,
                                                   ------------------------------
                                                     2004       2003       2002
                                                   --------   --------   --------
                                                                
Net income (loss)                                  $ 22,520   $ (8,276)  $ (5,228)
Other comprehensive (loss) income,
     before income tax benefit
         Net unrealized loss on available-for-
            sale securities                          (1,703)    (1,067)   (12,130)
         Fair value change on interest rate
            swap                                        (82)        82          -
         Foreign currency translation adjustments       237        139       (492)
                                                   --------   --------   --------
            Comprehensive loss before
                income tax benefit                   (1,548)      (846)   (12,622)
     Income tax benefit                                 687        410      4,718
                                                   --------   --------   --------
            Comprehensive income (loss)            $ 21,659   $ (8,712)  $(13,132)
                                                   ========   ========   ========


      The components of accumulated other comprehensive income are as follows
      (in thousands):



                                                DECEMBER 31,
                                              -----------------
                                                2004      2003
                                              -------   -------
                                                  
Net unrealized gain on available-for-sale
     securities                               $    20   $ 1,613
Net unrealized gain on interest rate swap           -        82
Foreign currency translation adjustment          (773)   (1,010)
                                              -------   -------
                   Accumulated other
                       comprehensive income
                       before tax                (753)      685
Accumulated income tax expense related
     to items of other comprehensive loss          (8)     (661)
                                              -------   -------
                   Accumulated other
                       comprehensive income,
                       net of tax             $  (761)  $    24
                                              =======   =======


(14) COMMON STOCK, STOCK OPTIONS AND WARRANTS

      (a) On October 29, 2003 the Company's shareholders approved the GP
      Strategies Corporation 2003 Incentive Stock Plan (the 2003 Plan). The 2003
      Plan permits awards of

                                       72


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      incentive stock options, nonqualified stock options, restricted stock,
      stock units, performance shares, performance units and other incentives
      payable in cash or in shares of the Company's Common Stock or Class B
      Common Stock. The aggregate number of shares of Common Stock or Class B
      Common Stock available for issuance under the 2003 Plan is 2,000,000, of
      which not more than 500,000 shares may be shares of Class B Common Stock.
      As of December 31, 2004 approximately 1,366,000 shares of the Company's
      Common Stock were available for grant under the Plan and 2,000,000 shares
      of the Company's Common Stock were available for grant under the 2003
      Plan.

      Under the Plan, employees and certain other parties may be granted options
      to purchase shares of common stock. Although the Plan permits options to
      be granted at a price not less than 85% of the fair market value, the Plan
      options primarily are granted at the fair market value of the common stock
      at the date of the grant and vest over periods ranging from two to ten
      years from the date of grant. Shares of common stock may also be reserved
      for issuance pursuant to other agreements.

      Changes in options and warrants outstanding during 2004, 2003 and 2002,
      and options and warrants exercisable and shares reserved for issuance at
      December 31, 2004, 2003 and 2002 are as follows:



                                                    NUMBER OF     WEIGHTED
                                    PRICE RANGE    OPTIONS AND     AVERAGE
OPTIONS AND WARRANTS OUTSTANDING     PER SHARE       WARRANTS   EXERCISE PRICE
--------------------------------  ---------------  -----------  --------------
                                                       
December 31, 2001                 $3.00 - $15.375   2,790,665      $     7.37

Granted                           $3.60 - $4.75       845,800            4.13
Exercised                         $3.60 - $4.61        (1,233)           4.08
Terminated                        $3.60 - $14.625    (722,235)           7.87
                                                   ----------
December 31, 2002                 $3.00 - $15.375   2,912,997            6.57

Granted                           $4.90 - $8.00     1,222,250            7.32
Exercised                         $3.00 - $5.1875    (248,983            3.94
Terminated                        $3.60 - $14.625     (96,367            6.16
                                                   ----------
December 31, 2003                 $3.00 - $15.375   3,789,897            7.00
                                                   ----------
Granted                           $6.86 - $7.66       126,000            7.13
Exercised                         $2.82 - $7.13      (199,959)           4.33
Terminated                        $3.01 - $15.375    (979,423)           8.98
Spin-off adjustment                                   322,814
                                                   ----------
December 31, 2004                 $2.81-$12.85      3,059,329            5.01
                                                   ==========


      Shares reserved for issuance as of December 31, 2004 were 4,425,628. In
      connection with the spin-off, options to purchase shares of Company common
      stock were adjusted such that each option held the same ratio of the
      exercise price per option to the market value per share, the same
      aggregate difference between market value and exercise price, and the same

                                       73


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      vesting provisions, option periods and other terms and conditions
      applicable prior to the spin-off.

      Weighted average characteristics of outstanding and exercisable stock
      options and warrants by exercise price range as of December 31, 2004 were
      as follows:



                 OUTSTANDING OPTIONS AND WARRANTS   EXERCISABLE OPTIONS
                 --------------------------------  ---------------------
                               WEIGHTED  WEIGHTED               WEIGHTED
                  NUMBER OF    AVERAGE    AVERAGE   NUMBER OF    AVERAGE
    RANGE OF     OPTIONS AND    YEARS    EXERCISE  OPTIONS AND  EXERCISE
EXERCISE PRICES   WARRANTS    REMAINING   PRICE     WARRANTS     PRICE
---------------  -----------  ---------  --------  -----------  --------
                                                 
$2.82 - $3.97     1,160,176      3.90    $   3.38   1,023,231   $   3.35
$4.09 - $5.54       332,160      3.97        4.36     309,245       4.27
$5.96 - $6.48     1,517,993      3.16        6.22   1,376,920       6.22
$6.86 - $12.84       49,000      3.22       10.52      37,769      10.39
                  ---------      ----    --------   ---------   --------
                  3,059,329      3.53    $   5.01   2,747,165   $   4.99
                  =========      ====    ========   =========   ========


      The Company had no outstanding Class B Common Stock options during fiscal
      years 2004, 2003 and 2002.

      The holders of Common Stock are entitled to one vote per share and the
      holders of Class B Common Stock are entitled to ten votes per share on all
      matters without distinction between classes, except when approval of a
      majority of each class is required by statute. The Class B Common Stock is
      convertible at any time, at the option of the holders of such stock, into
      shares of common stock on a share-for-share basis. Shares reserved for
      issuance of common stock were primarily related to options, warrants and
      the conversion of long-term debt.

      The Company reserved 950,000 shares of its Common Stock for issuance upon
      conversion of Class B Common Stock at December 31, 2000. The Company
      reserved an additional 300,000 shares for a private placement transaction
      (see note 14(c)) bringing the total to 1,250,000 shares reserved for
      issuance upon conversion of Class B Common Stock at December 31, 2004,
      2003 and 2002.

