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

                                   FORM 10-QSB

(Mark One)

|X|  Quarterly report under Section 13 or 15(d) of the Securities Exchange Act
     of 1934 

         For the quarterly period ended June 30, 2005


[ ]  Transition report under Section 13 or 15(d) of the Exchange Act
     For the transition period from _____________ to _____________


                        Commission File Number 000-50781


                        Arpeggio Acquisition Corporation
                        --------------------------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)


           Delaware                                              20-0953973
           --------                                              ----------
(State or other Jurisdiction of                               (I.R.S. Employer
Incorporation or Organization)                               Identification No.)


            10 East 53rd Street, 36th Floor, New York, New York 10022
            ---------------------------------------------------------
                     (Address of Principal Executive Office)


                                 (212) 319-7676
                                 --------------
                (Issuer's Telephone Number, Including Area Code)

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

     As of August 11, 2005, 8,300,000 shares of common stock, par value $.0001
per share, were issued and outstanding.

     Transitional Small Business Disclosure Format (check one): Yes [ ] No [X]



                                                                          Page
                                                                          ----
Part I:  Financial Information:

  Item 1 - Financial Statements (Unaudited):

    Balance Sheets                                                          3

    Statements of Operations                                                4

    Statement of Stockholders' Equity                                       5

    Statements of Cash Flows                                                7

    Summary of Significant Accounting Policies                              9

    Notes to Financial Statements                                          10

  Item 2 - Management's Discussion and Analysis or Plan of Operation       14

  Item 3 - Controls and Procedures                                         15

Part II.  Other Information

  Item 2 - Changes in Securities and Small Business Issuer Purchases
           of Equity Securities                                            16

  Item 6 - Exhibits                                                        16

Signatures                                                                 17


                                        2



                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                                  BALANCE SHEETS
--------------------------------------------------------------------------------

<TABLE>

                                                               June 30,
                                                                 2005          December 31,
                                                              (unaudited)         2004
-------------------------------------------------------------------------------------------
                                                                        
ASSETS
Current assets:
  Cash and cash equivalents                                   $    991,355    $  1,219,597
  U.S. Government Securities held in Trust Fund (Note 2)        36,077,888      35,634,814
  Accrued interest receivable, Trust Fund (Note 2)                   1,666           6,294
  Prepaid expenses                                                       0          42,500
                                                              ------------    ------------
    Total current assets                                        37,070,909      36,903,205
                                                              ------------    ------------
    Total assets                                              $ 37,070,909    $ 36,903,205
                                                              ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accrued expenses                                                   6,128           8,757
  Income tax payable                                          $     74,170    $     26,922
                                                              ------------    ------------
    Total current liabilities                                       80,298          35,679
                                                              ------------    ------------
Common stock, subject to possible conversion,
  1,359,320 shares at conversion value (Note 2)                  7,212,303       7,124,657
                                                              ------------    ------------
Commitment (Note 5)

Stockholders' equity (Notes 2, 3, 6 and 7)
  Preferred stock, $.0001 par value, Authorized
    1,000,000 shares; none issued
  Common stock, $.0001 par value
    Authorized 30,000,000 shares; Issued and outstanding
      8,300,000 shares (which includes 1,359,320 subject
      to possible conversion)                                          830             830
  Additional paid-in capital                                    29,583,967      29,671,613
  Retained earnings accumulated during development stage           193,511          70,426
                                                              ------------    ------------
    Total stockholders' equity                                  29,778,308      29,742,869
                                                              ------------    ------------
Total liabilities and stockholders' equity                    $ 37,070,909    $ 36,903,205
                                                              ============    ============
</TABLE>


         See accompanying summary of significant accounting policies and
                    notes to unaudited financial statements.


