UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K/A
                                (Amendment No.1)

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

                   For the Fiscal Year Ended December 31, 2003
                                       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)

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

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. /x/

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

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, 2003 was approximately $68,737,653.

The number of shares outstanding of each of the Registrant's Common Stock and
Class B Stock as of March 15, 2004:

              Class                                           Outstanding

Common Stock, par value $.01 per share                    16,391,006 shares
Class B Capital Stock, par value $.01 per share            1,200,000 shares





                                EXPLANATORY NOTE


         We are filing this Amendment No. 1 to our Annual Report on Form 10-K
for the year ended December 31, 2003 as filed with the Securities and Exchange
Commission ("SEC") on April 14, 2004. This Amendment corrects certain numerical
errors and also includes the information required by Part III of Form 10-K.

         The following describes the corrections made in the Annual Report on
Form 10-K/A Amendment No. 1 for numerical errors contained in the Form 10-K as
originally filed:

         "Item 7- Management's Discussion and Analysis of Financial Condition
and Results of Operations, Liquidity and capital resources." We have corrected
the first sentence in the second paragraph of "Liquidity and capital resources"
relating to working capital to indicate that the Company's working capital
increased by $17,218,000 from $780,000 to $17,998,000 instead of $179,998,000.
The correct amount of $17,998,000 for working capital was disclosed in "Item 6
-Selected Financial Data" in the Form 10-K as originally filed.

         "Item 8- Financial Statements and Supplementary Data - Note 8, Long
term debt". The caption in the table has been corrected to provide the headings
2003 and 2002 instead of 2002 and 2001. In Note 8(g), the Aggregate annual
maturities of long-term debt for the years 2005 and 2006, respectively, have
been corrected to $742 and $1,444, respectively, from $467 and $1,719,
respectively.

         "Item 8 -Financial Statements and Supplementary Date - Note 16
Commitments and contingencies." Note 16(c) relating to the guarantee of Five
Star's warehouse and equipment leases has been corrected to $1,347,000 per year
for warehouse leases and $116,000 for equipment leases from $1,589,000 and
$455,000, respectively.

         Except for the inclusion of Part III information and the numerical
corrections referred to above, this Amendment does not change any other portion
of the Form 10-K as originally filed with the SEC.







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

RESULTS OF OPERATIONS

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.

General Physics operates in two segments: the Manufacturing & Process Segment
and the IT Segment. The Company has a third segment, Optical Plastics (MXL),
which manufactures molded and coated optical products. During the fourth quarter
of 2003 due to the Company's acquisition of additional shares of GSE, bringing
its ownership to 58%, GSE will be consolidated into the Company's consolidated
financial statements as the Company's new Simulation Segment effective October
23, 2003. Also during the fourth quarter of 2003 due to the Company's
acquisition of additional shares of Five Star, bringing its ownership to 54%,
Five Star will be consolidated into the Company's consolidated financial
statements as the Company's new Home Improvement Distribution Segment effective
October 8, 2003. The Company also holds investments in a publicly held company,
Millennium Cell, Inc. ("Millennium"), and in a private company, Valera
Pharmaceuticals (formerly Hydro Med Sciences) ("Valera"), and owns certain real
estate.

Spin-off of National Patent Development Corporation

In July 2002, the Company announced that it was actively considering a spin-off
of certain of its non-core assets into a separate corporation to be named
National Patent Development Corporation ("NPDC"). The spin-off, when effective,
will result in the Company being separated into two independent, publicly-held
companies. GP Strategies will own and operate the manufacturing & process
business and information technology business through its subsidiary, General
Physics Corporation, and retain the 58% interest in GSE. NPDC will own and
operate the optical plastics business through its subsidiary, MXL, and will own
the 54% interest in Five Star and certain other non-core assets.

On November 14, 2002, the Company filed a ruling request with the Internal
Revenue Service (the "IRS"), which enables the Company to do a tax-free spin-off
of certain non-core assets, including MXL and Five Star. Each holder of the
Company's common stock would receive one share of NPDC common stock for each
share of the Company's common stock held and each holder of the Company's Class
B capital stock would receive one share of NPDC common stock for each share of
Class B capital stock held. On March 21, 2003, the IRS issued a favorable tax



ruling for the spin-off. On February 12, 2004 the Company filed documents with
the Securities and Exchange Commission relating to the proposed spin-off and the
Company anticipates that the spin-off will occur at the conclusion of the SEC
review process.

The spin-off is expected to result in several benefits to the Company and its
shareholders. By engaging in the spin-off, the Company would improve its access
to capital and significantly improve its borrowing capacity, thereby satisfying
its need 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 for both companies and making the stock of each more
attractive as currency for future acquisitions. The spin-off will provide NPDC's
management with increased strategic flexibility and decision-making power to
realize significant growth opportunities. Having a separate management and
ownership structure for NPDC will provide equity based compensation that is more
closely related to the business in which its employees work.

Acquisitions

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%, and as a result, effective October 23,
2003, GSE is consolidated in the Company's financial statements.
The consideration paid to ManTech by the Company consisted of a five-year 5%
note of $5,250,955 (the "ManTech Note") due in full in October 2008.

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. In
December 2003, John Moran, an executive of the Company with experience in both
the power industry and simulation technology, was elected Chief Executive
Officer of GSE by GSE's Board of Directors. In addition GSE restructured its
Power Simulation Business in order to reduce expenses and focus on business
development. Several operating personnel were terminated in the fourth quarter,
and GSE entered into a Management Services Agreement with the Company effective
January 1, 2004 pursuant to which GSE outsourced most of its corporate functions
to the Company and General Physics and terminated most of its corporate staff.
GSE recognized $256,000 of severance expense in connection with this
transaction. 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 agreement can be renewed for successive one-year terms.
GSE reorganized, creating a dedicated worldwide business development
organization under the direction of one manager, and consolidating all of its
worldwide operations under another manager. To maintain its capability to
fulfill customer orders, GSE strengthened and expanded its relationships with
international partners to provide the necessary workforce augmentation.




On October 8, 2003, the Company converted $500,000 principal amount of the
$3,500,000 Senior Unsecured 8% Note due June 30, 2005, as amended, (the "Five
Star Note") of Five Star into 2,000,000 shares of Five Star common stock (the
"Five Star Acquisition"). The Five Star Acquisition increased the Company's
ownership in Five Star from approximately 48% to approximately 54% of the
outstanding Five Star common stock. As a result, effective October 8, 2003 Five
Star is consolidated in the Company's financial statements. In addition, the
Company continues to own the remaining $2.8 million principal amount of the Five
Star Note, the balance of which decreased in 2003 due to repayments of
$1,000,000 prior to the Five Star Acquisition, $500,000 due to the conversion of
principal to common stock in the Five Star Acquisition and a $200,000 repayment
subsequent to the Five Star Acquisition. The Five Star Acquisition occurred
because the Company believed that the common stock of Five Star represented an
attractive investment opportunity based on its valuation at that time.

Operating Highlights

In 2003, the Company had a loss before income taxes and minority interests of
$7,420,000 compared to a loss before income taxes of $6,047,000 in 2002. The
decrease in income before income taxes in 2003, as compared to 2002, was
primarily due to the following factors: (i) executive incentive bonuses of
$3,000,000, (ii) lower gains on sales of marketable securities by $1,421,000,
(iii) increased interest expense due to a write-off of deferred financing costs
of $860,000 and (iv) non-cash debt conversion expense of $622,000. These items
were partially offset by non-cash gain of $1,436,000 (due to a valuation
adjustment to the liability for the warrant to purchase Company Common Stock
issued in connection with the Gabelli Note and Warrant Purchase Agreement) (see
below), as well as increased operating profit from the consolidation of GSE and
Five Star, following the GSE and Five Star Acquisitions in the fourth quarter of
2003 of $358,000 and $333,000 respectively.

In 2003, the Company had a net gain of $846,000 on marketable securities,
primarily relating to the Company's sale of 783,000 shares of Millennium, which
were held as available-for-sale. The Company received gross proceeds of
$1,648,000 from these sales. In addition, the Company recorded a $150,000 credit
to compensation expense related to the GP Strategies Corporation Millennium
Cell, LLC Option Plan (the "Millennium Option Plan") offered to certain of its
employees, which is included as a credit to selling, general and administrative
expense, a $500,000 non-cash gain associated with an option to purchase Valera
Series B preferred stock and a non-cash gain of $1,436,000 due to a valuation
adjustment to the liability for the Gabelli warrant. These items were offset by
restructuring charges of $291,000, primarily attributable to adjustments to the
reserve for lease obligations, and $500,000 equity loss of Valera. The Company
incurred approximately $1,200,000 of legal fees relating to the Company's
ongoing litigation against MCI Communications, Systemhouse and Electronic Data
Systems Corporation, as successor to Systemhouse and incurred costs of
approximately $500,000 in connection with the proposed spin-off of NPDC.

In 2002, the Company had a net gain of $2,267,000 on marketable securities,
primarily relating to the Company's sale of 1,286,000 shares of Millennium,
which were held as available-for-sale. The Company received gross proceeds of
$3,833,000 from these sales. In addition, the Company recorded a $1,211,000



credit to compensation expense related to the Millennium Option Plan offered to
certain of its employees, which is included as a credit to selling, general and
administrative expense, and restructuring charge reversals of $368,000 primarily
relating to favorable settlements on certain lease and contractual obligations.
These items were offset by equity losses of $2,611,000 of which $1,401,000
related to Valera and $1,210,000 to GSE. The Company recorded charges of
approximately $700,000 relating to financial and consulting fees and incurred
approximately $800,000 of legal fees relating to the Company's ongoing
litigation against MCI Communications, Systemhouse and Electronic Data Systems
Corporation, as successor to Systemhouse.

In 2001, the Company had a net gain of $4,294,000 on marketable securities,
primarily relating to the Company's sale of 2,081,000 shares of Millennium,
861,000 of which were trading securities and 1,220,000 of which were available
for sale. The Company received gross proceeds of $14,624,000 from these sales.
In addition, the Company recorded a $2,370,000 credit to compensation expense
related to the Millennium Option Plan, which is included as a credit to selling,
general and administrative expense. The Company had restructuring charge
reversals of $1,174,000 primarily relating to favorable settlements on certain
lease and contractual obligations, offset by an operating loss from Valera of
approximately $3,400,000 and a $320,000 write-down on investments, of which
$200,000 related to Five Star. In addition, the Company recorded charges of
approximately $1,050,000 relating to financial consulting services (of which
$750,000 is a non-cash stock based award) and $400,000 relating to a potential
new credit agreement which was not consummated. The Company also incurred in
excess of $500,000 relating to legal fees relating to the Company's litigation
against MCI Communications Corporation, Systemhouse and Electronic Data System
Corporation, as successor to Systemhouse.



Sales


Years ended December 31, (in thousands)                                  2003             2002          2001
----------------------------------------------------------------- ---------------- ---------------- -----------------
----------------------------------------------------------------- ---------------- ---------------- -----------------
                                                                                              
Manufacturing & Process                                            $127,762           $134,255         $164,361
Information Technology                                                  6,213            7,982           11,061
Simulation                                                              6,059
Optical Plastics                                                        8,613            9,996           11,184
Home Improvement Distribution                                          20,031
Valera                                                                                                        5
----------------------------------------------------------------- ---------------- ---------------- -----------------
----------------------------------------------------------------- ---------------- ---------------- -----------------
                                                                     $168,678         $152,233         $186,611
----------------------------------------------------------------- ---------------- ---------------- -----------------



The  decreased sales of $6,493,000 by the Manufacturing & Process Segment in
2003 were primarily due to the following:

        o A decrease in engineering and
          related services in connection with Liquefied Natural Gas projects.
        o Decreased services provided to nuclear power utilities.
        o A decline in attendance at General Physics Training Institute (GPTI)
          open enrollment courses primarily due to reduced spending on training
          within the automotive industry.
        o A general decline in client spending (and budgets for spending) on
         consulting and training services due to overall economic conditions
         during the past year.


The decline in revenue was partially offset by an increase in revenue from the
United States Army for Domestic Preparedness services for the Department of
Homeland Security.

The decreased sales of $30,106,000 by the Manufacturing & Process Segment in
2002 were primarily attributable to a reduction in sales from the automotive and
e-Learning divisions, as well as from advanced manufacturing clients and reduced
sales from a contract with Westinghouse Savannah River.

The decreased sales of $1,769,000 in the IT Segment in 2003 was primarily due to
the Company focusing on higher margin projects and declining certain work with
lower margins. The decrease in sales of $3,079,000 in the IT Segment in 2002 was
primarily due to the continued downturn in the economy, which caused a reduction
in overall technology spending, including training and consulting.