(b)   Pursuant to an agreement dated as of October 19, 2001 (the Stock Purchase
      Agreement), the Company sold to Bedford Oak Partners, LP (the Bedford Oak)
      in a private placement transaction, 300,000 shares of Class B Common Stock
      (the Bedford Class B Shares) for $900,000. Upon the disposition of any of
      the Bedford Class B Shares (other than to an affiliate of Bedford Oak who
      agrees to be bound by the provisions of the Stock Purchase Agreement) or
      at the request of the Board of Directors of the Company, Bedford Oak is
      required to exercise the right to convert all of the Bedford Class B
      Shares then owned by Bedford Oak into an equal number of shares of common
      stock of the Company (the Bedford Underlying Shares). The Company was
      required to file a registration statement to register

                                       74


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      the resale of the Bedford Underlying Shares by Bedford Oak, which
      registration statement was declared effective as of August 13, 2002.

      On any date prior to October 19, 2003 during which Bedford Oak was not
      able to resell the Bedford Underlying Shares pursuant to the registration
      statement, Bedford Oak had the right to require the Company to purchase
      all, but not less than all, of the Bedford Class B Shares and the Bedford
      Underlying Shares then held by Bedford Oak for a purchase price as
      specified in the Stock Purchase Agreement. The put option obligation
      expired upon the effectiveness of the registration statement on August 13,
      2002 covering the Bedford Underlying Shares.

      Pursuant to an agreement dated May 3, 2002, the Company agreed to sell to
      Bedford Oak in a private placement transaction 1,200,000 shares of Common
      Stock (the Bedford Common Shares) of the Company for an aggregate purchase
      price of $4,200,000. Harvey Eisen, the managing member of Bedford Oak
      Advisors, LLC, the investment manager of Bedford Oak, was elected a
      director of the Company in July 2002.

      Pursuant to an agreement dated May 3, 2002, the Company sold 100,000
      shares of Common Stock for $350,000 to Marshall Geller (the Geller
      Shares), a director of the Company, in a private placement transaction.

      Pursuant to an agreement dated May 3, 2002 (the EGI Agreement), the
      Company sold to Equity Group Investments, L.L.C. (EGI) in a private
      placement transaction 1,000,000 shares of Common Stock (the EGI Common
      Shares) for $3,500,000 and 300,000 shares of Class B Common Stock (the EGI
      Class B Shares) for $1,260,000. Mark Radzik, a designee of EGI, was
      elected a director of the Company in July 2002. Mark Radzik was replaced
      by Matthew Zell as the designee for EGI in February 2005.

      Upon the disposition of any of the EGI Class B Shares (other than to an
      affiliate of EGI or to a transferee approved by the Board who in each case
      agrees to be bound by the provisions of the EGI Agreement), EGI was
      required to convert all of the EGI Class B Shares into an equal number of
      shares of Common Stock (the EGI Underlying Shares).

      On August 13, 2002, a registration statement covering the resale of the
      Bedford Underlying Shares, the Bedford Common Shares, the EGI Common
      Shares, the EGI Underlying Shares and the Geller Shares was declared
      effective by the SEC.

(c)   In June 2001, the Company entered into an agreement with a financial
      consulting firm to provide certain services for which the Company, in
      addition to cash payments, agreed to issue warrants to purchase 300,000
      shares of the Company's common stock at an exercise price of $4.60 per
      share. Pursuant to the spin-off of NPDC the exercise price of the warrants
      was adjusted to $3.21 per share. These warrants expire in June 2011.

(d)   On August 8, 2003, the Company issued and sold to four Gabelli funds
      937,500 GP Warrants, each entitling the holder thereof to purchase
      (subject to adjustment) one share of the Company's common stock (see note
      10 (a)). The GP Warrants previously had an

                                       75


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      exercise price of $8.00 per share and are exercisable at any time until
      August 2008. Pursuant to the spin-off of NPDC the exercise price of the
      warrants was adjusted to $6.14 per share.

(e)   GSE LONG-TERM INCENTIVE PLAN

      During 1995, GSE established the 1995 Long-Term Incentive Stock Option
      Plan (the GSE Plan), which includes all officers, key employees and
      non-employee members of GSE's Board of Directors. All options to purchase
      shares of GSE's common stock under the GSE Plan expire seven years from
      the date of grant and generally become exercisable in three installments
      with 40% vesting on the first anniversary of the grant date and 30%
      vesting on each of the second and third anniversaries of the grant date,
      subject to acceleration under certain circumstances. At December 31, 2004,
      GSE had 686,844 shares of common stock reserved for future grants under
      the GSE Plan.

      Stock option and warrant activity for GSE is as follows:



                                        NUMBER OF       WEIGHTED
OPTIONS AND WARRANTS    PRICE RANGE    OPTIONS AND      AVERAGE
   OUTSTANDING           PER SHARE      WARRANTS    EXERCISE PRICE
--------------------  ---------------  -----------  --------------
                                           
October 23, 2003      $1.00 - $14.750    1,931,376      $ 3.93
Terminated            $2.00 - $2.800       (27,400)       2.31
December 31, 2003     $1.00 - $14.750    1,903,976        3.95
Terminated            $1.48 - $2.950       (37,200)       3.79
                                       -----------
December 31, 2004     $1.00 - $14.750    1,866,776        3.96
                                       ===========


                                       76


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      The following table summarizes information relating to currently
      outstanding and exercisable options and warrants at December 31, 2004:



                                 WEIGHTED   WEIGHTED
                                  AVERAGE   AVERAGE
    RANGE OF           NUMBER      YEARS    EXERCISE
EXERCISE PRICES     OUTSTANDING  REMAINING   PRICE
-----------------  ------------  ---------  --------
                                   
$0.00   -  $1.47      175,000       2.5     $  1.19
$1.48   -  $2.95      528,350       3.0        2.15
$2.96   -  $4.43      789,485       1.6        3.67
$4.44   -  $5.90      200,000       2.1        4.75
$5.91   -  $7.38       10,000       2.3        6.38
$7.39   -  $8.85       20,000       2.2        7.50
$8.86   -  $11.80      17,700       1.6       11.25
$11.81 - $14.75       126,241       0.7       14.11
                    ---------       ---     -------
           Total    1,866,776       2.1     $  3.96
                    =========       ===     =======


      All options and warrants are currently exercisable.

(15)  BUSINESS SEGMENTS

      Prior to November 24, 2004 the Company had five operating business
      segments: Manufacturing & Process, Information Technology, Simulation,
      Optical Plastics and Home Improvement Distribution. On November 24, 2004,
      the Company completed the spin-off of NPDC, which comprised the Optical
      Plastics (MXL) and Home Improvement Distribution (Five Star) segments and
      certain other non-core assets. The Company continues to own and operate
      its wholly owned subsidiary, General Physics, comprised of its former
      Manufacturing & Process and Information Technology segments and its
      majority-owned subsidiary, GSE, formerly called the Simulation segment.
      The Company reorganized its Manufacturing & Process and Information
      Technology segments into the General Physics segment because it monitors
      and operates the General Physics subsidiary as a single business.