                                        3



                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                            STATEMENTS OF OPERATIONS (UNAUDITED)
--------------------------------------------------------------------------------

<TABLE>


                                                           Period from                          Period from
                                          Three months    April 2, 2004      Six months        April 2, 2004
                                              ended       (inception) to        ended         (inception) to
                                          June 30, 2005   June 30, 2004     June 30, 2005      June 30, 2005
-------------------------------------------------------------------------------------------------------------
                                                                                       
Expenses:
  General and administrative
    expenses (Note 5)                      $ (148,909)      $   (3,489)       $ (204,091)        $ (362,730)
                                           ----------       ----------        ----------         ----------
  Operating loss                             (148,909)          (3,289)         (204,091)          (362,730)
                                           ----------       ----------        ----------         ----------
  Interest income                             248,551               --           447,246            744,028
                                           ----------       ----------        ----------         ----------
Net income before provision for
  income taxes                                 99,642           (3,489)          243,155            381,298
                                           ----------       ----------        ----------         ----------
Provision for income
  taxes (Note 8)                              (72,711)              --          (120,070)          (187,787)
                                           ----------       ----------        ----------         ----------
Net income                                     26,931           (3,489)          123,085            193,511
                                           ----------       ----------        ----------         ----------
Accretion of Trust Fund relating
  to common stock subject to
  possible conversion                         (48,798)              --           (87,646)
                                           ----------       ----------        ----------
Net income (loss) attributable
  to other common stockholders               $(21,867)      $   (3,489)       $   35,439
                                           ----------       ----------        ----------
Basic and fully diluted
  Income/(loss) per share                       (0.00)           (0.00)             0.00
                                           ----------       ----------        ----------
Weighted average common
  shares outstanding                        8,300,000        1,576,404         8,300,000
                                           ----------       ----------        ----------
</TABLE>


         See accompanying summary of significant accounting policies and
                    notes to unaudited financial statements.


                                        4



                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                   STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)

<TABLE>

                                                                                                        Retained earnings
                                                                                            Additional    accumulated
                                                Preferred Stock          Common Stock        Paid-In       during the
                                               Shares      Amount     Shares      Amount     Capital   development stage     Total
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Balance, April 2, 2004 (inception)                ---    $    ---       ---     $    ---    $   ---       $    ---         $    ---

Issuance of common stock to
  initial stockholders                            ---         ---    1,500,000       150       24,850          ---           25,000

Sale of 6,800,000 units and underwriter's
  options, net of underwriters' discount and
  offering expenses (includes 1,359,320 shares
  subject to possible conversion)                 ---         ---    6,800,000       680   29,838,888          ---       29,839,568


Accretion of Trust Fund relating to common
  stock subject to possible conversion                                                       (192,125)                     (192,125)

Net income for the period                         ---         ---       ---          ---        ---         70,426           70,426

------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2004                        ---         ---    8,300,000  $    830  $29,671,613     $ 70,426      $29,742,869
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                        5

                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                         STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)-CONTINUED
--------------------------------------------------------------------------------
<TABLE>

                                                                                                        Retained earnings
                                                                                            Additional    accumulated
                                                Preferred Stock          Common Stock        Paid-In       during the
                                               Shares      Amount     Shares      Amount     Capital   development stage     Total
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        

Accretion of Trust Fund relating to
  common stock subject to possible
  conversion                                                                                  (87,646)                      (87,646)

Net income for the period (unaudited)             ---         ---          ---      ---           ---      123,085          123,085
                                                          
------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 2005 (unaudited)                ---      $  ---    8,300,000  $   830   $29,583,967     $193,511      $29,778,308
                                                                     =========  =======   ===========     ========      ===========
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>                                                  
                                                     

         See accompanying summary of significant accounting policies and
                    notes to unaudited financial statements.



                                        6


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                             STATEMENT OF CASH FLOWS (UNAUDITED)
--------------------------------------------------------------------------------

<TABLE>

                                                                             Six months         April 2, 2004
                                                                               ended           (inception) to
                                                                           June 30, 2005        June 30, 2004
--------------------------------------------------------------------------------------------------------------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                               $    123,085         $     (3,489)
  Adjustments to reconcile net income to net cash used in
    operating activities:

  Gain on maturity of U.S. Government Securities
    held in Trust Fund                                                         (438,895)                  --

    Changes in operating assets
    (Decrease) increase in prepaid expenses                                      42,500                   --
    (Decrease) increase in accrued interest receivable                            4,627                   --
    (Decrease) increase in income tax payable                                    47,248                   --
    Increase in accrued expenses                                                 (2,628)              74,491
                                                                          -------------        -------------
      Net cash used in operating activities                                    (224,064)             (71,002)
                                                                          -------------        -------------
CASH FLOWS FROM INVESTING ACTIVITIES