In 2003, the Optical Plastics Segment (MXL) sales decreased by $1,383,000 or 14%
primarily as a result of a decline in revenue from the discontinuance of a
product line. In 2002 MXL sales decreased by $1,188,000 or 11% primarily due to
the overall downturn in the economy, which caused a reduction in orders from
MXL's most significant customers.

In the fourth quarter of 2003 the Company acquired additional shares of GSE and
Five Star, bringing its ownership to 58% and 54% as of October 23, 2003 and
October 8, 2003 respectively. As a result, sales of GSE and Five Star of
$6,059,000 and $20,031,000, respectively, are included in the Company's
consolidated financial statements. GSE comprises the Company's new Simulation
Segment and Five Star comprises the Company's new Home Improvement Distribution
Segment.


Gross margin


------------------------------------------------------- ----------------------- ---------------------- ----------------------
Years ended December 31, (in thousands)                          2003                   2002                   2001
------------------------------------------------------- ------------ ---------- ----------- ---------- ------------ ---------
                                                                          %                    %                    %
                                                                                                  
Manufacturing & Process                                    $14,240       11.1      $15,158    11.3        $18,551   11.3
Information Technology                                       1,261       20.3          208     2.6          1,781   16.1
Simulation                                                   1,594       27.3
Optical Plastics                                             1,863       21.6        2,099    21.0          2,816   25.2
Home Improvement Distribution                                4,484       22.4
Valera                                                                                                       (571)
------------------------------------------------------- ------------ ---------- ----------- ---------- ------------ ---------
------------------------------------------------------- ------------ ---------- ----------- ---------- ------------ ---------
                                                           $23,442       13.8      $17,465    11.5        $22,577   12.1
------------------------------------------------------- ------------ ---------- ----------- ---------- ------------ ---------


The Manufacturing & Process Segment gross margin of $14,240,000 in 2003
decreased by $918,000 when compared to 2002. This decrease was primarily due to
reduced sales. In addition, the Company experienced a reduction in higher
value-added services primarily provided to customers in the automotive division,
that typically generate higher gross margins. However, the gross margin
percentage for the Manufacturing & Process Segment remained relatively
consistent as a result of the Company's efforts to monitor and control costs.




The gross margin of $15,158,000 by the Manufacturing & Process Segment in 2002,
decreased by $3,393,000 when compared to 2001. This decrease was due to the
continued downturn in the economy as well as a reduction in higher value-added
services primarily provided to customers in the automotive division and advanced
manufacturing clients. Nonetheless, the gross margin percentage for the
Manufacturing & Process Segment remained unchanged as a result of the Company's
efforts to monitor and control costs.

The IT Segment gross margin of $1,261,000 in 2003 increased by $1,053,000 when
compared to 2002. This increase was due to the Company concentrating on higher
gross margin opportunities and cost cutting initiatives. The decrease of
$1,573,000 in the IT Segment gross margin in 2002 compared to 2001 was the
result of the continued downturn in the economy, and primarily due to the
inability to reduce certain overhead costs in proportion to the decline in
sales.

In the fourth quarter of 2003 the Company acquired additional shares of GSE and
Five Star, bringing its ownership to 58% and 54% as of October 23, 2003 and
October 8, 2003 respectively. As a result, gross margins of GSE and Five Star of
$1,594,000 and $4,484,000, respectively, are included in the Company's
consolidated financial statements as part of the new Simulation and Home
Improvement Distribution Segments, respectively.

Selling, general, and administrative expenses

The increase in SG&A of $8,428,000 in 2003 as compared to 2002 was primarily
attributable to the following factors: (i) $1,228,000 and $4,151,000 of SG&A for
GSE and Five Star, respectively, being consolidated in the Company's financial
statements subsequent to the GSE and Five Star Acquisitions, (ii) executive
incentive bonuses of $3,000,000, (iii) a non-cash debt conversion expense of
$622,000, (iv) restructuring charges of $291,000 (as compared to a reversal of
restructuring charges of $368,000 in 2002) and (v) a decrease in the non-cash
credit to compensation expense of $1,061,000, relating to the Millennium Option
Plan. The increase was offset by a decrease in severance and related expense of
$2,089,000 and decrease in rental expense of approximately $540,000 due to the
relocation of the Company's corporate office from New York City to White Plains,
New York.

The decrease in SG&A of $508,000 in 2002 as compared to 2001 was primarily
attributable to a reduction in SG&A expenses of Valera of $2,841,000 due to the
deconsolidation of Valera at December 27, 2001 and goodwill and other intangible
asset amortization expense of $1,410,000, which is not recorded in 2002 in
accordance with SFAS 142, Goodwill and Other Intangible Assets. This decrease
was offset by severance and related expenses of $2,214,000, and a decrease in
the non-cash credit to compensation expense of $1,159,000 relating to the
Millennium Option Plan, due to fluctuations in the share price of Millennium.

Interest expense

Interest expense was $3,625,000 in 2003, $2,770,000 in 2002, and $4,733,000 in
2001. The increase in interest expense in 2003 is primarily due to the write off
of $860,000 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.




The reduction in interest expense in 2002 was attributable to both a decrease in
the Company's outstanding indebtedness and a reduction in variable interest
rates.

Investment and other income (loss) and gains on marketable securities, net,

Years ended December 31, (in thousands)       2003        2002          2001
  Investment and other income, (loss)       $  (49)    $(1,967)         $176
  Gains on marketable securities, net          846       2,267         4,294

The investment and other income (loss) for 2003 was primarily related to
interest income on loans receivable of $424,000, equity income of Five Star of
$190,000 (before its consolidation) and other income of $70,000, offset by an
equity loss of GSE of $733,000 (before its consolidation).

The investment and other income (loss) for 2002 was related to equity losses on
GSE of $1,210,000 and Valera of $1,401,000, and a write-off of an investment of
$153,000 offset by equity income on Five Star of $162,000, $584,000 of interest
income on loans receivable, and $51,000 from other income.

The investment and other income (loss) for 2001 was primarily related to
$701,000 of interest income on loans receivable offset by write downs of
$320,000 based upon the Company's impairment assessment in the carrying value of
the Company's equity investments, a loss of $205,000 from equity investments and
other miscellaneous losses.

The gains on marketable securities, net in 2003 were primarily due to the
Company's disposal of shares of Millennium and Hemispherx Biopharma, Inc. The
gains on marketable securities, net in 2002 and 2001 were primarily due to the
Company's disposal of shares of Millennium.

Valuation adjustment of liability for warrants

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 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 of
$1,436,000 in its December 8, 2003 valuation adjustment of the liability
relating to the GP Warrants using the Black-Scholes model.




Income taxes

Income tax benefit (expense) for 2003, 2002 and 2001 was $(886,000), 819,000 and
$(2,515,000) respectively.
For the year ended December 31, 2003, the current income tax provision of
$1,131,000 represents federal taxes of $39,000, state taxes of $399,000, and
foreign taxes of $693,000. The deferred income tax benefit of $245,000
represents a benefit for the future utilization of a portion of the Company's
foreign net operating loss.

For the year ended December 31, 2002, the current income tax provision
represents state taxes of $370,000, and foreign taxes of $361,000. The deferred
income tax benefit of $1,550,000 primarily represents a benefit relating to the
Company's federal net operating losses.

For the year ended December 31, 2001, the current income tax provision of
$723,000 represents state taxes of $537,000, and foreign taxes of $186,000. The
deferred income tax expense of $1,792,000 represents future estimated federal
and state taxes.

The Company had an effective tax rate of 11.9% for the year ended December 31,
2003. This rate was primarily due to certain nondeductible items, an increase in
the valuation allowance for domestic net operating losses for which no tax
benefit has been provided, and the tax treatment for financial statement
purposes of the sale by the Company in 2003 of certain shares of
available-for-sale securities accounted for pursuant to SFAS No.115 "Accounting
for Certain Investments in Debt and Equity Securities" ("SFAS 115").

The Company had an effective tax rate of 14% for the year ended December 31,
2002. This rate was primarily due to certain nondeductible items, net losses
from foreign operations for which no tax benefit has been provided, and the tax
treatment for financial statement purposes of the sale by the Company in 2002 of
certain shares of available-for-sale securities accounted for pursuant to SFAS
115.

The Company had an effective tax rate of 160% for the year ended December 31,
2001. This rate was primarily due to the tax treatment for financial statement
purposes of the sale by the Company in 2001 of certain shares of
available-for-sale securities accounted for pursuant to SFAS 115.

At December 31, 2003, the Company had a net deferred tax asset of $11,688,000,
which management believes will more likely than not be realized.

Liquidity and capital resources

At December 31, 2003, the Company had cash and cash equivalents totaling
$4,416,000. The Company believes that cash generated from operations, borrowing
availability under the new credit agreement, cash generated from sales of
marketable securities and potential equity financings will be sufficient to fund
the working capital and other requirements of the Company for the foreseeable
future. On February 12, 2004 the Company filed documents with the Securities and
Exchange Commission relating to the proposed spin-off and the Company



anticipates that the spin-off will occur at the conclusion of the SEC review
process. The Company does not believe the spin-off will significantly impact the
Company's liquidity.


For the year ended December 31, 2003, the Company's working capital increased by
$17,218,000 from $780,000 to $17,998,000. As a result of the GSE and Five Star
Acquisitions, GSE and Five Star are now consolidated in the Company's financial
statements which increased working capital by $2,449,000 and $6,217,000,
respectively. In addition the Company has increased working capital
substantially during the year ended December 31, 2003 by reducing the level of
its short-term indebtedness by utilizing the proceeds of the Gabelli Notes.


The increase in cash and cash equivalents of $2,900,000 for the year ended
December 31, 2003 resulted from cash provided by operations of $5,350,000 and
the effect of exchange rate changes on cash of $70,000; offset by cash used in
investing activities of $1,618,000 and cash used in financing activities of
$902,000. Net cash used in investing activities of $1,618,000 includes cash
acquired in acquisitions of $2,853,000, proceeds from the sale of marketable
securities of $2,124,000 offset by $2,123,000 of capital expenditures, $422,000
of additions to intangible assets, and a $4,050,000 decrease to investments and
other assets. Net cash used in financing activities of $902,000 consisted
primarily of repayments of short-term borrowings of $13,461,000 and deferred
financing costs of $1,619,000, offset by proceeds from issuance of long term
debt, net of repayments, of $13,223,000 and of net proceeds from exercises of
stock options of $955,000.

On October 23, 2003, the Company purchased from ManTech additional shares of
common in GSE exchange for a 5% note for $5,250,955 due in full in October 2008.
Interest is payable quarterly. Each year during the term of the note, ManTech
will have 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.

Five Star is indebted to the Company for the Five Star Note in the principal
amount of $4,500,000 as of December 31, 2002. In June 2003, and July 2003 the
Company received partial repayments from Five Star in the amount of $500,000
each, reducing the outstanding principal amount of the Note from $4,500,000 to
$3,500,000. On October 8, 2003, the Company exchanged $500,000 principal amount
of the $3,500,000 Five Star Note for 2,000,000 shares of Five Star common stock,
reducing the outstanding principal balance of the Five Star note from $3,500,000
to $3,000,000 and increasing the Company's ownership of the Five Star common
stock to approximately 54%. In December 2003 the Company received a partial
repayment from Five Star in the amount of $200,000, reducing the outstanding
principal amount of the Five Star Note from $3,000,000 to $2,800,000.

On September 15, 2003, MXL acquired certain of the precision custom optical
assemblies inventory, machinery and equipment of AOtec for $1.1 million in cash
and notes, subject to adjustment. MXL leased space in Massachusetts for the
newly purchased equipment. MXL paid $100,000 of the purchase price in cash and
issued three notes, in the amount of $450,000, $275,000 and $275,000 each, due



October 1, 2003, August 5, 2004 and August 5, 2005, respectively (collectively,
the "AOtec Notes"). The AOtec Notes bear interest on the unpaid principal amount
at the rate of 4% per annum. On October 1, 2003, MXL borrowed $700,000 from a
bank (the "AOtec Debt") and used the proceeds to pay the $450,000 note. The
AOtec Debt is payable monthly for three years and is secured by the machinery
and equipment purchased from AOtec. The Company guaranteed the AOtec Debt.

On August 13, 2003, General Physics, General Physics's subsidiary Skillright,
Inc. and MXL entered into a two-year $25 million Financing and Security
Agreement ("Credit Agreement") with a new bank, the proceeds of which were used
to repay the Company's previous credit facility. The Credit Agreement, as
amended in March 2004 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 acquisitions (except for the Five Star Acquisition),
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 or management fees to the Company
in excess of $1,000,000 in any fiscal year.