      General Physics, provides technology based training, engineering,
      consulting and technical services to leading companies in the automotive,
      steel, power, oil and gas, chemical, energy, pharmaceutical and food and
      beverage industries and to the government sector, as well as IT training
      programs and solutions, including Enterprise Solutions and comprehensive
      career training and transition programs.

      GSE provides real-time simulation, homeland security and engineering
      services for the energy, process and military industries.

      The management of the Company does not allocate the following items by
      segment: investment and other income; interest expense; selling, general
      and administrative expenses;

                                       77


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      depreciation and amortization expense; income tax expense; significant
      non-cash items and long-lived assets. Inter-segment sales are eliminated
      in consolidation and are not significant.

      The following table sets forth the revenue and operating results
      attributable to each line of business and includes a reconciliation of
      segment revenue to consolidated revenue and operating results to
      consolidated income (loss) before income taxes (in thousands):



                                                YEARS ENDED DECEMBER 31,
                                           ---------------------------------
                                             2004        2003        2002
                                           ---------   ---------   ---------
                                                          
Revenue:
     General Physics                       $ 165,066   $ 133,975   $ 142,237
     GSE                                      28,907       6,059           -
                                           ---------   ---------   ---------
                                           $ 193,973   $ 140,034   $ 142,237
                                           =========   =========   =========
Operating profit:
     General Physics                       $   8,881   $   4,233   $   1,599
     GSE                                        (174)        366           -
     Corporate and other                      (6,479)    (10,439)     (5,462)
                                           ---------   ---------   ---------
                                               2,228      (5,840)     (3,863)
Interest expense                              (2,113)     (3,123)     (2,467)
Other income (expense), gain on
     arbitration award, net, gains
     on sales of marketable securities,
     net and valuation adjustment of
     liability for warrants                   14,309       1,777       1,531
                                           ---------   ---------   ---------
            Income (loss) from continuing
                operations before income
                taxes and minority
                interests                  $  14,424   $  (7,186)  $  (4,799)
                                           =========   =========   =========


      For the years ended December 31, 2004, 2003 and 2002, sales to the United
      States government and its agencies represented approximately 37%, 32% and
      32%, respectively, of the Company's revenue.

                                       78


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      Additional information relating to the Company's business segments is as
      follows (in thousands):



                                   DECEMBER 31,
                          ----------------------------
                            2004      2003      2002
                          --------  --------  --------
                                     
Identifiable assets:
     General Physics      $130,529  $ 97,289  $102,171
     GSE                    17,208    19,817         -
     MXL (1)                     -    10,462     9,818
     Five Star (1)               -    38,721         -
     Corporate and other     8,298    22,034    32,916
                          --------  --------  --------
                          $156,035  $188,323  $144,905
                          ========  ========  ========




                                             YEARS ENDED DECEMBER 31,
                                            --------------------------
                                              2004      2003     2002
                                            --------  -------  -------
                                                      
Additions to property, plant and equipment:
     General Physics                         $ 1,085  $   707  $ 1,523
     GSE                                         227       20        -
     MXL (1)                                     238    1,135      368
     Five Star (1)                               226      159        -
     Corporate and other                           8      102       25
                                             -------  -------  -------
                                             $ 1,784  $ 2,123  $ 1,916
                                             =======  =======  =======

Depreciation and amortization:
     General Physics                         $ 1,645  $ 1,601  $ 1,854
     GSE                                         853      192        -
     MXL (1)                                     559      565      510
     Five Star  (1)                              170       47        -
     Corporate and other                         857      523      940
                                             -------  -------  -------
                                             $ 4,084  $ 2,928  $ 3,304
                                             =======  =======  =======


(1)   On November 24, 2004, the Company completed the spin-off of MXL and Five
      Star segments. The Company distributed $61,546,000 in total assets to NPDC
      in the spin-off. The additions to property, plant and equipment and
      depreciation and amortization shown in 2004 for MXL and Five Star segments
      include the activity for the period from January 1, 2004 through November
      24, 2004.

                                       79


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      Identifiable assets by industry segment are those assets that are used in
      the Company's operations in each segment. Corporate and other assets are
      principally cash and cash equivalents, marketable securities and
      intangible assets, including goodwill.

      Information about the Company's revenue in different geographic regions,
      which are attributed to countries based on location of customers, is as
      follows (in thousands):



                  YEARS ENDED DECEMBER 31,
                ----------------------------
                  2004      2003      2002
                --------  --------  --------
                                
United States   $173,713  $129,433  $131,568
United Kingdom    11,010     7,131     7,258
Other              9,250     3,470     3,411
                --------  --------  --------
                $193,973  $140,034  $142,237
                ========  ========  ========


      Information about the Company's total assets in different geographic
      regions is as follows (in thousands):



                        DECEMBER 31,
                ----------------------------
                  2004      2003      2002
                --------  --------  --------
                           
United States   $146,986  $180,026  $137,303
United Kingdom     4,230     3,820     3,301
Other              4,819     4,477     4,301
                --------  --------  --------
                $156,035  $188,323  $144,905
                ========  ========  ========


      All corporate intangible assets of the Company, as well as other corporate
      assets, are assumed to be in the United States.

(16)  OTHER RELATED PARTY TRANSACTIONS

      For a description of certain transactions pursuant to which the Company
      received proceeds from the sale of Common Stock and Class B Common Stock
      to certain related parties (see note 14).

      As of December 31, 2004 and 2003, the Company had total loans receivable
      from Mr. Feldman, the Company's Chief Executive Officer, of approximately
      $619,000 and $2,323,000, respectively. Such loans bear interest at the
      prime rate and are secured by the purchased Class B Common Stock and
      certain other assets. All principal on the loans and accrued interest are
      due on May 31, 2007.

      On April 1, 2002, Jerome I. Feldman and the Company entered into an
      incentive compensation agreement pursuant to which Mr. Feldman is eligible
      to receive from the Company up to five payments in an amount of $1,000,000
      each, based on the closing price of the Company's Common Stock sustaining
      or averaging increasing specified levels over periods of at least 10
      consecutive trading days. On June 11, 2003, July 23, 2003, December

                                       80


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      22, 2003, November 3, 2004 and December 10, 2004, Mr. Feldman earned an
      incentive payment of $1,000,000 each, which amounts are payable in January
      2006, unless further deferred. To the extent there are any outstanding
      loans from the Company to Mr. Feldman at the time an incentive payment is
      payable, the Company has the right to off-set the payment of such
      incentive payment first against the outstanding accrued interest under
      such loans and next against any outstanding principal.