  Purchases of U.S. Government Securities held in Trust Fund                (71,905,179)         (35,352,000)
  Maturity of U.S. Government Securities held in Trust Fund                  71,904,000                   --
                                                                          -------------        -------------
    Net cash used in investing activities                                        (4,179)         (35,352,000)

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from public offering of 6,800,000 units net                               --           36,772,000
  Proceeds from issuance of common stock to initial stockholders                     --               25,000
  Proceeds from underwriter's option                                                 --                   --
  Proceeds from note payable, stockholder                                            --               77,500
  Repayment of note payable, stockholder                                             --                   --
                                                                          -------------        -------------
    Net cash provided by financing activities                                         0           36,874,500

Net increase (decrease) in cash and cash equivalents                           (228,243)           1,593,502
                                                                          -------------        -------------
Cash and cash equivalents at beginning of the period                          1,219,597                   --
Cash and cash equivalents at end of the period                            $     991,354        $   1,593,502
                                                                          -------------        -------------
Supplemental disclosure from cash flow information:
    Cash paid during the period for income taxes                          $      54,657        $           0
                                                                          -------------        -------------
Supplemental disclosure of non-cash activity:
Accretion of trust fund relating to common stock
  subject to possible conversion                                          $     (87,646)       $           0
                                                                          -------------        -------------
</TABLE>

         See accompanying summary of significant accounting policies and
                     notes to unaudited financial statement


                                        7


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                 STATEMENT OF CASH FLOWS (UNAUDITED) - CONTINUED
--------------------------------------------------------------------------------
<TABLE>

                                                                         April 2, 2004         Three months 
                                                                        (inception) to             ended     
                                                                         June 30, 2005         June 30, 2005
------------------------------------------------------------------------------------------------------------
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                          $     193,511          $     26,931
    Adjustments to reconcile net income to net cash used in
      operating activities:

      Gain on maturity of U.S. Government Securities
        held in Trust Fund                                                   (721,709)             (246,709)

      Changes in operating assets
      (Decrease) increase in prepaid expenses                                       0                21,250
      (Decrease) increase in accrued interest receivable                       (1,667)                3,487
      (Decrease) increase in income tax payable                                74,170                58,527
      Increase in accrued expenses                                              6,129                (6,668)
                                                                        -------------          -------------
        Net cash used in operating activities                                (449,566)             (143,182)
                                                                        -------------          -------------
CASH FLOWS FROM INVESTING ACTIVITIES

  Purchases of U.S. Government Securities held in Trust Fund             (142,893,179)          (36,077,888)
  Maturity of U.S. Government Securities held in Trust Fund               107,537,000            36,077,000
                                                                        -------------          -------------
    Net cash used in investing activities                                 (35,356,179)                 (888)

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from public offering of 6,800,000 units net                     36,772,000                    --
  Proceeds from issuance of common
    stock to initial stockholders                                              25,000                    --
  Proceeds from option                                                            100                    --
  Proceeds from note payable, stockholder                                      77,500                    --
  Repayment of note payable, stockholder                                      (77,500)                   --
                                                                        -------------          -------------
    Net cash provided by financing activities                              36,797,100                     0

Net increase in cash and cash equivalents                                     991,355              (144,070)
                                                                        -------------          -------------
Cash and cash equivalents at beginning of the period                               --             1,135,425
Cash and cash equivalents at end of the period                          $     991,355          $    991,355
                                                                        -------------          -------------
Supplemental disclosure from cash flow information:
    Cash paid during the period for income taxes                        $      73,144          $     14,184
                                                                        -------------          -------------
Supplemental disclosure of non-cash activity:
Accretion of trust fund relating to common stock subject
  to possible conversion                                                $    (279,771)         $    (48,798)
                                                                        -------------          -------------
</TABLE>


         See accompanying summary of significant accounting policies and
                     notes to unaudited financial statements


                                        8


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
--------------------------------------------------------------------------------

CASH AND CASH EQUIVALENTS     The Company considers all highly liquid
                              investments with original maturities of three
                              months or less to be cash equivalents.