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 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 $7,500,000. The Gabelli Notes are secured by a mortgage on
the Company's property located in Pawling, New York. In the event that the
spin-off does not occur, the Company may be required to redeem the Gabelli Notes
by April 2005. In addition, at any time that less than $1,875,000 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 $5,800,000 of the proceeds to repay its previous credit
facility. The Company and NPDC agreed to allocate to NPDC $1,875,000 of the
$7,500,000 received for the Gabelli Notes and Warrants, which the Company will
transfer to NPDC prior to the spin-off of NPDC.

The following table summarizes long term debt, capital lease commitments and
operating lease commitments as of December 31, 2003 (in thousands)



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

                                                Balance at                            Payments Due In
                                             December 31, 2003          2004    2005-06       2007-08       after 2008
                                                                        ----    -------       -------       ----------
---------------------------------------- -------------------------- ----------- ------------- ------------- -------------
---------------------------------------- -------------------------- ----------- ------------- ------------- -------------
                                                                                                 
Long term debt                                       $16,654          $  775       $  2,054      $12,951        $   874
Capital lease commitments                                469             337            132
Operating lease commitments                           22,096           5,650          9,363        4,127          2,956
---------------------------------------- -------------------------- ----------- ------------- ------------- -------------
---------------------------------------- -------------------------- ----------- ------------- ------------- -------------
Total                                                $39,219          $6,762        $11,549      $17,078         $3,830
                                                     -------          ======        =======      =======         ======
---------------------------------------- -------------------------- ----------- ------------- ------------- -------------


GSE previously had a $1.5 million bank line of credit. The credit facility
provided for borrowings to support working capital needs and foreign letters of
credit. The line was collateralized by substantially all of GSE's assets. The
interest rate on this line of credit was based on the bank's prime rate plus
1.00% (5.00% as of December 31, 2003), with interest only payments due monthly.
At December 31, 2003, GSE's available borrowing base was $1.5 million, none of
which had been utilized. On March 23, 2000, the Company initially agreed to
guarantee up to $1,800,000 of GSE's indebtedness under its credit facility for
three years. In consideration for the extension of the guarantee from March 23,
2003 to March 31, 2004, 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 will amortize 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 Statement of Operations.

GSE's current credit facility was scheduled to expire on May 31, 2004, as
amended; however 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. 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. 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.

The Company has guaranteed the leases for Five Star's New Jersey and Connecticut
warehouses, totaling approximately $1,347,000 per year through the first quarter
of 2007, and an aggregate of $116,000 for certain equipment leases through April
2004. 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 and the lessors of the
equipment did not consent to the release of the Company's guarantee (see Note
16).

On June 20, 2003 Five Star obtained a new 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. In addition, under a
Subordination Agreement between the Company and Fleet Capital Corporation dated



June 20, 2003, Five Star may make annual cash payments of principal to the
Company provided Five Star achieves certain financial performance benchmarks. At
December 31, 2003, approximately $16,685,000 was outstanding under the Loan
Agreement and approximately $480,000 was available to be borrowed.

         In connection with the Loan Agreement, Five Star also entered into a
derivative transaction with Fleet National Bank on June 20, 2003. The derivative
transaction is an interest rate swap which has been designated as a cash flow
hedge. Effective July 1, 2004 through June 30, 2008, Five Star will pay a fixed
interest rate of 3.38% to Fleet National Bank on notional principal of
$12,000,000. In return, Fleet National Bank will pay to Five Star a floating
rate, namely, LIBOR, on the same notional principal amount. The credit spread
under the Loan Agreement is not included in and will be paid in addition to this
fixed interest rate of 3.38%.

        The following table summarizes the estimated expiration of financial
guarantees outstanding as of December 31, 2003 (in thousands):



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

                                                                               Estimated Expiration Per Period

                                                      Total            2004          2005         2006     Thereafter
                                                      -----            ----          ----         ----     ----------
-------------------------------------- --------------------------- ------------- ------------ ------------ -----------------
-------------------------------------- --------------------------- ------------- ------------ ------------ -----------------
                                                                          
GSE debt                                             $1,500        $      0        $1,500
Five Star warehouse leases                            4,355           1,347         1,347        1,347               314
Five Star equipment leases                              116             116
                                                        ---             ---
-------------------------------------- --------------------------- ------------- ------------ ------------ -----------------
-------------------------------------- --------------------------- ------------- ------------ ------------ -----------------
Total                                                $5,971          $1,463        $2,847       $1,347              $314
                                                     ======          ======        ======       ======              ====
-------------------------------------- --------------------------- ------------- ------------ ------------ -----------------


The Company does not have any off-balance sheet financing, other than operating
leases entered into in the normal course of business and disclosed above. The
Company does not use derivatives for trading purposes.

Management discussion of critical accounting policies

The preparation of our 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 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 receivables, 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 1 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 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 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.

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. 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".

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.

Five Star and MXL revenue recognition. Revenue is recognized upon shipment of
product to customers. Allowances for estimated returns and allowances are
recognized when sales are recorded.

Valuation of accounts receivables

Provisions for allowance for doubtful accounts are made based on historical loss
experience adjusted for specific credit risks. 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 as a percentage
of total gross trade receivables was 4.2% and 3.2% at December 31, 2003 and
2002, respectively.

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 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, which the Company adopted in 2002, goodwill is
no longer amortized, but instead tested for impairment at least annually. The
first step of the goodwill impairment test is a comparison of the fair value of
each reporting unit to its carrying value. The Company conducted a transitional
goodwill impairment test upon adoption of SFAS No. 142 as of January 1, 2002,
and its annual goodwill impairment test as of December 31, 2003 and 2002. 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 2003 and 2002 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 units below its carrying value is an indicator that the underlying
goodwill of the unit is potentially impaired. This situation would require the
second step of the goodwill impairment test to determine whether the unit's
goodwill is impaired. The second step of the goodwill impairment test is 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, 2003 and
operating income for the years ended December 31, 2003, 2002 and 2001 for each
of the Company's reportable segments (in thousands):


                                                     Goodwill at                          Operating Income

                                                     December 31,                   For the Years Ended December 31
                                                                                    -------------------------------
                                                         2003                     2003           2002           2001
                                                         ----                     ----           ----           ----
                                                                                                      
Manufacturing & Process                                 $51,036                 $3,823          $1,712            $8,679
Information Technology                                    6,401                    860            (182)            1,596
Simulation                                                4,756                    358
Optical Plastics                                            202                    (60)            429             1,192
Home Improvement Distribution                                                      333
--------------------------------------------- --------------------------- ---------------- ------------------ --------------
--------------------------------------------- --------------------------- ---------------- ------------------ --------------
                                                        $62,395                 $5,314          $1,959           $11,467
                                                        =======                 ======          ======           =======
--------------------------------------------- --------------------------- ---------------- ------------------ --------------





Accounting for investments

On October 8, 2003 the Company acquired additional shares of Five Star, bringing
its ownership to 54%. Five Star is consolidated into the Company's consolidated
financial statements and is no longer accounted for as an equity investment
effective as of that date. At December 31, 2002 the Company owned approximately
47.3% of Five Star, and would have owned approximately 50% if certain stock
options beneficially owned by the Company's officers were exercised, and
accounted for its investment in Five Star using the equity method. At December
31, 2002, the Company's investment in Five Star was $6,317,000, including a
$4,500,000 senior unsecured 8% note. As of December 31, 2002, three officers of
the Company served on the board of Five Star (out of a total of seven
directors). However, effective August 1998, the Company entered into a Voting
Agreement which limited its operating and financial control of Five Star.
Pursuant to an amendment of such agreement, the Company agreed that until June
30, 2004, it would vote its shares of common stock of Five Star (i) such that
not more than 50% of Five Star's directors will be officers or directors of the
Company and (ii) in the same manner and in the same proportion as the remaining
stockholders of Five Star vote on all matters presented to a vote of
stockholders, other than the election of directors. Therefore, the Company had
previously accounted for its investment in Five Star under the equity method.

On October 8, 2003 the Company acquired additional shares of GSE, bringing its
ownership to 58%. GSE is consolidated into the Company's consolidated financial
statements and is no longer accounted for as an equity investment effective as
of that date. At December 31, 2002 the Company owned approximately 19.5% of GSE
with a carrying value of $1,794,000 and accounted for its investment in GSE
using the equity method. Although the Company owned approximately 19.5% of the
common stock of GSE as of December 31, 2002, the Company had accounted for its
investment in GSE using the equity method of accounting based upon management's
conclusion that the Company had significant influence with respect to the
operations of GSE.

The Company currently owns 100% of Valera's common stock but no longer has
financial and operating control of Valera. As a condition of a private placement
of preferred stock in December 2001, the Company contractually gave up operating
control over Valera through an Investors Rights Agreement. Therefore, through
December 27, 2001, the operating results of Valera were consolidated within the
Consolidated Statements of Operations. However, subsequent to that date the
Company accounts for its investment in Valera under the equity method. Due to
Valera's operating losses during 2002, the Company's investment in Valera as of
December 31, 2002 was written down to zero.

Income tax recognition

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.

Restructuring reserves

The Company adopted restructuring plans, primarily related to its open
enrollment IT business, in 2000 and 1999. In order to identify and calculate the
associated costs to exit this business, management made assumptions regarding
estimates of future liabilities for operating leases and other contractual
obligations, severance costs and the net realizable value of assets. Management
believes its estimates, which are reviewed quarterly, to be reasonable and
considers its knowledge of the industry, its previous experience in exiting
activities and valuations from independent third parties if necessary, in
calculation of such estimates. As of December 31, 2003 and 2002 only lease
obligations comprised the restructuring reserve.

Recent accounting pronouncements

In June 2001, the FASB issued Statement No. 143, Accounting for Asset Retirement
Obligations, which addresses financial accounting and reporting for obligations
associated with the retirement of tangible long-lived assets and the associated
asset retirement costs. This Statement applies to all entities that have legal
obligations associated with the retirement of long-lived assets that result from
the acquisition, construction, development or normal use of the asset. This
statement requires that the fair value of a liability for an asset retirement
obligation be recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made. This statement is effective for the Company
in fiscal 2003. The application of SFAS No. 143 did not have and is not expected
to have a material impact on the Company's Consolidated Financial Statements.

During April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements
No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections
("SFAS No. 145"). Among other items, SFAS No. 145 updates and clarifies existing
accounting pronouncements related to reporting gains and losses from the
extinguishment of debt and certain lease modifications that have economic
effects similar to sale-leaseback transactions. The provisions of SFAS No. 145
are generally effective for fiscal years beginning after May 15, 2002, with
earlier adoption of certain provisions encouraged. The application of SFAS No.
145 did not have an impact on the Company's Consolidated Financial Statements.




In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with
Exit or Disposal Activities ("SFAS No. 146"). This Statement requires companies
to recognize costs associated with exit or disposal activities when they are
incurred rather than at the date of a commitment to an exit or disposal plan.
The Company is required to adopt the provisions of SFAS No. 146 for exit or
disposal activities, if any, initiated after December 31, 2002. The adoption of
SFAS No. 146 did not impact the consolidated financial position or results of
operations, although it can be expected to impact the timing of liability
recognition associated with future exit activities, if any.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of SFAS No. 123" ("SFAS
No. 148"), and the transition guidance and annual disclosure provisions are
effective for the Company for the quarterly interim periods beginning in 2003.
SFAS No. 148 amends SFAS Statement No. 123 ("SFAS No. 123"), "Accounting for
Stock-Based Compensation" and provides alternative methods of transition for a
voluntary change to the fair value method of accounting for stock-based employee
compensation. In addition, the statement amends the disclosure requirements of
SFAS No. 123 to require more prominent disclosures in both annual and interim
financial statements about the method of accounting for stock-based compensation
and the effect of the method used. The Company continues to account for
stock-based compensation using APB Opinion No. 25 and has not adopted the
recognition provisions of SFAS No. 123, as amended by SFAS No. 148. The Company
has adopted the disclosure provisions of SFAS No. 148 for the 2003 fiscal year.

In April 2003, the FASB issued SFAS No. 149, "Amendment of SFAS No. 133 on
Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under SFAS
No. 133. In particular, this Statement clarifies under what circumstances a
contract with an initial net investment meets the characteristic of a
derivative. It also clarifies when a derivative contains a financing component
that warrants special reporting in the statement of cash flows. SFAS No. 149 is
generally effective for contracts entered into or modified after June 30, 2003
and did not have an impact on the Company's Consolidated Financial Statements.

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity." SFAS No. 150
establishes standards for how a company classifies and measures certain
financial instruments with characteristics of both liabilities and equity. It
requires that an issuer classify certain financial instruments as a liability
(or as an asset in some circumstances). SFAS No. 150 is effective for financial
instruments entered into or modified after May 31, 2003, and otherwise is
effective at the beginning of the first interim period beginning after June 15,
2003.The adoption of SFAS No. 150 did not have an impact on the Company's
Consolidated Financial Statements.