      The Company recorded compensation expense of $2,000,000 for the year ended
      December 31, 2004 and $3,000,000 for the year ended December 31, 2003,
      which is included in selling, general and administrative expense. Although
      the off-set of the payments earned will take place in future periods, for
      accounting purposes, the off-set will be deemed to have occurred on the
      dates earned since the Company possesses the right of set-off under the
      Incentive Agreement. As a result, in 2003 and 2004 the Company applied
      incentive compensation earned against interest receivable as well as the
      loan outstanding, which resulted in the outstanding balance of the note
      receivable being reduced from $4,095,000 at December 31, 2002 to
      $2,322,000 as of December 31, 2003 and to $619,000 as of December 31,
      2004.

      On July 1, 2002, the Company made a loan to Douglas Sharp, the President
      of GP in the principal amount of $150,000 in connection with Mr. Sharp's
      relocation. The loan bears interest at the prime rate of Wachovia Bank. As
      of December 31, 2004, the aggregate amount of indebtedness outstanding
      under the loan was approximately $65,000.

      In December 2003, GSE's Board of Directors elected John Moran, an
      executive of the Company with experience in the power industry and
      simulation technology, as its Chief Executive Officer. In 2004, Mr. Moran
      continued as an employee of the Company, however, Mr. Moran devoted 100%
      of his time to the performance of his duties as CEO of GSE. For 2003, GSE
      reimbursed the Company $35,000 for his compensation and benefits and in
      2004 GSE reimbursed the Company $300,000 for Mr. Moran's compensation and
      benefits. Effective January 1, 2005, Mr. Moran became an employee of GSE.

      In 2004, Michael Feldman received a salary of $85,000 from GSE as
      marketing manager and in 2003 received a salary of $16,000 from GSE.
      Michael Feldman is the son of Jerome I. Feldman, the Company's Chairman
      and Chief Executive Officer.

      The Company has guaranteed the leases for Five Star's New Jersey and
      Connecticut warehouses, totaling approximately $1,589,000 per year through
      the first quarter of 2007. The Company's guarantee of such leases was in
      effect when the Five Star business was conducted by a wholly-owned
      subsidiary of the Company. In 1998, the Company sold substantially all of
      the operating assets of the Five Star business to the predecessor
      corporation of Five Star. As part of this transaction, the landlord of the
      New Jersey and Connecticut facilities and the lessor of the equipment did
      not consent to the release of the Company's guarantee. The Company has
      also guaranteed the mortgages for MXL's Illinois and Pennsylvania
      properties through June 2006 and March 2011, respectively, as well as
      $700,000 in debt entered into by MXL on October 1, 2003 in connection with
      the

                                       81


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      acquisition of certain assets from AOtec, LLC. The Company's guarantees
      continued after the spin-off.

      Prior to the spin-off, NPDC was a wholly-owned subsidiary of the Company.
      The Company and NPDC have entered into contracts that will govern certain
      relationships between them. The Company and NPDC believe that these
      agreements are at fair market value and are on terms comparable to those
      that would have been reached in arm's-length negotiations had the parties
      been unaffiliated at the time of the negotiations.

      Certain of NPDC's executive officers are also executive officers of the
      Company and will remain on the Company's payroll. The executive officers
      will not receive any salary from NPDC; however, they will provide NPDC
      with management services under a management agreement between the Company
      and NPDC. The Company charges NPDC a management fee to cover an allocable
      portion of the compensation of these officers, based on the time they
      spend providing services to NPDC, in addition to an allocable portion of
      certain other corporate expenses.

      In connection with the spin-off, NPDC entered into a separate management
      agreement with the Company pursuant to which NPDC will provide certain
      general corporate services to the Company. Under this management
      agreement, NPDC will charge the Company a management fee to cover an
      allocable portion of the compensation of its employees, based on the time
      they spend providing services to the Company, in addition to an allocable
      portion of corporate overhead related to services performed for the
      Company and its subsidiaries.

      Both management fees will be paid quarterly. Any disagreements over the
      amount of such fees will be subject to arbitration. Each of the management
      agreements will each have an initial term of three years, and after two
      years, will be terminable by both the Company and NPDC, upon six months
      prior written notice.

      NPDC was included in the Company's consolidated income tax group and
      NPDC's tax liability was included in the consolidated federal income tax
      liability of the Company until the time of the spin-off. The Tax Sharing
      Agreement provides for tax sharing payments between the Company and NPDC
      for periods prior to the spin-off, so that NPDC will be generally
      responsible for the taxes attributable to its lines of business and
      entities comprising it and the Company will be generally responsible for
      the taxes attributable to its lines of business and the entities
      comprising it.

      The Company and NPDC agreed that taxes related to intercompany
      transactions that are triggered by the NPDC spin-off will be generally
      allocated to the Company. The Company and NPDC agreed that joint
      non-income tax liabilities will generally be allocated between the Company
      and NPDC based on the amount of such taxes attributable to each group's
      line of business. If the line of business with respect to which the
      liability is appropriately associated cannot be readily determined, the
      tax liability will be allocated to the Company.

                                       82


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      Under the distribution agreement that governed the spin-off of NPDC from
      the Company, the Company and NPDC each agreed that neither would take any
      action that might cause the spin-off of NPDC to not qualify as a tax-free
      distribution under Section 355 of the Code. Should one party take an
      action which causes the spin-off not to so qualify, then that party would
      be liable to the other for any taxes incurred by the other from the
      failure of the spin-off to qualify as a tax-free distribution.

      On March 23, 2003, the Company extended its guarantee of up to $1,800,000
      of GSE debt pursuant to GSE's previous credit facility through March 31,
      2004 (see note 8). In consideration for the extension of the guarantee,
      the Company received 150,000 shares of GSE common stock with a value of
      $180,000. A deferred credit of $180,000 was recorded for the receipt of
      these shares which is being amortized to income over the term of the
      guarantee. During the year ended December 31, 2003, the Company recorded
      $135,000 to other income in the consolidated statement of operation. The
      guarantee was extended through May 31, 2004. On March 30, 2004, GSE was
      added as a borrower under the General Physics Credit Agreement (see note
      8). The Company agreed to guarantee GSE's allocated portion ($1,500,000)
      of the Credit Agreement. General Physics received a waiver to loan GSE a
      maximum of $1.0 million to satisfy any GSE short-term capital requirements
      over the next 15 months.

(17) COMMITMENTS AND CONTINGENCIES

  (a) The Company has various non-cancelable leases for real property and
      machinery and equipment. Such leases expire at various dates with, in some
      cases, options to extend their terms.

      Minimum rentals under long-term operating leases are as follows (in
      thousands):



                          MACHINERY
                REAL         AND
              PROPERTY    EQUIPMENT     TOTAL
              --------    ---------    --------
                              
2005          $  3,920    $   1,044    $  4,964
2006             3,261          415       3,676
2007             2,755          190       2,945
2008             1,746           31       1,777
2009               890            2         892
Thereafter       5,313            -       5,313
              --------    ---------    --------
     Total    $ 17,885    $   1,682    $ 19,567
              ========    =========    ========


      Several of the leases contain provisions for rent escalation based
      primarily on increases in real estate taxes and operating costs incurred
      by the lessor. Rent expense was approximately $5,125,000, $4,200,000 and
      $3,961,000 for 2004, 2003 and 2002, respectively.