INCOME TAXES                  The Company follows Statement of Financial
                              Accounting Standards No. 109 ("SFAS No. 109"),
                              "Accounting for Income Taxes" which is an asset
                              and liability approach that requires the
                              recognition of deferred tax assets and liabilities
                              for the expected future tax consequences of events
                              that have been recognized in the Company's
                              financial statements or tax returns.

INCOME PER SHARE              Basic income per share is calculated by dividing
                              net income by the weighted average number of
                              common shares outstanding during the period. No
                              effect has been given to potential issuances of
                              common stock from warrants or the underwriter
                              option in the diluted computation, as their effect
                              would not be dilutive.

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

RECLASSIFICATION              Certain items have been reclassified from prior
                              periods to conform with current period
                              presentation.


                                        9


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                         NOTES TO UNAUDITED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

1.  BASIS OF PRESENTATION     The accompanying financial statements are
                              unaudited and have been prepared in accordance
                              with accounting principles generally accepted in
                              the United States of America for interim financial
                              information and with the instructions to Form
                              10-QSB. Accordingly, certain information and
                              footnote disclosures normally included in
                              financial statements prepared in accordance with
                              accounting principles generally accepted in the
                              United States have been omitted pursuant to such
                              rules and regulations. These financial statements
                              should be read in conjunction with the Company's
                              audited financial and related disclosures for the
                              period ended December 31, 2004 included in the
                              Company's Form 10-KSB.

                              In the opinion of management, all adjustments
                              (consisting primarily of normal accruals) have
                              been made that are necessary to present fairly the
                              financial position of the Company. Operating
                              results for the interim period presented are not
                              necessarily indicative of the results to be
                              expected for a full year.

2.  ORGANIZATION AND
    BUSINESS OPERATIONS       The Company was incorporated in Delaware on April
                              2, 2004 as a blank check company, the objective of
                              which is to acquire an operating business in the
                              United States or Canada. The Company's initial
                              stockholders purchased 1,500,000 common shares,
                              $.0001 par value, for $25,000 on April 2, 2004.

                              On June 30, 2004, the Company consummated an
                              Initial Public Offering ("Offering") and raised
                              net proceeds of $36,772,000 which is discussed in
                              Note 3. The Company's management has broad
                              discretion with respect to the specific
                              application of the net proceeds of this Offering,
                              although substantially all of the net proceeds of
                              this Offering are intended to be generally applied
                              toward consummating a business combination with a
                              operating business in the United States or Canada
                              ("Business Combination"). Furthermore, there is no
                              assurance that the Company will be able to
                              successfully effect a Business Combination. As of
                              June 30, 2005, an amount of $36,079,554 (which
                              includes accrued interest of $1,666) is being held
                              in an interest bearing trust account ("Trust
                              Fund") until the earlier of (i) the consummation
                              of its first Business Combination or (ii)
                              liquidation of the Company. Under the agreement
                              governing the Trust Fund, funds will only be
                              invested in United Stated government securities
                              (treasury bills) with a maturity of 180 days or
                              less. The remaining net proceeds (not held in
                              trust) may be used to pay for business, legal and
                              accounting due diligence on prospective
                              acquisitions and continuing general and
                              administrative expenses.

                              The Company, after signing a definitive agreement
                              for the acquisition of a target business, will
                              submit such transaction for stockholder approval.
                              In the event that public stockholders owning 20%
                              or more of the shares sold in the Offering vote
                              against the Business Combination and exercise
                              their redemption rights described below, the
                              Business Combination will not be consummated. All
                              of the


                                       10


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                         NOTES TO UNAUDITED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

                              Company's stockholders prior to the Offering,
                              including all of the officers and directors of the
                              Company ("Initial Stockholders"), have agreed to
                              vote their 1,500,000 founding shares of common
                              stock in accordance with the vote of the majority
                              in interest of all other stockholders of the
                              Company ("Public Stockholders") with respect to
                              any Business Combination. After consummation of
                              the Company's Business Combination, these voting
                              safeguards will no longer be applicable.