In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting
and Disclosure Requirements for Guarantees Including Indirect Guarantees of
Indebtedness of Others" ("FIN No. 45"). FIN No. 45 elaborates on the disclosures
for interim and annual reports regarding obligations under certain guarantees



issued by a guarantor. Under FIN No. 45, the guarantor is required to recognize
a liability for the fair value of the obligation undertaken in issuing the
guarantee at the inception of a guarantee. The recognition and measurement
provisions of FIN No. 45 are applicable on a prospective basis to guarantees
issued or modified after December 31, 2002. The Company applied the provisions
of FIN No. 45 for its financial guarantee entered into in the first quarter of
2003.

In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN No. 46"). FIN No. 46 explains how to identify
variable interest entities and how an enterprise assesses its interests in a
variable interest entity to decide whether to consolidate that entity. FIN No.
46 requires existing unconsolidated variable interest entities to be
consolidated by their primary beneficiaries if the entities do not effectively
disperse risks among parties involved. The provisions of FIN No. 46 are
effective immediately for all entities with variable interests in variable
interest entities created after December 31, 2002. The provisions of FIN No. 46
are effective for public entities with a variable interest in a variable
interest entity created prior to January 1, 2003 no later than the end of the
first annual reporting period beginning after December 15, 2003. The Company has
evaluated its interests in certain entities to determine if any such entities
will require consolidation under FIN No. 46, and has determined that, at this
time, it is not necessary to consolidate any such entities.

In November 2002, the EITF reached a consensus on Issue No. 00-21, "Accounting
for Revenue Arrangements with Multiple Deliverables." This Issue provides
guidance on when and how to separate elements of an arrangement that may involve
the delivery or performance of multiple products, services and rights to use
assets into separate units of accounting. The guidance in the consensus is
effective for revenue arrangements entered into in fiscal periods beginning
after June 15, 2003. The transition provision allows either prospective
application or a cumulative effect adjustment upon adoption. The adoption of
Issue No. 00-21 did not have an impact on the Company's Consolidated Financial
Statements.





Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                                                                           Page
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

FINANCIAL STATEMENTS OF GP STRATEGIES CORPORATION AND SUBSIDIARIES:

         Independent Auditors' Report of KPMG LLP                           21

         Independent Auditors' Report of Eisner LLP                         22

         Consolidated Balance Sheets - December 31, 2003 and 2002           23

         Consolidated Statements of Operations - Years ended
         December 31, 2003, 2002, and 2001                                  25

         Consolidated Statements of Changes in Stockholders'
         Equity - Years ended December 31, 2003, 2002, and 2001             26

         Consolidated Statements of Cash Flows - Years ended
         December 31, 2003, 2002, and 2001                                  27

         Notes to Consolidated Financial Statements                         29

SUPPLEMENTARY DATA (Unaudited)

         Selected Quarterly Financial Data                                  82





                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
GP Strategies Corporation:

We have audited the accompanying consolidated balance sheets of GP Strategies
Corporation and subsidiaries as of December 31, 2003 and 2002, and the related
consolidated statements of income, stockholders' equity, and cash flows for the
years then ended. These consolidated financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements based on our audits. We did not audit
the financial statements of Five Star Products Inc., a 54 % owned subsidiary,
which statements reflect total assets constituting 20 percent and total revenues
constituting 12 percent (after elimination of intercompany balances and
transactions) in 2003 of the related consolidated totals. Those 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 the other auditors.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. 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 the 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, 2003 and 2002, and the results of their
operations and their cash flows for the years then ended in conformity with
accounting principles generally accepted in the United States of America.

As discussed in Note 2 to the consolidated financial statements, the Company
adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets", effective January 1, 2002

[GRAPHIC OMITTED][GRAPHIC OMITTED]

New York, New York
April 5, 2004






         INDEPENDENT AUDITORS' REPORT



         Board of Directors and Stockholders
         Five Star Products, Inc.

         We have audited the consolidated balance sheets of Five Star Products,
         Inc. and subsidiaries (the "Company") as of December 31, 2003 and 2002,
         and the related consolidated statements of operations and comprehensive
         income, changes in stockholders' equity and cash flows for each of the
         years in the three-year period ended December 31, 2003 (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 audits.

         We conducted our audits in accordance with auditing standards generally
         accepted in the United States of America. 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 provide 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
         2002, and the results of their operations and their cash flows for each
         of the years in the three-year period ended December 31, 2003, in
         conformity with accounting principles generally accepted in the United
         States of America.


         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







                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
              (in thousands, except shares and par value per share)



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

December 31,                                                                                  2003             2002
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
Assets
                         
Current assets
Cash and cash equivalents                                                                     $4,416           $1,516
Accounts and other receivables (of which
  $9,899 and $4,865 are from government contracts)
  less allowance for doubtful accounts of $1,739 and $854                                     39,737           26,708
Inventories                                                                                   28,300            1,380
Costs and estimated earnings in excess of billings on
  uncompleted contracts                                                                       14,502           14,177
Prepaid expenses and other current assets                                                      6,705            4,079
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
Total current assets                                                                          93,660           47,860
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
Investments, marketable securities and note receivable                                         4,225           14,130
--------------------------------------------------------------------------------------- ----------------- ---------------
Property, plant and equipment, net                                                             8,994            8,299
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
Intangible assets
Goodwill                                                                                      62,395           57,491
Patents, licenses and contract rights, net                                                     1,031              755
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
                                                                                              63,426           58,246
Deferred tax asset                                                                            11,688           10,846
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
Other assets                                                                                   6,330            5,524
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------
                                                                                            $188,323      $144,905
--------------------------------------------------------------------------------------- ----------------- ---------------
--------------------------------------------------------------------------------------- ----------------- ---------------



          See accompanying notes to consolidated financial statements.





                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (Continued)

              (in thousands, except shares and par value per share)




---------------------------------------------------------------------------------------- ------------------- -----------------
December 31,                                                                                       2003                2002
---------------------------------------------------------------------------------------- ------------------- -----------------
---------------------------------------------------------------------------------------- ------------------- -----------------
Liabilities and stockholders' equity
Current liabilities
                                                                                                              
Current maturities of long-term debt                                                            $ 1,112             $ 3,610
Short-term borrowings                                                                            26,521              22,058
Accounts payable and accrued expenses                                                            38,107              17,552
Billings in excess of costs and estimated
 earnings on uncompleted contracts                                                                9,922               3,860
---------------------------------------------------------------------------------------- ------------------- -----------------
---------------------------------------------------------------------------------------- ------------------- -----------------
Total current liabilities                                                                        75,662              47,080
---------------------------------------------------------------------------------------- ------------------- -----------------
---------------------------------------------------------------------------------------- ------------------- -----------------

Long-term debt less current maturities                                                           13,749               3,302
Other non-current liabilities                                                                     1,728               1,541
Minority interests                                                                                4,372

Stockholders' equity
Preferred stock, authorized 10,000,000
 shares, par value $.01 per share, none issued
Common stock, authorized 25,000,000 shares, par value $.01 per share, issued
 16,348,777 and 15,361,437 shares (of which 14,722 and 33,417 shares are held in
 treasury)                                                                                          163                 154
Class B common stock, authorized 2,800,000 shares, par
 value $.01 per share, issued and outstanding 1,200,000 shares                                       12                  12
Additional paid-in capital                                                                      196,541             189,988
Accumulated deficit                                                                            (101,443)            (93,167)
Accumulated other comprehensive income                                                               24                 460
Notes receivable from stockholder                                                                (2,322)             (4,095)
Treasury stock at cost                                                                             (163)               (370)
---------------------------------------------------------------------------------------- ------------------- -----------------
---------------------------------------------------------------------------------------- ------------------- -----------------
Total stockholders' equity                                                                       92,812              92,982
---------------------------------------------------------------------------------------- ------------------- -----------------
---------------------------------------------------------------------------------------- ------------------- -----------------
                                                                                               $188,323            $144,905
---------------------------------------------------------------------------------------- ------------------- -----------------



          See accompanying notes to consolidated financial statements.





                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                      (in thousands, except per share data)





--------------------------------------------------------------------- ----------------- ------------------- -------------------
Years ended December 31,                                                        2003              2002                2001
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
                                                                                                         
Sales                                                                       $168,678          $152,233            $186,611
Cost of sales                                                                145,236           134,768             164,034
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Gross margin                                                                  23,442            17,465              22,577
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Executive incentive compensation bonus                                        (3,000)
Non-cash debt conversion expense, net                                           (622)
Other selling, general & administrative expenses                             (25,848)          (21,042)            (20,744)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Total selling, general & administrative expenses                             (29,470)          (21,042)            (20,744)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------

--------------------------------------------------------------------- ----------------- ------------------- -------------------
Operating profit (loss)                                                       (6,028)           (3,577)              1,833
--------------------------------------------------------------------- ----------------- ------------------- -------------------

--------------------------------------------------------------------- ----------------- ------------------- -------------------
Write-off of deferred financing costs                                           (860)
Interest expense                                                              (2,765)           (2,770)             (4,733)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Total interest expense                                                        (3,625)           (2,770)             (4,733)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Investment and other income (loss)
(including interest income of $424,
 $584 and $701)                                                                  (49)           (1,967)                176
Gains on marketable securities, net                                              846             2,267               4,294
Valuation adjustment of liability for warrants                                 1,436

--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Income (loss) before income taxes and minority interests
                                                                              (7,420)           (6,047)              1,570
Income tax benefit (expense)                                                    (886)              819              (2,515)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Loss before minority interests                                                (8,306)           (5,228)               (945)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Minority interests                                                                30
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Net loss                                                                    $ (8,276)         $ (5,228)          $    (945)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------
Net loss per share
Basic                                                                    $     (.48)       $     (.34)         $     (.09)
Diluted                                                                        (.48)             (.34)               (.09)
--------------------------------------------------------------------- ----------------- ------------------- -------------------
--------------------------------------------------------------------- ----------------- ------------------- -------------------



          See accompanying notes to consolidated financial statements.





                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
           Consolidated Statements of Changes in Stockholders' Equity
                  Years ended December 31, 2003, 2002, and 2001
                 (in thousands, except for par value per share)



                                          Class B                          Accumulated     Compre-      Notes                 Total
                                Common    common    Additional                other        hensive    receivable   Treasury   stock-
                                 stock     stock    paid-in    Accumulated comprehensive   Income        from        stock  holders'
                              ($.01 Par)($.01 Par)  capital      deficit   income (loss)   (loss)     stockholder   at cost  equity
--------------------------------------- --------- ----------- ------------ --------------  -------- ------------- --------   -------
--------------------------------------- --------- ----------- ------------ --------------  -------- ------------- --------   -------
                                                                                             
Balance at December 31, 2000      $125   $  8     $179,955       $(86,994)  $27,237              $     $(4,095)    $(3,718)$112,518
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- -------- --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- -------- --------
Other comprehensive loss                                                    (18,873)       (18,873)                         (18,873)
Net loss                                                             (945)                    (945)                            (945)
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- -------- --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- -------- --------
Total comprehensive loss                                                                   (19,818)                         (19,818)
Issuance and sale of common
 stock and warrants                  3      3        2,924                                                            313     3,243
Issuance of treasury stock in
 exchange for Class B common
 stock                                     (2)      (2,801)                                                          2,803
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
Balance at December 31, 2001      $128   $  9     $180,078       $(87,939)  $ 8,364              $     $(4,095)     $ (602)$ 95,943
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
Other comprehensive loss                                                     (7,904)        (7,904)                          (7,904)
Net loss                                                           (5,228)                  (5,228)                          (5,228)
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
Total comprehensive loss                                                                   (13,132)                         (13,132)
Issuance and sale of common
stock                              26       3        9,910                                                            232     10,171
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------   -------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------   -------
Balance at December 31, 2002      $154    $12     $189,988       $(93,167)     $460              $     $(4,095)     $(370)  $ 92,982
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
Other comprehensive loss                                                       (436)          (436)                            (436)
Net loss                                                           (8,276)                  (8,276)                          (8,276)
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
-------------------------------------- --------- ----------- ------------  --------------  -------- ------------- --------  --------
Total comprehensive loss                                                                    (8,712)                          (8,712)
Repayment of notes
 receivable from stockholder                                                                             1,773                1,773
Issuance and sale of common
 stock and warrants                 9               6,553                                                             207     6,769
-------------------------------------- --------- ----------- ------------  ------------ ------------------------  --------  --------
Balance at December 31, 2003      $163    $12     $196,541      $(101,443)      $24              $     $(2,322)     $(163)  $ 92,812
-------------------------------------- --------- ----------- ------------  -------------- ----------------------   -------- --------

          See accompanying notes to consolidated financial statements.