  (b) The Company has guaranteed the leases for Five Star's New Jersey and
      Connecticut warehouses, totaling approximately $1,589,000 per year through
      the first quarter of 2007. The Company's guarantee of such leases was in
      effect when Five Star was originally a wholly owned subsidiary of the
      Company prior to the sale by the Company in 1998 of

                                       83


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      substantially all of the operating assets of Five Star to the
      predecessor company of Five Star. As part of this transaction, the
      landlord of the New Jersey and Connecticut facilities did not consent to
      the release of the Company's guarantee. The Company's guarantee of Five
      Star's leases was not affected by the spin-off of NPDC.

(18) LITIGATION

      On January 3, 2001, the Company commenced an action alleging that MCI
      Communications Corporation, ("MCI") MCI's Systemhouse subsidiaries
      ("Systemhouse"), and Electronic Data Systems Corporation, as successor to
      Systemhouse, ("EDS") committed fraud in connection with the Company's 1998
      acquisition of Learning Technologies from the defendants for $24,300,000.
      The Company seeks actual damages in the amount of $117,900,000 plus
      interest, punitive damages in an amount to be determined at trial, and
      costs. Such damages are subject to reduction by the amount recovered in
      the arbitration.

      The complaint, which is pending in the New York State Supreme Court,
      alleges that the defendants fraudulently induced the Company to acquire
      Learning Technologies by concealing the poor performance of Learning
      Technologies' United Kingdom operation. The complaint also alleges that
      the defendants represented that Learning Technologies would continue to
      receive new business from Systemhouse even though the defendants knew that
      the sale of Systemhouse to EDS was imminent and that such new business
      would cease after such sale. In February 2001, the defendants filed
      answers denying liability. No counterclaims against the plaintiffs have
      been asserted. Although discovery had not yet been completed, defendants
      made a motion for summary judgment, which was submitted in April 2002. The
      motion was denied by the court due to the MCI bankruptcy, but with leave
      to the other defendants to renew, as described below.

      The defendants other than MCI then made an application to the court to
      stay the fraud action until a later-commenced arbitration, alleging breach
      of the acquisition agreement and of a separate agreement to refer business
      to General Physics on a preferred provider basis and seeking actual
      damages in the amount of $17,600,000 plus interest, is concluded. In a
      decision dated May 9, 2003, the court granted the motion and stayed the
      fraud action pending the outcome of the arbitration.

      The arbitration hearings began on May 17, 2004 and concluded on May 24,
      2004 before JAMS, a private dispute resolution firm. On September 10,
      2004, the arbitrator issued an interim award in which she found that the
      sellers of Learning Technologies breached certain representations and
      warranties contained in the acquisition agreement. In a final award dated
      November 29, 2004, the arbitrator awarded the Company $12,273,575 in
      damages and $6,016,109 in interest. On December 30, 2004, EDS made a
      payment of $18,427,684, which included $138,000 of accrued interest, to
      the Company to satisfy its obligation under the arbitration award. The
      Company recognized a gain on arbitration settlement, net of legal fees and
      expenses of $13,660,000 in 2004, and the cash was held in escrow as of
      December 31, 2004. EDS subsequently agreed that the arbitration award is
      final and binding and that it will take no steps of any kind to vacate or
      otherwise challenge the award.

                                       84


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

      As a result of the conclusion of the arbitration, the state court has
      lifted the stay of the fraud claim against EDS. The Company is now
      proceeding with the fraud claim against EDS. On February 14, 2005, EDS
      filed a new motion for summary judgment dismissing the Company's fraud
      claim. The Company must respond to the motion by March 17, 2005. The
      motion is currently scheduled for argument on April 4, 2005.

      The fraud action against MCI had been stayed as a result of the bankruptcy
      of MCI. In February 2004, the Bankruptcy Court lifted the stay so that the
      state court could rule on the merits of MCI's summary judgment motion. MCI
      has stated that it intends to ask the Bankruptcy Court to reinstate the
      stay.

      In connection with the spin-off of NPDC by the Company, the Company agreed
      to make an additional capital contribution to NPDC in an amount equal to
      the first $5,000,000 of any proceeds (net of litigation expenses and taxes
      incurred, if any), and 50% of any proceeds (net of litigation expenses and
      taxes incurred, if any) in excess of $15,000,000, received with respect to
      the foregoing arbitration and litigation claims.

      Pursuant to such agreement, in January 2005, the Company has made a
      $5,000,000 distribution to NPDC out of the proceeds of the arbitration
      award. The net cash proceeds to the Company was approximately $8,500,000
      after legal fees and distribution to NPDC. A portion of such net proceeds
      was used to reduce to zero the outstanding balance of General Physics'
      revolving credit facility, which as of December 31, 2004 was $6.1 million.
      The Company is not a party to any legal proceeding, the outcome of which
      is believed by management to have a reasonable likelihood of having a
      material adverse effect upon the financial condition and operating results
      of the Company.

                                       85


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

(19) QUARTERLY INFORMATION (UNAUDITED)

      The Company's quarterly financial information has not been audited but, in
      management's opinion, includes all adjustments necessary for a fair
      presentation.



                                                                             THREE MONTHS ENDED              YEAR ENDED
                                                          ------------------------------------------------  ------------
                                                          MARCH 31,  JUNE 30,  SEPTEMBER 30,  DECEMBER 31,  DECEMBER 31,
                                                            2004       2004         2004          2004          2004
                                                          ---------  --------  -------------  ------------  ------------
                                                                                             
Revenue                                                   $  42,720  $ 47,074  $      51,518  $     52,661  $    193,973
Gross profit                                                  5,702     6,300          6,989         6,972        25,963
Income from continuing operations                                16       280            559        21,590        22,445 
                                  
Income from discontinued operations, 
    net of income taxes                                         115       113           (130)          (23)           75
Net income                                                      131       393            429        21,567        22,520
Per common share data 
Basic:
    Income from continuing operations                     $       -  $   0.02  $        0.03  $       1.21  $       1.27
    Income (loss) from discontinued
        operations, net of income taxes                        0.01         -          (0.01)            -             -
    Net income                                                 0.01      0.02           0.02          1.21          1.27

Diluted:
    Income from continuing operations                     $       -  $   0.02  $        0.03  $       1.15  $       1.23
    Income (loss) from discontinued
        operations, net of income taxes                        0.01         -          (0.01)            -             -
    Net income                                                 0.01      0.02           0.02          1.15          1.23