                              With respect to a Business Combination, which is
                              approved and consummated, any Public Stockholder
                              who voted against the Business Combination may
                              demand that the Company convert his shares. The
                              per share conversion price will equal the amount
                              in the Trust Fund as of the record date for
                              determination of stockholders entitled to vote on
                              the Business Combination divided by the number of
                              shares of common stock held by Public Stockholders
                              at the consummation of the Offering. Accordingly,
                              Public Stockholders holding 19.99% of the
                              aggregate number of shares owned by all Public
                              Stockholders may seek conversion of their shares
                              in the event of a Business Combination. Such
                              Public Stockholders are entitled to receive their
                              per share interest in the Trust Fund computed
                              without regard to the shares held by Initial
                              Stockholders. In this respect, $7,212,303 and
                              $7,124,657 (which includes accretion in Trust
                              Fund) has been classified as common stock subject
                              to possible conversion at June 30, 2005 and
                              December 31, 2004, respectively.

                              The Company's Certificate of Incorporation
                              provides for mandatory liquidation of the Company,
                              without stockholder approval, in the event that
                              the Company does not consummate a Business
                              Combination within 18 months from the date of the
                              consummation of the Offering (such date would be
                              December 31, 2005), or 24 months from the
                              consummation of the Offering if certain extension
                              criteria have been satisfied. In the event of
                              liquidation, it is likely that the per share value
                              of the residual assets remaining available for
                              distribution (including Trust Fund assets) will be
                              less than the initial public Offering price per
                              share in the Offering due to costs related to the
                              Offering (assuming no value is attributed to the
                              warrants contained in the Units in the Offering
                              discussed in Note 3).

3.  OFFERING                  The Company sold 6,800,000 units ("Units") in the
                              Offering, which includes the 800,000 Units subject
                              to the underwriters' over allotment option. Each
                              Unit consists of one share of the Company's common
                              stock, $.0001 par value, and two Redeemable Common
                              Stock Purchase Warrants ("Warrants"). Each Warrant
                              will entitle the holder to purchase from the
                              Company one share of common stock at an exercise
                              price of $5.00 commencing the later of the
                              completion of a Business Combination with a target
                              business or one year from the effective date of
                              the Offering and expiring four years from the
                              effective date of the Offering. The Warrants will
                              be redeemable at a price of $.01 per Warrant upon
                              30 days notice after the Warrants become
                              exercisable, only in the event that the last sale
                              price of the common stock is at least $8.50 per
                              share for any 20 trading days


                                       11



                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                         NOTES TO UNAUDITED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

                              within a 30 trading day period ending on the third
                              day prior to date on which notice of redemption is
                              given. In connection with this Offering, the
                              Company issued an option for $100 to the
                              representative of the underwriters to purchase
                              300,000 units at an exercise price of $9.90 per
                              Unit. In addition, the warrants underlying such
                              Units are exercisable at $6.25 per share.

4.  NOTES PAYABLE,
    STOCKHOLDER               The Company issued a $70,000 unsecured
                              non-interest bearing promissory note to a
                              stockholder on April 14, 2004. The stockholder
                              advanced additional amounts aggregating $7,500
                              through June 30, 2004. The note and advance were
                              paid in full on July 1, 2004 from the net proceeds
                              of the Offering.

5.  COMMITMENT                The Company presently occupies office space
                              provided by an affiliate of an Initial
                              Stockholder. Such affiliate has agreed that, until
                              the acquisition of a target business by the
                              Company, it will make such office space, as well
                              as certain office and secretarial services,
                              available to the Company, as may be required by
                              the Company from time to time. The Company pays
                              such affiliate $7,500 per month for such services
                              commencing on June 24, 2004, the effective date of
                              the Offering. Approximately, $22,500 for the
                              three-month period ended June 30, 2005, $1,750 for
                              the period from April 2, 2004 (inception) to June
                              30, 2004, $45,000 for the six-month period ended
                              June 30, 2005 and $91,750 for the period from
                              April 2, 2004 (inception) to June 30, 2005 is
                              included in general and administrative for such
                              services.

6.  PREFERRED STOCK           The Company is authorized to issue 1,000,000
                              shares of preferred stock with such designations,
                              voting and other rights and preferences as may be
                              determined from time to time by the Board of
                              Directors.

7.  COMMON STOCK              The Company's Board of Directors authorized a 1.2
                              to one forward stock split of its common stock on
                              May 25, 2004. All references in the accompanying
                              financial statements to the numbers of shares have
                              been retroactively restated to reflect the
                              transaction.