                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


(in thousands)
--------------------------------------------------------------------- -------------------- ------------------- --------------------
--------------------------------------------------------------------- -------------------- ------------------- --------------------

Years ended December 31,                                                     2003                    2002                2001
--------------------------------------------------------------------- -------------------- ------------------- --------------------
--------------------------------------------------------------------- -------------------- ------------------- --------------------
Cash flows from operations:

                                                                                                           
Net loss                                                                     $(8,276)             $(5,228)          $    (945)
Adjustments to reconcile net loss
 to net cash provided by operating activities:
Depreciation and amortization                                                  2,928                3,304               5,902
Issuance of stock for retirement savings plan and stock bonuses
                                                                               1,053                1,065               1,780
Restructuring charge (reversal)                                                  291                 (368)             (1,174)
Gains on marketable securities                                                  (846)              (2,267)             (4,294)
Write-off of deferred financing costs                                            860
Non-cash debt conversion expense, net                                            622
Valuation adjustment of liability for warrants                                (1,436)
Non-cash consultant fees                                                                              240                 750
Non-cash compensation expense (credit)                                         2,850               (1,211)             (2,370)
Loss on equity investments and other, net                                        559                2,603                 327
Deferred income taxes                                                           (623)              (1,839)              1,112
Proceeds from sale of trading securities                                         249                                    9,141

Changes in other operating items, net of effect of acquisitions and disposals:
Accounts and other receivables                                                 2,713                3,195               4,285
Inventories                                                                   (6,698)                 354                (197)
Costs and estimated earnings in excess of
 billings on uncompleted contracts                                             3,788                2,584               3,936
Accounts payable and accrued expenses                                          4,656                1,901              (5,764)
Billings in excess of costs and estimated
 earnings on uncompleted contracts                                             2,534               (3,174)             (1,228)
Minority interests                                                               (30)
Changes in other operating items                                                 156                 (330)                (74)
--------------------------------------------------------------------- -------------------- ------------------- --------------------
--------------------------------------------------------------------- -------------------- ------------------- --------------------
Net cash provided by operations                                               $5,350             $    829             $11,187
--------------------------------------------------------------------- -------------------- ------------------- --------------------

          See accompanying notes to consolidated financial statements.







                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)


(in thousands)
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------

Years ended December 31,                                                     2003                  2002               2001
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Cash flows from investing activities:

                                                                                                          
Additions to property, plant and equipment                                $(2,123)              $(1,916)           $(1,451)
Additions to intangible assets                                               (422)               (1,503)              (822)
Proceeds from sale of marketable securities                                 2,124                 3,833              5,567
Deconsolidation of Valera                                                                                           (6,700)
Cash acquired in acquisitions                                               2,853
Decrease (increase) to investments and other                               (4,050)                  489               (482)
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Net cash provided by (used in) investing activities                        (1,618)                  903             (3,888)
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------

Cash flows from financing activities:
Proceeds from sale of Common Stock                                            955                 7,850
Proceeds from issuance of Class B Stock                                                           1,260                900
Net proceeds from issuance of Valera Preferred Stock                                                                 6,700
Repayment of short-term borrowings                                        (13,461)              (10,280)            (3,824)
Deferred financing costs                                                   (1,619)                 (728)            (1,132)
Proceeds from issuance of long-term debt                                   14,674                   890              3,131
Repayment of long-term debt                                                (1,451)                 (841)           (13,880)
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Net cash used in financing activities                                        (902)               (1,849)            (8,105)
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Effect of exchange rate changes on
 cash and cash equivalents                                                     70                   (72)                24
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Net increase (decrease) in cash and
 cash equivalents                                                           2,900                  (189)              (782)
Cash and cash equivalents at
 beginning of year                                                          1,516                 1,705              2,487
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Cash and cash equivalents at end of year                                   $4,416                $1,516            $ 1,705
--------------------------------------------------------------------- -------------------- ------------------- -----------------
--------------------------------------------------------------------- -------------------- ------------------- -----------------
Supplemental disclosures of
 cash flow information:
Cash paid during the year for:
 Interest                                                                  $1,379                $1,942            $ 3,958
 Income taxes                                                             $   734               $   434           $    407

          See accompanying notes to consolidated financial statements.






                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

1.       Description of business and summary of significant accounting policies

Description of business.

GP Strategies Corporation (the "Company") currently has five operating business
segments. The Company's principal operating subsidiary is General Physics
Corporation (GP or General Physics). GP is 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 needs of specific clients. Clients include Fortune 500
companies, manufacturing, process and energy companies, and other commercial and
governmental customers.

GP operates in two business segments. The Manufacturing & Process Segment
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, as well as to
the government sector. The Information Technology Segment provides information
technology (IT) training programs and solutions, including Enterprise Solutions
and comprehensive career training and transition programs.

During the fourth quarter of 2003 due to the Company's acquisition of additional
shares of GSE Systems, Inc. ("GSE"), bringing its ownership to 58%, GSE will be
consolidated into the Company's consolidated financial statements effective
October 23, 2003. GSE is a world leader in real-time power plant simulation and
makes up the Company's new Simulation Segment. The Company intends to use GSE's
simulation technology to enhance General Physics capabilities.

The Company's Optical Plastics Segment is comprised of the Company's wholly
owned subsidiary MXL Industries, Inc. (MXL). MXL is a specialist in the
manufacture of polycarbonate parts requiring strict adherence to optical quality
specifications, and in the application of abrasion and fog resistant coatings to
these parts. Products include shields, and face masks and non-optical plastic
products.

During the fourth quarter of 2003 due to the Company's acquisition of additional
shares of Five Star Products, Inc. ("Five Star"), bringing its ownership to 54%,
Five Star will be consolidated into the Company's consolidated financial
statements effective October 8, 2003. Five Star is a leading regional
distributor of paint sundry items, interior and exterior stains, brushes,
rollers, caulking compounds and hardware products and makes up the Company's new
Home Improvement Distribution Segment.






                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

1. Description of business and summary of significant accounting policies
(Continued)

In addition, as of December 31, 2003, the Company has investments in Millennium
Cell Inc. (Millennium), Valera Pharmaceuticals (formerly Hydro Med Sciences)
("Valera") and owns certain real estate (see Note 3).

Principles of consolidation and investments. The consolidated financial
statements include the operations of the Company and, except for Valera as
discussed below, its majority-owned subsidiaries. The minority interests balance
is comprised of the 46 percent minority share in Five Star and 42 percent
minority share in GSE which the Company did not own. All significant
intercompany balances and transactions have been eliminated.

The Company owns 100% of the common stock of Valera, however, it no longer has
financial and operating control of the entity and accordingly, effective
December 27, 2001, the Company has accounted for its investment in Valera under
the equity method.

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"). After the spin-off becomes effective, the Company's
business would be comprised of its training and workforce development business
operated by General Physics and the GSE simulation business. NPDC would be a
stand- alone public company owning all of the stock of MXL, the interest in Five
Star and certain other non-core assets. The separation of these businesses will
be accomplished through a pro-rata distribution (the "Distribution") of 100% of
the outstanding Class A common stock of NPDC to the Company's stockholders on
the record date of the Distribution.

On March 21, 2003, the Internal Revenue Service issued a favorable tax ruling
which would enable the Distribution to be tax-free. As a result, each
stockholder of the Company would receive a tax-free stock dividend of one share
of NPDC Class A common stock for every share of the Company's common stock or
Class B capital stock owned on the record date of the Distribution. On February
12, 2004 the Company filed documents with the Securities and Exchange Commission
relating to the proposed spin-off.

Cash and cash equivalents. Cash and cash equivalents of $4,416,000 and
$1,516,000 at December 31, 2003 and 2002, respectively, consist of cash and
highly liquid debt instruments with original maturities of three months or less.

Marketable securities. Marketable securities at December 31, 2003 and 2002
consist of U.S. corporate equity securities. The Company classifies its
marketable securities as trading or available-for-sale investments. 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.

Trading securities are included in Prepaid expenses and other current assets and
are those securities which are generally expected to be sold within one year.
Available-for-sale securities are included in Investments, marketable securities
and notes receivable on the Consolidated Balance Sheet. Trading and
available-for-sale securities are recorded at their fair value. Trading
securities are 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, net of the
related tax effect, until realized.

Inventories. Inventories are valued at the lower of cost or market, using the
first-in, first-out (FIFO) method.

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
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.

Revenue Recognition

General Physics contract revenue and cost recognition. 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 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 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 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.

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. 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 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".

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.

Five Star and MXL revenue recognition. Revenue is recognized upon shipment of
product to customers. Allowances for estimated returns and allowances are
recognized when sales are recorded.

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

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 and amortization. The Company provides for depreciation of
property, plant and equipment primarily 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

Recoverability of Long-Lived Assets. Effective January 1, 2002, the Company
adopted Statement No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets, which addresses financial accounting and reporting for the
impairment or disposal of long-lived assets. While Statement No. 144 supersedes
FASB Statement No. 121, Accounting for the Impairment of Long-Lived Assets and
for Long-Lived Assets to Be Disposed Of, it retains many of the fundamental
provisions of that Statement.

The recoverability of long-lived assets, other than goodwill and intangible
assets with indefinite lives, is assessed whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be
recoverable through future undiscounted net cash flows expected to be generated
by the asset. If such assets are considered to be impaired, the impairment is
measured by determining the amount by which the carrying value of the assets
exceeds the fair value of the assets. Assets to be disposed of are reported at
the lower of the carrying amount or fair value, less costs to sell.

Intangible assets. The excess of cost over the fair value of net assets of
businesses acquired is recorded as goodwill and through December 31, 2001, was
amortized on a straight line basis over periods ranging from 5 to 40 years. 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 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. The Company also capitalizes costs
incurred to obtain long-term debt financing. Such costs are included in other
current assets and other assets in the accompanying Consolidated Balance Sheets,
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 Statement of Financial Accounting Standards (SFAS) No. 86,
Accounting for the Costs of Computer Software to Be Sold, Leased, or Otherwise
Marketed, the Company capitalizes computer software development costs incurred
after technological feasibility has been established, but prior to the release
of the software product for sale to customers. Once the product is available to
be sold, the Company begins to amortize the costs over the estimated useful 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 an impairment with respect to the
capitalized software. Capitalized software is included in other assets on the
Company's Consolidated Balance Sheets.

Effective January 1, 2002, the Company adopted SFAS No. 142, Goodwill and Other
Intangible Assets. SFAS No. 142 requires that goodwill and intangible assets
with indefinite useful lives no longer be amortized but instead tested for
impairment at least annually. SFAS No. 142 also requires that intangible assets
with definite useful lives be amortized over their respective estimated useful
lives to their estimated residual values.

The Company periodically assesses the recoverability of goodwill and intangible
assets with indefinite lives by a comparison of the estimated fair value of each
reporting unit to its carrying value. The estimated fair value of each reporting
unit exceeded the carrying value of each respective reporting unit. The Company
will perform its annual impairment review as of the end of each fiscal year.

As of the date of adoption (January 1, 2002), the Company had unamortized
goodwill in the amount of approximately $56 million and unamortized identifiable
intangible assets in the amount of approximately $1.4 million, all of which were
subject to the transition provisions of Statement 142. Amortization expense
related to goodwill was $2.7 million for the year ended December 31, 2001.

Sales of subsidiary stock. The Company recognizes gains and losses on sales of
subsidiary stock in its Consolidated Statements of Operations, except in
circumstances where the realization of the gain is not reasonably assured or the
sale relates to issuance of preferred stock.

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.




Five Star files separate federal and state tax returns and GSE files separate
federal, state and foreign tax returns from the Company, as those entities are
not consolidated with the Company for tax purposes.

Income (loss) per share. Basic earnings (loss) per share is based upon the
weighted average number of common shares outstanding, including Class B common
stock, during the period.

Diluted earnings (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 dilutive potential common stock equivalents outstanding.

Loss per share (EPS) for the years ended December 31, 2003, 2002 and 2001 are as
follows (in thousands, except per share amounts):

                                          2003            2002             2001
                                          ----            ----            ----
Basic and Diluted EPS
Net loss                               $(8,276)        $(5,228)       $  (945)
Weighted average shares
  outstanding, basic and diluted        17,139          15,370          13,209
Basic loss per share                   $ (.48)         $  (.34)       $  (.09)
Diluted loss per share (a)             $ (.48)         $  (.34)       $  (.09)

Basic loss per share is based upon the weighted average number of common shares
outstanding, including Class B common shares, during the period. Class B common
stockholders have the same rights to share in profits and losses and liquidation
values as common stockholders. Diluted loss per share are based upon the
weighted average number of common shares outstanding during the period, assuming
the issuance of common shares for all dilutive potential common shares
outstanding.