                                       86


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003



                                                                     THREE MONTHS ENDED                     YEAR ENDED
                                                     ----------------------------------------------------  ------------
                                                     MARCH 31,    JUNE 30,   SEPTEMBER 30,   DECEMBER 31,  DECEMBER 31,
                                                       2003        2003          2003           2003            2003
                                                     ---------    --------   -------------   ------------  ------------
                                                                                            
Revenue                                              $  33,871    $ 33,986   $      32,313   $     39,864  $    140,034
Gross profit                                             3,465       3,906           4,128          5,596        17,095
Loss from continuing operations                           (609)     (3,025)         (2,524)        (1,953)       (8,111)
Income (loss) from discontinued
    operations, net of income taxes                        (94)        159            (323)            93          (165)
Net loss                                                  (703)     (2,866)         (2,847)        (1,860)       (8,276)
Per common share data 
Basic:
    Loss from continuing operations                  $   (0.04)   $  (0.18)  $       (0.14)  $      (0.11) $      (0.47)
    Income (loss) from discontinued
        operations, net of income taxes                  (0.01)       0.01           (0.02)          0.01         (0.01)
    Net loss                                             (0.05)      (0.17)          (0.16)         (0.10)        (0.48)

Diluted:
    Loss from continuing operations                  $   (0.04)   $  (0.18)  $       (0.14)  $      (0.11) $      (0.47)
    Income (loss) from discontinued
        operations, net of income taxes                  (0.01)       0.01           (0.02)          0.01         (0.01)
    Net loss                                             (0.05)      (0.17)          (0.16)         (0.10)        (0.48)


                                       87


                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2004 and 2003

                                   SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) 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.

                                               GP STRATEGIES CORPORATION

Dated: April 4, 2005                           Jerome I. Feldman
                                               Chief Executive Officer

                                       88


Index No.                Exhibit Number

3.1       Amended Restated Certificate of Incorporation of the Registrant filed
          on October 5, 1995. Incorporated herein by reference to Exhibit 3 of
          the Registrant's Form 10-Q for the third quarter ended September 30,
          1995.

3.2       Amendment to the Registrant's Restated Certificate of Incorporation
          filed on January 24, 1997. Incorporated herein by reference to Exhibit
          3.1 of the Registrant's Form 10-K for the year ended December 31,
          1996.

3.3       Certificate of Designations, Preferences and Rights of Series A Junior
          Participating Preferred Stock of the Registrant dated June 23, 1997.**

3.4       Amendment to the Registrant's Restated Certificate of Incorporation
          filed on March 5, 1998. Incorporated herein by reference to Exhibit
          3.1 of the Registrant's Annual Report on Form 10-K for the year ended
          December 31, 1997.

3.5       Amended and Restated By-Laws of the Registrant. Incorporated herein by
          reference to Exhibit 1 of the Registrant's Form 8-K filed on September
          1, 1999.

10.1      1973 Non-Qualified Stock Option Plan of the Registrant, as amended on
          June 26, 2000. Incorporated herein by reference to Exhibit 10.1 of the
          Registrant's Annual Report on Form 10-K for the year ended December
          31, 2000.

10.2      GP Strategies Corporation 2003 Incentive Stock Plan. Incorporated
          herein by reference to Exhibit 4 of the Registrant's Form 10-Q for the
          quarter ended September 30, 2004.

10.3      General Physics Corporation 2004 Bonus Plan.**

10.4      GP Strategies' Millennium Cell, LLC Option Plan. Incorporated herein
          by reference to Exhibit 10.2 to the Registrant's Annual Report on Form
          10-K for the year ended December 31, 2001.

10.5      Employment Agreement, dated as of June 1, 1999, between the Registrant
          and Jerome I. Feldman. Incorporated herein by reference to Exhibit 10
          of the Registrant's Form 10-Q for the second quarter ended June 30,
          1999.

10.6      Amended and Restated Incentive Compensation Agreement dated as of June
          11, 2003 between the Registrant and Jerome I. Feldman. Incorporated
          here in by reference to Exhibit 10 to the Registrant's Form 10-Q for
          the Quarter Ended September 30, 2003.

10.7      Amendment dated as of October 1, 2003 to the Amended and Restated
          Incentive Compensation Agreement dated June 11, 2003 between GP
          Strategies Corporation and Jerome I. Feldman. Incorporated herein by
          reference to Exhibit 10.1 to the Registrants Form 10-Q for the Quarter
          Ended September 30, 2003.

                                       i


10.8      Amended and Restated Incentive Compensation Agreement dated November
          17, 2003 between GP Strategies Corporation and Jerome I. Feldman.
          Incorporated herein by reference to Exhibit 10.2 to the Registrant's
          Form 10-Q for the Quarter Ended September 30, 2003.

10.9      Employment Agreement, dated as of July 1, 1999, between the Registrant
          and Scott N. Greenberg. Incorporated herein by reference to Exhibit
          10.1 of the Registrant's Form 10-Q for the third quarter ended
          September 30, 1999.

10.10     Amendment, dated January 21, 2005, to Employment Agreement dated as of
          July 1, 1999 between the Company and Scott N. Greenberg. Incorporated
          herein by reference to Exhibit 10.1 of the Registrant's Form 8-K filed
          on January 25, 005.

10.11     Separation Agreement, dated as of September 3, 2002, between the
          General Physics Corporation and John C. McAuliffe. Incorporated herein
          by reference to Exhibit 10 of the Registrant's Form 8-K filed on
          September 4, 2002.

10.12     Employment Agreement dated as of May 1, 2001 between the Registrant
          and Andrea D. Kantor. Incorporated herein by reference to Exhibit 10
          of the Registrant's Form 10-Q for the second quarter ended June 30,
          2001.

10.13     Amendment, dated January 21, 2005, to Employment Agreement dated as of
          May 1, 2001 between the Company and Andrea D. Kantor. Incorporated
          herein by reference to Exhibit 10.3 of the Registrant's Form 8-K filed
          on January 25, 2005.

10.14     Employment Agreement, dated as of July 1, 1999, between the Registrant
          and Douglas E. Sharp. Incorporated herein by reference to Exhibit
          10.11 of the Registrant's Form 10-K for the year ended December 31,
          2003.

10.15     Amendment, dated January 21, 2005, to Employment Agreement dated as of
          July 1, 1999 between the Company and Douglas E. Sharp. Incorporated
          herein by reference to Exhibit 10.2 of the Registrant's Form 8-K filed
          on January 25, 005.

10.16     Asset Purchase Agreement, dated as of June 3, 1998, by and among SHL
          Systemhouse Co., MCI Systemhouse Corp., SHL Computer Innovations Inc.,
          SHL Technology Solutions Limited and General Physics Corporation.
          Incorporated herein by reference to Exhibit 10.1 of the Registrant's
          Form 8-K dated June 29, 1998.