                              At June 30, 2005, there were 14,500,000 shares of
                              common stock reserved for issuance upon exercise
                              of redeemable warrants and underwriters' unit
                              purchase option.


                                       12



                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                         NOTES TO UNAUDITED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

8.  INCOME TAXES              Provision for income taxes consist of:


                                                                 For the Period
                                                For the three     from April 2,
                                                months ended    2004 (inception)
                                                June 30, 2005   to June 30, 2005

                              Current:
                                Federal            $  57,855          $  89,479
                                State and local       14,856             98,308
                                                   ---------          ---------
                                                   $  72,711          $ 187,787
                                                   =========          =========


                                                For the Period
                                                 from April 2,     For the six
                                               2004 (inception)    months ended
                                               to June 30, 2004   June 30, 2005

                              Current:
                                Federal            $       0          $  70,870
                                State and local            0             49,200
                                                   ---------          ---------
                                                   $       0          $ 120,070
                                                   =========          =========


                                       13



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

The following discussion should be read in conjunction with the Company's
Financial Statements and footnotes thereto contained in this report.

FORWARD LOOKING STATEMENTS

     The statements discussed in this Report include forward looking statements
that involve risks and uncertainties, including other risks detailed from time
to time in the Company's reports filed with the Securities and Exchange
Commission.

PLAN OF OPERATIONS

     We were formed on April 2, 2004 to serve as a vehicle to effect a merger,
capital stock exchange, asset acquisition or other similar business combination
with an operating business. We intend to utilize cash derived from the proceeds
of our recently completed public offering, our capital stock, debt or a
combination of cash, capital stock and debt, in effecting a business
combination.

     Net Income for the three months ended June 30, 2005 of $26,931 consisted of
interest income on the Trust Fund investment of $244,110, interest on cash and
cash equivalents of $4,441 offset by general and administrative expenses of
$22,500 for a monthly administrative services agreement, $71,604 for
professional fees (including $45,000 for the due diligence of a potential target
company), $21,250 for officer liability insurance, $2,700 for travel, $72,711
for income taxes and $30,854 for other expenses (including $10,331 in Franchise
Tax).

     Net loss for the period from April 2, 2004 (inception) to June 30, 2004 of
$3,489 consisted of general and administrative expenses of $3,489.

     Net Income for the six months ended June 30, 2005 of $123,085 consisted of
interest income on the Trust Fund investment of $438,447, interest on cash and
cash equivalents of $8,799 offset by general and administrative expenses of
$45,000 for a monthly administrative services agreement, $73,685 for
professional fees (including $45,000 for the due diligence of a potential target
company), $42,500 for officer liability insurance, $5,879 for travel, $120,070
for income taxes and $37,027 for other expenses (including $10,331 in Franchise
Tax).

     Net Income for the period from April 2, 2004 (inception) to June 30, 2005
of $193,511 consisted of interest income on the Trust Fund investment was
$727,555, interest on cash and cash equivalents of $16,473 offset by general and
administrative expenses of $91,750 for a monthly administrative services
agreement, $83,699 for professional fees (including $45,000 for the due
diligence of a potential target company), $85,000 for officer liability
insurance, $19,629 for travel, $187,787 for income taxes and $82,651 for other
expenses (including $36,184 in franchise tax).

     We consummated our initial public offering on June 30, 2004. Gross proceeds
from our initial public offering, including the full exercise of the
underwriters' over-allotment option, were $40,800,000. After deducting offering
expenses of $1,580,000 including $1,080,000 evidencing the underwriters'
non-accountable expense allowance of 3% of the gross proceeds, and underwriting
discounts of $2,448,000, net proceeds were $36,772,000. Of this amount,
$35,352,000 was placed in trust and the remaining proceeds are available to be
used to provide for business, legal and accounting due diligence on prospective
acquisitions and continuing general and administrative expenses. We will use
substantially all of the net proceeds of this offering to acquire a target
business, including identifying and evaluating prospective