(a)      For the years ended December 31, 2003, 2002 and 2001, presentation of
         the dilutive effect of stock options, warrants and convertible notes,
         which totaled 1,249,000, 612,000 and 376,000 shares, respectively, are
         not included since they are anti-dilutive.
         For the year ended December 31, 2003 presentation of the dilutive
         effect of GSE and Five Star stock options are not included since they
         are anti-dilutive.

Stock based compensation. Options are granted to purchase Company, GSE and Five
Star common shares under stock-based incentive plans, which are described more
fully in Note 12. The Company applies the intrinsic value-based method of
accounting prescribed by Accounting Principles Board ("APB") Opinion No. 25,
"Accounting for Stock Issued to Employees," and related interpretations, in
accounting for its fixed plan stock options. As such compensation expense would



be recorded on the date of grant only if the current market price of the
underlying stock exceeded the exercise price. The difference between the quoted
market price as of the date of the grant and the contractual purchase price of
shares is charged to operations over the vesting period. No compensation cost
has been recognized for fixed stock options with exercise prices equal to the
market price of the stock on the dates of grant and shares acquired by employees
under the stock option plans. SFAS No. 123, "Accounting for Stock-Based
Compensation," 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 the
disclosure requirements of SFAS No. 123.

SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and
Disclosure - an amendment of SFAS No. 123" ("SFAS No. 148"), was issued in
December 2002 and is effective for the Company for the quarterly interim periods
beginning in 2003. SFAS No. 148 amends SFAS No. 123 and provides alternative
methods of transition for a voluntary change to the fair value method of
accounting for stock-based employee compensation. In addition, the statement
amends the disclosure requirements of SFAS No. 123 to require more prominent
disclosures in both annual and interim financial statements about the method of
accounting for stock-based compensation and the effect of the method used.

Pro forma net income and earnings per share disclosures as if compensation
expense was recorded based on the fair value for stock-based awards have been
presented in accordance with the provisions of SFAS No. 123, are as follows for
the years ended December 31, 2003, 2002 and 2001 (in thousands, except per share
amounts):




                                                                          2003            2002           2001
                                                                          ----            ----           ----
                                                                                            
Net loss - As reported                                               $  (8,276)      $  (5,228)      $   (945)
Compensation expense, net of tax
                             Company stock options                      (1,251)         (1,495)        (2,443)
                             GSE stock options                            (181)
                             Five Star stock options                        (4)
                                                                   --------------- -------------- -------------
                                                                   --------------- -------------- -------------
                             Pro forma net loss                       $ (9,712)       $ (6,723)   $  (3,388)
                                                                   --------------- -------------- -------------
                                                                   --------------- -------------- -------------

Basic and diluted loss per share
                             As reported                            $     (.48)     $     (.34)    $    (.09)
                             Company stock options                        (.08)           (.10)         (.18)
                             GSE stock options                            (.01)
                             Five Star stock  options                     (.00)
                                                                   --------------- -------------- -------------
                                                                   --------------- -------------- -------------
                             Pro forma net loss per share            $    (.57)      $    (.44)    $    (.27)
                                                                   --------------- -------------- -------------






Pro forma net loss reflects only options granted since 1995. Therefore, the full
impact of calculating compensation cost for stock options under SFAS No. 123 is
not reflected in the pro forma net loss amounts presented above because
compensation cost is reflected over the options' vesting period and compensation
cost for options granted prior to January 1, 1995 is not considered.

Company stock options

At December 31, 2003, 2002 and 2001, the per share weighted-average fair value
of the Company's stock options granted was $2.95, $2.78 and $2.98, respectively,
on the date of grant using the modified Black Scholes option-pricing model with
the following weighted-average assumptions:

                                          2003           2002              2001
                                          ----           ----              ----
   Expected dividend yield                  0%               0%               0%
   Risk-free interest rate               2.00%            4.30%            4.78%
   Expected volatility                  78.33%           72.84%           66.13%
   Expected life                   4.00 years       6.16 years        3.70 years

There were no GSE and Five Star options granted during 2003 subsequent to their
consolidation.

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.

Concentrations of credit risk. Financial instruments that potentially subject
the Company to significant concentrations of credit risk consist principally of
cash investments and accounts receivable. The Company places its cash
investments with high quality financial institutions and limits the amount of
credit exposure to any one institution. With respect to accounts receivable,
approximately 25% are related to United States government contracts, and the
remainder are dispersed among various industries, customers and geographic
regions. In addition, the Company has investments in public and private equity
securities, consisting of Valera and Millennium.

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.

Five Star interest rate swap. The interest rate swap is being accounted for
under SFAS No. 133, as amended, "Accounting for Derivative Instruments and
Hedging Activities." SFAS No. 133 requires all derivatives to be recognized in
the balance sheet at fair value. Derivatives that are not hedges must be
adjusted to fair value through earnings. If the derivative is a cash flow hedge,
changes in the fair value of the derivative are recognized in other
comprehensive income until the hedged item is recognized in earnings. The
ineffective portion of a derivative's change in fair value is immediately
recognized in earnings. The fair value of the interest rate swap at December 31,
2003 was recognized through a credit to other comprehensive income.

Reclassifications. Certain prior year amounts in the financial statements and
notes thereto have been reclassified to conform to 2003 classifications.

Recent accounting pronouncements. In June 2001, the FASB issued Statement No.
143, Accounting for Asset Retirement Obligations, which addresses financial
accounting and reporting for obligations associated with the retirement of
tangible long-lived assets and the associated asset retirement costs. This
Statement applies to all entities that have legal obligations associated with
the retirement of long-lived assets that result from the acquisition,
construction, development or normal use of the asset. This statement requires
that the fair value of a liability for an asset retirement obligation be
recognized in the period in which it is incurred if a reasonable estimate of
fair value can be made. This statement is effective for the Company in 2003. The
application of SFAS No. 143 did not have and is not expected to have a material
impact on the Company's Consolidated Financial Statements.

During April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements
No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections
("SFAS No. 145"). Among other items, SFAS No. 145 updates and clarifies existing
accounting pronouncements related to reporting gains and losses from the
extinguishment of debt and certain lease modifications that have economic
effects similar to sale-leaseback transactions. The provisions of SFAS No. 145
are generally effective for fiscal years beginning after May 15, 2002, with
earlier adoption of certain provisions encouraged. The application of SFAS No.
145 did not have an impact on the Company's Consolidated Financial Statements.




In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with
Exit or Disposal Activities ("SFAS No. 146"). This Statement requires companies
to recognize costs associated with exit or disposal activities when they are
incurred rather than at the date of a commitment to an exit or disposal plan.
The Company is required to adopt the provisions of SFAS No. 146 for exit or
disposal activities, if any, initiated after December 31, 2002. The adoption of
SFAS No. 146 did not impact the consolidated financial position or results of
operations, although it can be expected to impact the timing of liability
recognition associated with future exit activities, if any.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of SFAS No. 123" ("SFAS
No. 148"), and the transition guidance and annual disclosure provisions were
effective for the Company for the quarterly interim periods beginning in 2003.
SFAS No. 148 amends SFAS Statement No. 123 ("SFAS No. 123"), "Accounting for
Stock-Based Compensation" and provides alternative methods of transition for a
voluntary change to the fair value method of accounting for stock-based employee
compensation. In addition, the statement amends the disclosure requirements of
SFAS No. 123 to require more prominent disclosures in both annual and interim
financial statements about the method of accounting for stock-based compensation
and the effect of the method used. The Company continues to account for
stock-based compensation using APB Opinion No. 25 and has not adopted the
recognition provisions of SFAS No. 123, as amended by SFAS No. 148. The Company
has adopted the disclosure provisions of SFAS No. 148 for the 2003 fiscal year.

In April 2003, the FASB issued SFAS No. 149, "Amendment of SFAS No. 133 on
Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under SFAS
No. 133. In particular, this Statement clarifies under what circumstances a
contract with an initial net investment meets the characteristic of a
derivative. It also clarifies when a derivative contains a financing component
that warrants special reporting in the statement of cash flows. SFAS No. 149 is
generally effective for contracts entered into or modified after June 30, 2003
and did not have an impact on the Company's Consolidated Financial Statements.

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity." SFAS No. 150
establishes standards for how a company classifies and measures certain
financial instruments with characteristics of both liabilities and equity. It
requires that an issuer classify certain financial instruments as a liability
(or as an asset in some circumstances). SFAS No. 150 is effective for financial
instruments entered into or modified after May 31, 2003, and otherwise is
effective at the beginning of the first interim period beginning after June 15,



2003. The adoption of SFAS No. 150 did not have an impact on the Company's
Consolidated Financial Statements.

In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting
and Disclosure Requirements for Guarantees Including Indirect Guarantees of
Indebtedness of Others" ("FIN No. 45"). FIN No. 45 elaborates on the disclosures
for interim and annual reports regarding obligations under certain guarantees
issued by a guarantor. Under FIN No. 45, the guarantor is required to recognize
a liability for the fair value of the obligation undertaken in issuing the
guarantee at the inception of a guarantee. The recognition and measurement
provisions of FIN No. 45 are applicable on a prospective basis to guarantees
issued or modified after December 31, 2002. The Company applied the provisions
of FIN No. 45 for its financial guarantee entered into in the first quarter of
2003.

In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN No. 46"). FIN No. 46 explains how to identify
variable interest entities and how an enterprise assesses its interests in a
variable interest entity to decide whether to consolidate that entity. FIN No.
46 requires existing unconsolidated variable interest entities to be
consolidated by their primary beneficiaries if the entities do not effectively
disperse risks among parties involved. The provisions of FIN No. 46 are
effective immediately for all entities with variable interests in variable
interest entities created after December 31, 2002. The provisions of FIN No. 46
are effective for public entities with a variable interest in a variable
interest entity created prior to January 1, 2003 no later than the end of the
first annual reporting period beginning after December 15, 2003. The Company has
evaluated its interests in certain entities to determine if any such entities
will require consolidation under FIN No. 46, and has determined that, at this
time, it is not necessary to consolidate any such entities.

In November 2002, the EITF reached a consensus on Issue No. 00-21, "Accounting
for Revenue Arrangements with Multiple Deliverables." This Issue provides
guidance on when and how to separate elements of an arrangement that may involve
the delivery or performance of multiple products, services and rights to use
assets into separate units of accounting. The guidance in the consensus is
effective for revenue arrangements entered into in fiscal periods beginning
after June 15, 2003. The transition provision allows either prospective
application or a cumulative effect adjustment upon adoption. The adoption of
Issue No. 00-21 did not have an impact on the Company's Consolidated Financial
Statements.





                   GP STRATEGIES CORPORATION AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.       Goodwill and intangible assets

Effective January 1, 2002, the Company adopted FASB Statement No. 141, Business
Combinations, and Statement No. 142, Goodwill and Other Intangible Assets.
Statement No. 141 requires that the purchase method of accounting be used for
all business combinations initiated after June 30, 2001 as well as all purchase
method business combinations completed after June 30, 2001. Statement No. 141
also specifies criteria intangible assets acquired in a purchase method business
combination must meet to be recognized and reported apart from goodwill, noting
that any purchase price allocable to an assembled workforce may not be accounted
for separately. Statement No. 142 requires that goodwill and intangible assets
with indefinite useful lives no longer be amortized but instead tested for
impairment at least annually in accordance with the provisions of Statement No.
142. Statement No. 142 also requires that intangible assets with definite 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 the Impairment or Disposed of Long-Lived Assets. The
Company did not recognize any impairment as a result of the adoption of this

statement. For the years ended December 31, 2003 and 2002 the Company performed
a test for potential impairment of goodwill and other intangible assets. The
Company did not recognize any impairment as a result of the impairment test. As
of December 31, 2003 and 2002, the Company had unamortized goodwill in the
amount of $62,395,000 and $57,491,000, respectively.

The components of goodwill and intangible assets as of December 31, 2003 and
2002 are as follows (in thousands):



                                                Original Cost or                     Accumulated

                                                  Carrying Value        Additions      Amortization           Total

2003:
Amortizing intangible assets:
                                                                                                
  Patents, licenses and contract rights                    $ 1,348          $   422            $ 739        $   1,031
                                                           -------          -------            -----        ---------

Non-amortizing intangible assets:
 Goodwill                                                   57,491            4,904                            62,395
                                                            ------          -------        -----------         ------

2002:
Amortizing intangible assets:
  Patents and licenses                                      $1,348                             $ 593          $   755
                                                            ------       -----------           -----          -------

Non-amortizing intangible assets:
 Goodwill                                                   55,988            1,503                            57,491
                                                            ------          -------        -----------         ------







2.       Goodwill and intangible assets (Continued)

Amortization expense for patents, licenses and contract rights was $147,000 in
2003, $103,000 in 2002, and $126,000 in 2001. The weighted average amortization
period as of December 31, 2003 is six years. Amortization is estimated to be
approximately $289,000 in 2004, $233,000 in 2005, and $73,000 from 2006 through
2008.