10.17     Preferred Provider Agreement, dated as of June 3, 1998, by and among
          SHL Systemhouse Co., MCI Systemhouse Corp., SHL Computer Innovations
          Inc., SHL Technology Solutions Limited and General Physics
          Corporation. Incorporated herein by reference to Exhibit 10.2 of the
          Registrant's Form 8-K dated June 29, 1998.

10.18     Financial and Security Agreement dated August 13, 2003 by and between
          General Physics Corporation, MXL Industries, Inc. and Wachovia Bank
          National

                                       ii


          Association. Incorporated herein by reference to Exhibit 10.10 to the
          Registrant's Form 10-Q for the quarter ended June 30, 2003.

10.19     Guaranty of Payment Agreement dated August 13, 2003 by GP Strategies
          Corporation for the benefit of Wachovia Bank, National Association.
          Incorporated herein by reference to Exhibit 10.11 to the Registrant's
          Form 10-Q for the quarter ended June 30, 2003

10.20     Limited Guaranty of Payment Agreement dated August 13, 2003 by MXL
          Industries, Inc. for the benefit of Wachovia Bank, National
          Association. Incorporated herein by reference to Exhibit 10.12 to the
          Registrant's Form 10-Q for the quarter ended June 30, 2003

10.21     Rights Agreement, dated as of June 23, 1997, between National Patent
          Development Corporation and Computershare Investor Services LLC, as
          Rights Agent, which includes, as Exhibit A thereto, the Resolution of
          the Board of Directors with respect to Series A Junior Participating
          Preferred Stock, as Exhibit B thereto, the form of Rights Certificate
          and as Exhibit C thereto the form of Summary of Rights. Incorporated
          herein by reference to Exhibit 4.1 of the Registrant's Form 8-K filed
          on July 17, 1997.

10.22     Amendment, dated as of July 30, 1999, to the Rights Agreement dated as
          of June 23, 1997, between the Computershare Investor Services LLC, as
          Rights Agent. Incorporated herein by reference to Exhibit 4.2 of the
          Registrant's report on Form 8-A12B/A filed on August 2, 1999.

10.23     Amendment, dated as of December 16, 1999, to the Rights Agreement
          dated as of June 23, 1997, between the Registrant and Computershare
          Investor Services LLC, as Rights Agent. Incorporated herein by
          reference to Exhibit 4.2 of the Company's report on From 8-A12B/A
          filed on December 17, 1999.

10.24     Agreement dated, December 29, 1998, among the Registrant, Jerome I.
          Feldman and Martin M. Pollak. . Incorporated herein by reference to
          Exhibit 10.11 of the Registrant's Form 10K for the year ended December
          31, 1998.

10.25     Subscription Agreement dated as of October 19, 2001 between the
          Registrant and Bedford Oak Partners, L.P. Incorporated herein by
          reference to Exhibit 10.21 to the Registrant's Annual Report on Form
          10-K for the year ended December 31, 2001.

10.26     Subscription Agreement dated as of May 3, 2002 by and between the
          Registrant and Bedford Oak Partners, L.P. Incorporated herein by
          reference to Exhibit 10.3 to the Registrant's Form 10-Q for the second
          quarter ended March 31, 2002.

10.27     Investor Rights Agreement dated as of December 27, 2001 among the
          Registrant, Hydro Med Sciences and certain Institutional Investors.
          Incorporated herein by reference to Exhibit 10.23 to the Registrants
          Annual Report on Form 10-K for the year ended December 31, 2001.

                                       iii


10.28     Stock Purchase Agreement dated as of December 27, 2001 among the
          Registrant, Hydro Med Sciences and certain Institutional Investors.
          Incorporated herein by reference to Exhibit 10.24 to the Registrant's
          Annual Report on Form 10-K for the year ended December 31, 2001.

10.29     Right of First Refusal Co-Sale Agreement dated as of December 27, 2001
          among the Registrant, Hydro Med Sciences and certain Institutional
          Investors. Incorporated herein by reference to Exhibit 10.25 to the
          Registrant's Annual Report on Form 10-K for the year ended December
          31, 2001.

10.30     Termination Agreement dated as of December 21, 2001 between Hydro Med
          Sciences and Shire US Inc. Incorporated herein by reference to Exhibit
          10.26 to the Registrant's Annual Report on Form 10-K for the year
          ended December 31, 2002.

10.31     Stock Purchase Agreement dated as of May 30, 2003, by and among Hydro
          Med Sciences, Inc. and Investors. Incorporated herein by reference to
          Exhibit 10.32 of the Registrant's Annual Report on Form 10-K for the
          year ended December 31, 2003.

10.32     Amendment No. 1 to Stock Purchase Agreement dated November 18, 2003 by
          and among Valera Pharmaceutical, Inc. (f/k/a Hydro Med Sciences, Inc.)
          and Investors. Incorporated herein by reference to Exhibit 10.33 of
          the Registrant's Annual Report on Form 10-K for the year ended
          December 31, 2003.

10.33     Amended and Restated Investor Rights Agreement dated May 30, 2003, by
          and among Hydro Med Sciences, Inc. and Investors. Incorporated herein
          by reference to Exhibit 10.34 of the Registrant's Annual Report on
          Form 10-K for the year ended December 31, 2003.

10.34     Amended and Restated Investor Right of First Refusal and Co-Sale
          Agreement dated as of May 30, 2003 by and among Hydro Med Sciences,
          Inc. and Investors. Incorporated herein by reference to Exhibit 10.35
          of the Registrant's Annual Report on Form 10-K for the year ended
          December 31, 2003.

10.35     Amended Note dated December 19, 2003 in the amount of $2,800,000
          payable by Five Star Products, Inc. to JL Distributors, a wholly owned
          subsidiary of the Registrant. Incorporated herein by reference to
          Exhibit 10.36 of the Registrant's Annual Report on Form 10-K for the
          year ended December 31, 2003.

10.36     Amended Note dated March 31, 2003 in the amount of $2,800,000 payable
          by Five Star Products, Inc. to JL Distributors, a wholly owned
          subsidiary of the Registrant. Incorporated herein by reference to
          Exhibit 10.37 of the Registrant's Annual Report on Form 10-K for the
          year ended December 31, 2003.

10.37     Tax Sharing Agreement dated as of February 1, 2004 between Registrant
          and Five Star Products. Incorporated herein by reference to Exhibit
          10.38 of the Registrant's Annual Report on Form 10-K for the year
          ended December 31, 2003.

                                       iv


10.38     Conversion Letter dated January 22, 2004 between the Registrant and
          Five Star Products. Incorporated herein by reference to Exhibit 10.39
          of the Registrant's Annual Report on Form 10-K for the year ended
          December 31, 2003.

10.39     Agreement of Subordination & Assignment dated as of June 30, 2003 by
          JL Distributors in Favor of Fleet Capital Corporation. Incorporated
          herein by reference to Exhibit 10.40 of the Registrant's Annual Report
          on Form 10-K for the year ended December 31, 2003.