                                       14


acquisition candidates, selecting the target business, and structuring,
negotiating and consummating the business combination. To the extent that our
capital stock is used in whole or in part as consideration to effect a business
combination, the proceeds held in the trust fund as well as any other net
proceeds not expended will be used to finance the operations of the target
business. We believe that we have sufficient available funds outside of the
trust fund to operate through June 30, 2006, assuming that a business
combination is not consummated during that time. Over this time period, we
anticipate approximately $180,000 of expenses for legal, accounting and other
expenses related to the due diligence investigations, structuring and
negotiating of a business combination, $180,000 for the administrative fee
payable to Crescendo Advisors II LLC ($7,500 per month for two years), $150,000
of expenses for the due diligence and investigation of a target business,
$40,000 of expenses in legal and accounting fees relating to our SEC reporting
obligations and $870,000 for general working capital that will be used for
miscellaneous expenses and reserves, including approximately $115,000 for
director and officer liability insurance premiums. We do not believe we will
need to raise additional funds following this offering in order to meet the
expenditures required for operating our business. However, we may need to raise
additional funds through a private offering of debt or equity securities if such
funds are required to consummate a business combination that is presented to us.
We would only consummate such a fund raising simultaneously with the
consummation of a business combination.

     Commencing June 24, 2004, we pay Crescendo Advisors II LLC, an affiliate of
Eric S. Rosenfeld, our chairman of the board, chief executive officer and
president, a monthly fee of $7,500 for general and administrative services. In
April and May 2004, Mr. Rosenfeld advanced an aggregate of $77,500 to us, on a
non-interest bearing basis, for payment of offering expenses on our behalf. This
amount was repaid in July 2004 out of the proceeds of our initial public
offering.

ITEM 3. CONTROLS AND PROCEDURES.

     An evaluation of the effectiveness of our disclosure controls and
procedures as of June 30, 2005 was made under the supervision and with the
participation of our management, including our chief executive officer and chief
financial officer. Based on that evaluation, they concluded that our disclosure
controls and procedures are effective as of the end of the period covered by
this report to ensure that information required to be disclosed by us in reports
that we file or submit under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported within the time periods specified in
Securities and Exchange Commission rules and forms. During the most recently
completed fiscal quarter, there has been no significant change in our internal
control over financial reporting that has materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.



                                       15



                                    PART II.

                                OTHER INFORMATION

ITEM 2: CHANGES IN SECURITIES AND SMALL BUSINESS ISSUER PURCHASES OF EQUITY
SECURITIES

     On June 30, 2004, we closed our initial public offering of 6,800,000 Units,
including 800,000 Units issued upon exercise of the underwriters' over-allotment
option, with each Unit consisting of one share of our common stock and two
warrants, each to purchase one share of our common stock at an exercise price of
$5.00 per share. The Units were sold at an offering price of $6.00 per Unit,
generating gross proceeds of $40,800,000. The representative of the underwriters
in the offering was EarlyBirdCapital, Inc. The securities sold in the offering
were registered under the Securities Act of 1933 on a registration statement on
Form S-1 (No. 333-114816). The Securities and Exchange Commission declared the
registration statement effective on June 24, 2004.

     We paid a total of $2,448,000 in underwriting discounts and commissions,
and approximately $1,580,000 has been paid for costs and expenses related to the
offering, including $1,080,000 for the underwriters' non-accountable expense
allowance of 3% of the gross proceeds.

     After deducting the underwriting discounts and commissions and the offering
expenses, the total net proceeds to us from the offering were $36,772,000, of
which $35,352,000 was deposited into a trust fund and the remaining proceeds are
available to be used to provide for business, legal and accounting due diligence
on prospective business combinations and continuing general and administrative
expenses. Through June 30, 2005, we have used approximately $428,645 of cash for
operating expenses and $77,500 to repay advances made to us by one of our
initial stockholders.

ITEM 6: EXHIBITS

     (a)  Exhibits:

          31.1 - Section 302 Certification by CEO

          31.2 - Section 302 Certification by CFO

          32.1 - Section 906 Certification by CEO

          32.2 - Section 906 Certification by CFO



                                       16


                                   SIGNATURES

     In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                            ARPEGGIO ACQUISITION CORPORATION

Dated:  August 11, 2005
                                            /s/ Eric S. Rosenfeld
                                            ---------------------
                                            Eric S. Rosenfeld
                                            Chairman of the Board, Chief
                                            Executive Officer and President



                                            /s/ Arnaud Ajdler
                                            -----------------
                                            Arnaud Ajdler
                                            Chief Financial Office and Secretary



                                       17