Goodwill increased in 2003 due to the GSE Acquisition (see Note 4) as well as
the impact of foreign currency fluctuations. The increase in goodwill in 2002
was due to additional contingent payments made for previous acquisitions as well
as the impact of foreign currency fluctuations.

The following is a summary of proforma net income and earnings (loss) per share
for the year ended December 31, 2001, as adjusted to remove the amortization of
goodwill and intangible assets with indefinite useful lives (in thousands,
except per share amounts):

           Net Income (loss)
             As Reported                                            $(945)
             Proforma                                               $ 488

           Basic and Diluted
             Earnings (loss) Per Share
             As Reported                                           $ (.09)
             Proforma                                              $  .02

3.       Investments, marketable securities and notes receivable

         Investments and note receivable

At December 31, 2003 and 2002, Investments and notes receivable were comprised
of the following (in thousands):

                                                              December 31,
                                                      2003                2002
                                                      ----             -------
          Five Star Products, Inc. (See Note 4)       $                 $6,317
          GSE Systems, Inc.  (See Note 4)                                1,794
          Valera
          Other                                        655                 422
                                                      -----            --------
                                                      $655              $8,533
                                                      ====               ======







3.       Investments, marketable securities and notes receivable (Continued)

(a)      Five Star Products, Inc.

Five Star is a leading regional distributor of home decorating, hardware and
finishing products. On October 8, 2003 the Company acquired additional shares of
Five Star, bringing its ownership to 54%. Five Star is consolidated into the
Company's consolidated financial statements and no longer accounted for as an
equity investment effective as of that date. The Company recognized equity
income of Five Star of $190,000 in 2003 prior to its date of consolidation.

At December 31, 2002, the Company owned approximately 47.3% of Five Star and
accounted for its investment in Five Star using the equity method. At December
31, 2002, the Company's investment in Five Star was $6,317,000, including the
$4,500,000 senior unsecured 8% note. The Company recorded a write down on its
investment of $200,000 in 2001, which is included in Loss on investments on the
Consolidated Statements of Operations.

In 1994 Jerome Feldman, Chairman and CEO of the Company was granted options to
purchase 250,000 shares of Five Star from the Company at an exercise price of
$.50. These options expired unexercised in June 2003.

Information relating to the Company's investment in Five Star as of December 31,
2002 is as follows (in thousands):


Long-term note receivable                             $ 4,500
Number of shares                                        7,103
Carrying amount of shares                              $1,817
Equity income included in Investment
 and other income, net                                   $162

Condensed financial information for Five Star as of December 31, 2002 and for
the years ended December 31, 2002 and 2001 is as follows (in thousands):

                                                        2002        2001
Current assets                                       $34,191
Non current assets                                     1,142
Current liabilities                                   27,552
Non current liabilities                                4,500
Stockholders' equity                                   3,281
Sales                                                 94,074        94,908
Gross profit                                          16,613        16,054
Net income                                               391           417





3.       Investments, marketable securities and notes receivable (Continued)


(b)      GSE Systems, Inc.


GSE is a leading global provider of real-time simulation, homeland security and
engineering services for the energy, process and military industries. On October
23, 2003 the Company acquired additional shares of GSE, bringing its ownership
to 58%. GSE will be consolidated into the Company's consolidated financial
statements and will no longer be accounted for as an equity investment effective
as of that date. The Company recognized equity losses of GSE of $733,000 in 2003
prior to its date of consolidation.

At December 31, 2002 the Company owned approximately 19.5% of GSE and accounted
for its investment in GSE using the equity method. Although the Company owned
approximately 19.5% of the common stock of GSE as of December 31, 2002, the
Company has accounted for its investment in GSE using the equity method of
accounting based upon management's conclusion that the Company has significant
influence with respect to the operations of GSE. Additionally, pursuant to the
extension of the Company's guarantee of GSE debt in March 2003 (see Note 16),
the Company received 150,000 shares of GSE common stock.

Information relating to the Company's investment in GSE as of December 31, 2002
is as follows (in thousands):

Number of shares                                  1,159
Carrying amount                                 $ 1,794
Equity loss included in Investment
 and other income, net                          $(1,210)

Condensed financial information for GSE as of December 31, 2002 and for the
years ended December 31, 2002 and 2001 is as follows (in thousands):

                                                   2002             2001
                                                   ----             ----
Current assets                                  $17,202
Non current assets                               11,692
Current liabilities                              11,166
Non current liabilities                           9,617
Stockholders' equity                              8,111
Revenue  20,220                                  25,509
Gross profit                                      3,560            5,765
Net income (loss)                                (5,943)             259





3.       Investments, marketable securities and notes receivable (Continued)

(c) Valera Pharmaceuticals

Valera is a specialty pharmaceutical company engaged in the development and
commercialization of prescription pharmaceuticals principally utilizing Valera's
patented Hydron drug delivery technology.

Prior to June 2000, Valera operated as a division of the Company, however, in
connection with an offering of the Company's 6% Convertible Subordinated
Exchangeable Notes due 2003 (the "Valera Notes"), Valera was incorporated as a
separate company and became a wholly-owned subsidiary of the Company. The Valera
Notes, at the option of the holders, could have been exchanged for 19.9% of the
outstanding common stock of Valera on a fully diluted basis or into shares of
the Company's common stock. On April 23, 2003, the Company entered into an
agreement with the holders of the Valera Notes to exchange the Valera Notes plus
related accrued interest for 554,000 shares of the Company's Common Stock at a
conversion rate of $5.00 per share with a fair value of $2,770,000. As a result,
in accordance with the provisions of SFAS Statement No. 84, Induced Conversions
of Convertible Debt, the Company recorded debt conversion expense, net of
approximately $622,000, which is included in selling, general and administrative
expenses in 2003.

On December 27, 2001, Valera completed a $7 million private placement of Valera
Series A Convertible Preferred Stock (the "Preferred Stock") to certain
institutional investors. The Preferred Stock is convertible into Valera's common
stock at any time at the option of the holder and participates in dividends with
Valera common stock on an as converted basis.

The Company owns 100% of Valera's common stock but no longer has financial and
operating control of Valera. As a condition of the private placement, the
Company contractually gave up operating control over Valera through an Investors
Rights Agreement. Therefore, through December 27, 2001, the operating results of
Valera are consolidated within the Consolidated Statements of Operations.
However, subsequent to that date the Company accounts for its investment in
Valera under the equity method. Due to Valera's operating losses in 2002 the
Company's investment in Valera as of December 31, 2002 was written down to zero.

In the second quarter of 2003, Valera completed a $12 million private placement
offering. As part of such transaction, the Company was granted an option (the
"Valera Option") until March 31, 2004 (which the Company did not exercise) to
purchase up to $5 million of Series B preferred stock at the offering price of
$.72 per share. The Company valued the Valera Option using the Black-Scholes
model and recorded approximately $500,000 of income, which is included in
Investments and other income (loss) net. The Valera Option was written down to
zero in the quarter ended September 30, 2003 due to the recognition of the






3.       Investments, marketable securities and notes receivable (Continued)

Company's share of Valera's equity loss. Assuming conversion of all of the
outstanding shares of Series A and Series B convertible preferred stock and
exercise of options for the total number of Valera common shares reserved for
Valera's employee stock option plans, the Company would own approximately 25% of
Valera.

Marketable securities

At December 31, 2003 and 2002, Marketable securities were comprised of the
following (in thousands):
                                               2003            2002
                                               ----            ----
Millennium Cell Inc.                         $3,570          $5,552
Hemispherx Biopharma, Inc.                      361               0
Other                                             0              45
                                            -------       ---------
                                             $3,931          $5,597
                                             ======          ======

         (a) Millennium Cell Inc.

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 and 2002, the Company had a 4% and 8% ownership
interest, respectively, in Millennium, representing approximately 1,532,000 and
2,325,000 shares, including approximately 340,000 and 349,000 shares of common
stock subject to options which were granted to the Company's employees to
acquire Millennium shares from the Company's holdings.

In 2001, the Company sold 861,500 shares of Millennium classified as trading
securities for proceeds of $9,141,440. In addition, the Company sold
approximately 1,220,000 shares from available for sale securities for
$5,482,216. For the year ended December 31, 2001, the Company has recognized a
net gain of $4,294,000, which is included in gain on marketable securities, net.
The approximately 3,703,000 shares remaining were classified as available for
sale securities. At December 31, 2001, these shares had a fair value of
approximately $19,341,000.

In 2002, the Company sold approximately 1,286,000 shares for $3,833,000. For the
year ended December 31, 2002, the Company has recognized a net gain of
$2,267,000 which is included in gain on marketable securities, net. The
approximately 2,325,000 shares remaining at December 31, 2002 had a fair value
of approximately $5,552,000.

In 2003, the Company sold approximately 783,000 shares for $1,648,000. For the
year ended December 31, 2003, the Company has recognized a net gain of $704,000




3.       Investments, marketable securities and notes receivable (Continued)

which is included in gain on marketable securities, net. The approximately
1,532,000 shares remaining at December 31, 2003 had a fair value of
approximately $3,570,000.

On February 11, 2000, the Company granted options to certain of its employees
pursuant to the GP Strategies Corporation Millennium Cell, LLC Option Plan (the
"Millennium Option Plan") to purchase an aggregate of approximately 547,000 of
its shares of Millennium common stock, of which there are currently
approximately 340,000 options outstanding. These options vested over either a
one year or two year period and expire on June 30, 2004, 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 $189,000 was
received in 2001, 2002 and 2003) upon exercise of all options pursuant to the
Millennium Option Plan. The Company recorded a liability to employees of
$650,000 and $767,000 at December 31, 2003 and December 31, 2002, respectively.
These amounts are included in accounts payable and accrued expenses in the
accompanying Consolidated Balance Sheets.

The Company recorded a non-cash compensation credit of $150,000, $1,211,000 and
$2,370,000 for the years ended December 31, 2003, 2002, and 2001, respectively,
which is included in selling, general and administrative expenses in the
accompanying Consolidated Statement of Operations.

Information relating to the Company's investment in Millennium is as follows at
December 31, 2003 and 2002 (in thousands):

 ------------------------------------------------- ----------------- -----------
                                                         2003              2002
 ------------------------------------------------- ----------------- -----------
 ------------------------------------------------- ----------------- -----------
 Number of shares                                       1,532             2,325
 Available-for-sale equity securities, at market       $3,570            $5,552
 ------------------------------------------------- ----------------- -----------


The gross unrealized holding gains (losses) and fair value for
available-for-sale securities (primarily Millennium Cell) were as follows (in
thousands):




                                                        Gross Unrealized Holding
Available-for-sale equity securities:        Cost            Gains       Losses             Fair Value
                                             ----            -----       ------             ----------
                                                                               
December 31, 2003                            $ 1,957       $  1,613                           $   3,570
December 31, 2002                            $ 2,917       $  2,680                           $   5,597
December 31, 2001                            $ 4,633        $14,810                            $ 19,443
---------------------------------------- -------------- ---------------- ------------------ ----------------


Differences between cost and market, net of taxes, of $984,000, $1,609,000, and
$9,021,000 at December 31, 2003, 2002 and 2001, respectively, were credited to a
separate component of stockholders' equity called accumulated other
comprehensive income (loss).




3.       Investments, marketable securities and notes receivable (Continued)

(b)      Interferon Sciences, Inc. ("ISI") and Hemispherx Biopharma Inc.

ISI is a biopharmaceutical company in which the Company owned 181,201 shares at
December 31, 2002 with a market value of $9,000. In an agreement dated March 25,
1999, the Company agreed to lend ISI $500,000 (the "ISI Debt"). ISI issued the
Company 500,000 shares of ISI common stock and a five-year warrant to purchase
500,000 shares of ISI common stock at a price of $1 per share as a loan
origination fee. Pursuant to the agreement, as amended, ISI issued a Note due
March 15, 2002, to the Company for $500,000 of which approximately $300,000 plus
accrued interest receivable was outstanding as of December 31, 2002, which was
included in accounts and other receivables on the Consolidated Balance Sheets.