10.40     Stock Purchase Agreement dated as of May 3, 2002 by and between the
          Registrant and EGI-Fund(02)04 Investors, L.L.L. Incorporated herein by
          reference to Exhibit 10.1 to the Registrant's Form 10-Q for the second
          quarter ended March 31, 2002.

10.41     Subscription Agreement dated as of May 3, 2002 by and between the
          Registrant and Marshall Geller. Incorporated herein by reference to
          Exhibit 10.4 to the Registrant's Form 10-Q for the second quarter
          ended March 31, 2002.

10.42     Form of Officer's Pledge Agreement. Incorporated herein by reference
          to Exhibit 10.33 to the Registrant's Form 10-K for the year ended
          December 31, 2002.

10.43     Form of Officer's Promissory Note. Incorporated herein by reference to
          Exhibit 10.34 to the Registrant's Form 10-K for the year ended
          December 31, 2002.

10.44     Sublease Agreement dated as of December 13, 2002 between the
          Registrant and Austin Nichols & Company, Inc. Incorporated herein by
          reference to Exhibit 10.35 to the Registrant's Form 10-K for the year
          ended December 31, 2002.

10.45     Lease Agreement dated as of July 5, 2002 between the Registrant's
          wholly owned subsidiary, General Physics Corporation and Riggs
          Company. Incorporated herein by reference to Exhibit 10.36 to the
          Registrant's Form 10-K for the year ended December 31, 2002.

10.46     Note and Warrant Purchase Agreement dated August 8, 2003 among GP
          Strategies Corporation, National Patent Development Corporation and
          Gabelli Funds, LLC. Incorporated herein by reference to Exhibit 10.0
          to the Registrant's Form 10-Q for the quarter ended June 30, 2003.

10.47     Form of GP Strategies Corporation 6% Conditional Subordinated Note due
          2008 dated August 14, 2003. Incorporated herein by reference to
          Exhibit 10.01 to the Registrant's Form 10-Q for the quarter ended June
          30, 2003.

10.47     Form of GP Strategies Corporation Warrant Certificate dated August 14,
          2003. Incorporated herein by reference to Exhibit 10.02 to the
          Registrant's Form 10-Q for the quarter ended June 30, 2003.

10.49     Form of National Patent Development Corporation Warrant Certificate
          dated August 14, 2003. Incorporated herein by reference to Exhibit
          10.03 to the Registrant's Form 10-Q for the quarter ended June 30,
          2003.

                                       v


10.50     Mortgage Security Agreement and Assignment of Leases dated August 14,
          2003 between GP Strategies Corporation and Gabelli Funds, LLC.
          Incorporated herein by reference to Exhibit 10.04 to the Registrant's
          Form 10-Q for the quarter ended June 30, 2003.

10.51     Registration Rights Agreement dated August 14, 2003 between GP
          Strategies and Gabelli Funds, LLC. Incorporated herein by reference to
          Exhibit 10.05 to the Registrant's Form 10-Q for the quarter ended June
          30, 2003.

10.52     Registration Rights Agreement dated August 14, 2003 between National
          Patent Development Corporation and Gabelli Funds, LLC. Incorporated
          herein by reference to Exhibit 10.06 to the Registrant's Form 10-Q for
          the quarter ended June 30, 2003.

10.53     Indemnity Agreement dated August 14, 2003 by GP Strategies Corporation
          for the benefit of National Patent Development Corporation and MXL
          Industries, Inc. Incorporated herein by reference to Exhibit 10.07 to
          the Registrant's Form 10-Q for the quarter ended June 30, 2003.

10.54     Subordination Agreement dated August 14, 2003 among GP Strategies
          Corporation, Gabelli Funds, LLC, as Agent on behalf of the holders of
          the Company's 6% Conditional Subordinated Notes due 2008 and Wachovia
          Bank, National Association. Incorporated herein by reference to
          Exhibit 10.08 to the Registrant's Form 10-Q for the quarter ended June
          30, 2003.

10.55     Purchase and Sale Agreement dated October 21, 2003 by and between GP
          Strategies Corporation and ManTech International. Incorporated herein
          by reference to Exhibit 10.1 to the Registrant's Form 8-K dated
          October 23, 2003.

10.56     Teaming Agreement dated October 21, 2003 by and between GP Strategies
          Corporation and ManTech International. Incorporated herein by
          reference to Exhibit 10.2 to the Registrant's Form 8-K dated October
          23, 2003.

10.57     $5,250,955 Promissory Note dated October 21, 2003 of GP Strategies
          Corporation. Incorporated herein by reference to Exhibit 10.3 of the
          Registrant's Form 8-K dated October 23, 2003.

10.58     Management Service Agreement dated January 1, 2004 between the
          Registrant and GSE Systems, Inc. Incorporated herein by reference to
          Exhibit 10.60 of the Registrant's Annual Report on Form 10-K for the
          year ended December 31, 2003.

10.59     Form of Management Agreement between the Registrant and National
          Patent Development Corporation. Incorporated herein by reference to
          Exhibit 10.1 of National Patent Development's Corporation Form S-1,
          Registration No. 333-118568.

                                       vi


10.61     Form of Management Agreement between National Patent Development
          Corporation and the Registrant. Incorporated herein by reference to
          Exhibit 10.2. of National Patent Development Corporation's Form S-1,
          Registration No. 333-118568.

10.60     Form of Management Agreement between National Patent Development
          Corporation and the Registrant. Incorporated herein by references to
          Exhibit 10.2 of National Patent Development Corporation's Form S-1,
          Registration No. 333-118568.

10.61     Form of Tax Sharing Agreement between the Registrant and National
          Patent Development Corporation. Incorporated herein by reference to
          Exhibit 10.4 of National Patent Development Corporation's Form S-1,
          Registration No. 333-118568.

10.62     Form of Distribution Agreement between the Registrant and National
          Patent Development Corporation. Incorporated herein by reference to
          Exhibit 2.1 of National Patent Development Corporation's Form S-1,
          Registration No. 333-118568.

14.1      Code of Ethics Policy. Incorporated herein by reference to Exhibit
          14.1 of the Registrant's Annual Report on Form 10-K for the year ended
          December 31, 2003.

18        Not Applicable

19        Not Applicable

20        Not Applicable

21        Subsidiaries of the Registrant**

22        Not Applicable

23        Consent of KPMG LLP, Independent Registered Public Accounting Firm*

23.1      Consent of Eisner LLP, Independent Registered Public Accounting Firm*

28        Not Applicable

31.1      Certification of Chief Executive Officer**

31.2      Certification of Chief Financial Officer**

32.1      Certification Pursuant to Section 18 U.S.C. Section 1350 **

*  Filed herewith.

**Previously Filed

                                       vii