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 agreement obligated HEB to register the
Guaranteed Shares, set limits on the amount of shares the Company could sell and
required HEB to pay the Company an amount equal to the number of Guaranteed
Shares remaining unsold on September 11, 2005 multiplied by $1.59. The
Guaranteed Shares were registered by HEB in the fourth quarter of 2003. The
Company received 268,000 shares of HEB from ISI and subsequently sold 108,000 of
the shares during the fourth quarter of 2003 for $249,000. For the year ended
December 31, 2003, the Company has recognized a net gain of $142,000 on the sale
of these shares, which is included in gain on marketable securities, net. The
approximately 160,000 shares remaining are classified as trading securities at
December 31, 2003. These shares had a fair value of approximately $361,000 and
were sold in the first quarter of 2004.

4.       Acquisitions

(a)      Five Star Products, Inc.

Five Star was previously a 47.3% investment of the Company accounted for under
the equity method and was indebted to the Company for a 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.
Future repayments of the Five Star Note are contingent on the operating results
of Five Star, subject to certain limitations as defined in the Subordination



Agreement. Pursuant to the provisions of the Subordination Agreement, in June
2003 and July 2003 the Company received partial repayments from Five Star in the
amount of $500,000 each, reducing the outstanding principal amount of the Five
Star Note from $4,500,000 to $3,500,000. On October 8, 2003 the Company
converted an additional $500,000 principal amount of the Five

4.       Acquisitions (Continued)

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%. In
December 2003 the Company received a partial repayment from Five Star in the
amount of $200,000, reducing the outstanding principal amount of the Five Star
Note from $3,000,000 to $2,800,000.

In consideration for the Company agreeing to convert at a conversion price of
$0.25 per share, Five Star agreed to terminate the voting agreement between the
Company and Five Star. The voting agreement, which by its terms would in any
event have terminated on June 30, 2004, provided that the Company (i) would vote
its Five Star common stock so that not more than 50% of the members of the Five
Star board of directors would be officers or directors of the Company and (ii)
would vote on matters other than the election of directors in the same
proportion as the other Five Star stockholders.

The Five Star Acquisition, which was approved by a Special Committee of the Five
Star board of directors comprised of an independent non-management director who
is unaffiliated with the Company, increased the Company's ownership in Five Star
from approximately 47.3% to approximately 54% of the outstanding Five Star
common stock. The Five Star Acquisition occurred because the Company believed
that the common stock of Five Star represented an attractive investment
opportunity based on its valuation at that time. Subsequent to the Five Star
Acquisition, Five Star will be consolidated into the Company's consolidated
financial statements. Five Star comprises the Company's new Home Improvement
Distribution Segment.

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.

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

Accounts receivable                                            $13,267
Inventory                                                          20,222
Property, plant & 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
-------------------------------------------------------------- -------------



4.       Acquisitions (Continued)

On February 6, 2004 Five Star announced that it would repurchase up to 5,000,000
shares, or approximately 30% of its common stock currently outstanding, through
a tender offer for the shares at $0.21 per share, originally set to expire on
March 16, 2004. On March 17, 2004 Five Star announced that it had increased the
price it was offering to pay for the shares in the tender offer to $0.25 per
share and extended the offer to March 31, 2004. Based on the final tabulation by
the depositary for the tender offer, approximately 2,648,000 shares of common
stock were tendered and acquired by Five Star. The effect of the tender offer
was to increase the Company's ownership in Five Star to approximately 64%.

If the Company increases its ownership to at least 80% of Five Star's common
stock, Five Star would become, for federal tax purposes, part of the affiliated
group of which the Company is the common parent As a member of such affiliated
group, Five Star would be included in the Company's consolidated federal income
tax returns, Five Star's income or loss would be included as part of the income
or loss of the affiliated group and any of Five Star's income so included might
be offset by the consolidated net operating losses, if any, of the affiliated
group. As part of this agreement, Five Star has agreed to enter into a tax
sharing agreement with the Company pursuant to which Five Star will make tax
sharing payments to the Company once Five Star becomes a member of the
consolidated group equal to 80% of the amount of taxes Five Star would pay if
Five Star were to file separate consolidated tax returns but did not pay as a
result of being included in the Company affiliated group. If the Company
completes the spin-off of certain of its assets, including a majority interest
in Five Star into NPDC (See Note 1), the foregoing agreement would be assigned
by the Company to NPDC.

(b)      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 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 and comprises
the Company's new Simulation Segment. 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 of $5,250,955 (the "ManTech Note") due in full in October 2008. Each year





4.       Acquisitions (Continued)

during the term of the ManTech Note, ManTech will have 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 agreement can be renewed for successive one-year terms.

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 purchase price over
the estimated fair values of the net assets acquired was recorded as goodwill.
Goodwill associated with this acquisition will be deductible for tax purposes.

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


         Cash                                                           $2,847
         Accounts receivable and unbilled receivables                    6,587
         Intangible assets                                               2,684
         Property, plant & 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
         --------------------------------------------------------- ------------

The following table represents the Company's pro forma consolidated statements
of operations for the years ended December 31, 2003 and 2002, as if the Five
Star and GSE Acquisitions had been completed at the beginning of each period.
The pro forma information is presented for comparative purposes only and does
not purport to be indicative of what would have occurred




4.       Acquisitions (Continued)

had the acquisition actually been made at such date, nor is it necessarily
indicative of future operating results (in thousands, except per share data):

   ---------------------------------- ----------------- -------------------
   Years ended December 31,                     2003              2002
   ---------------------------------- ----------------- -------------------
   ---------------------------------- ----------------- -------------------
   Sales                                    $262,692          $266,527
   Loss before minority interests             (9,522)           (8,405)
   Minority interests                          1,207             2,316
   Net loss                                 $ (8,315)         $ (6,089)
   Net loss per share
   Basic and diluted                     $     (.49)       $     (.40)
   ---------------------------------- ----------------- -------------------

5.       Property, plant and equipment

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

December 31,                                       2003             2002
-------------------------------------------- ---------------- -----------------
-------------------------------------------- ---------------- -----------------
Land                                           $    915         $    915
Buildings and improvements                        3,561            3,525
Machinery and equipment                          14,534           11,884
Furniture and fixtures                            8,583            6,300
Leasehold improvements                            2,072            2,649
-------------------------------------------- ---------------- -----------------
-------------------------------------------- ---------------- -----------------
                                                 29,665           25,273
Accumulated depreciation and amortization       (20,671)         (16,974)
-------------------------------------------- ---------------- -----------------
-------------------------------------------- ---------------- -----------------
                                                $ 8,994          $ 8,299
-------------------------------------------- ---------------- -----------------

During 2003 the Company wrote off certain fully depreciated assets of
approximately $3,663,000. During 2002 the Company wrote off certain fully
depreciated assets as a result of its General Physics and Corporate office
relocations of approximately $5,100,000.

6.       Short-term borrowings

         General Physics

On August 13, 2003, General Physics, General Physics's subsidiary, Skillright,
Inc., and MXL, entered into a two-year $25 million Financing and Security
Agreement (the "Credit Agreement") with a new bank, the proceeds of which were
used to repay the Company's existing credit facility. The Credit Agreement is
secured by certain assets of General Physics and certain of the accounts
receivable of MXL. The Credit Agreement also provides for an unsecured guaranty
from the Company. MXL provided a limited guaranty of the Credit Agreement up to
the value of its accounts receivable collateral securing the Credit Agreement.




6.       Short-term borrowings (Continued)

At General Physics' option, upon prior written notice to the lender, MXL's
accounts receivables can be eliminated from the borrowing base under the Credit
Agreement, provided that General Physics makes a prepayment under the Credit
Agreement, if necessary, to eliminate a borrowing base deficiency, if any. At
such point, all obligations of MXL relating to the Credit Agreement shall
terminate and MXL's limited guaranty of the Credit Agreement shall be void. In
March 2004 the Company eliminated MXL's accounts receivable from the borrowing
base, which would have had the effect as of December 31, 2003 of reducing the
borrowing base by $453,000. At the same time, the Credit Agreement was also
amended to include GSE.

The interest rate on the Credit Agreement is at Eurodollar plus 3.00%, (which as
of December 31, 2003 is approximately 4.1%). Based upon the financial
performance of GP, the interest rate can be reduced. The Credit Agreement
contains covenants with respect to GP's 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 (except for the Five Star Acquisition),
incurrence of debt and the payment of dividends. The Company received a waiver
under the Credit Agreement with respect to the GSE Acquisition. GP is currently
restricted from paying dividends or management fees to the Company in excess of
$1,000,000 in any fiscal year. GP is also subject to certain restrictive
covenants including limitations on future acquisitions. GP was in compliance
with all loan covenants under the Credit Agreement as of December 31, 2003.

The Company wrote off $860,000 of deferred financing costs due to the early
termination of its previous credit agreement. This expense is included in
interest expense for year ended December 31, 2003.

As of December 31, 2003, the amount outstanding under the Credit Agreement is
approximately $9,527,000, and approximately $7,225,000 was available to be
borrowed under the Credit Agreement.

Five Star

On June 20, 2003 Five Star obtained a new 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




6.       Short-term borrowings (Continued)

achieves and maintains certain performance benchmarks. At December 31, 2003,
approximately $16,685,000 was outstanding under the Loan Agreement and
approximately $480,000 was available to be borrowed.

In connection with the Loan Agreement, Five Star also entered into a derivative
transaction with Fleet National Bank on June 20, 2003. The derivative
transaction is an interest rate swap which has been designated as a cash flow
hedge. Effective July 1, 2004 through June 30, 2008, Five Star will pay a fixed
interest rate of 3.38% to Fleet National Bank on notional principal of
$12,000,000. In return, Fleet National Bank will pay to Five Star a floating
rate, namely, LIBOR, on the same notional principal amount. The credit spread
under the Loan Agreement is not included in and will be paid in addition to this
fixed interest rate of 3.38%.

GSE

GSE previously had a $1.5 million bank line of credit. The credit facility
provided for borrowings to support working capital needs and foreign letters of
credit. The line was collateralized by substantially all of GSE's assets. The
interest rate on this line of credit was based on the bank's prime rate plus
1.00% (5.00% as of December 31, 2003), with interest only payments due monthly.
At December 31, 2003, GSE's available borrowing base was $1.5 million, none of
which had been utilized. On March 23, 2000, the Company agreed to guarantee up
to $1,800,000 of GSE credit facility, through May 31, 2004, as extended.

GSE's current credit facility was scheduled to expire on May 31, 2004; however
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. 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.






7.       Accounts payable and accrued expenses

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

---------------------------------------- --------------- -------------
December 31,                                   2003            2002
---------------------------------------- --------------- -------------
---------------------------------------- --------------- -------------
Accounts payable                            $22,795        $  6,324
Payroll and related costs                     6,324           4,617
Restructuring reserve                            72             221
Other                                         8,916           6,390
---------------------------------------- --------------- -------------
---------------------------------------- --------------- -------------
                                            $38,107         $17,552
---------------------------------------- --------------- -------------

8.       Long term debt

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





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

December 31,                                                         2003                    2002
---------------------------------------------------------- ------------------------- ---------------------
---------------------------------------------------------- ------------------------- ---------------------


                                                              
6% conditional subordinated notes due 2008 (a)                      $7,500                     -
ManTech Note (b)                                                     5,251                     -
Mortgage on MXL Pennsylvania facility (c)                            1,405                  $1,505
Mortgage on MXL Illinois facility (d)                                1,185                   1,212
Senior subordinated debentures                                         423                     558
6% convertible exchangeable notes (e)                                                         2,640
AOtec Debt (f)                                                         922                     -
Other (g)                                                              437                     997
---------------------------------------------------------- ------------------------- ---------------------
---------------------------------------------------------- ------------------------- ---------------------
                                                                    17,123                   6,912
---------------------------------------------------------- ------------------------- ---------------------
---------------------------------------------------------- ------------------------- ---------------------
Less warrant related discount, net of accretion                     (2,262)                      -
---------------------------------------------------------- ------------------------- ---------------------
---------------------------------------------------------- ------------------------- ---------------------
                                                                    14,861                   6,912
Less current maturities                                             (1,112)                 (3,610)
---------------------------------------------------------- ------------------------- ---------------------
---------------------------------------------------------- ------------------------- ---------------------
                                                                   $13,749                  $3,302
---------------------------------------------------------- ------------------------- ---------------------



(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 property located in Pawling, New York. In the
event that the spin-off does not occur, the Company may be required to redeem




8.       Long term debt (Continued)

the Gabelli Notes by April 2005. In addition, at any time that less than
$1,875,000 principal amount of 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 $8.00 per share and are exercisable at
any time until August 2008. The exercise price may be paid in cash, by delivery
of 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 sheet.

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
non-cash interest expense was approximately $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 of
$1,436,000 in its December 8, 2003 valuation adjustment of the liability
relating to the GP Warrants using the Black-Scholes model.

The Note and Warrant Purchase Agreement provides that, on completion of the
Distribution described in Note 1, NPDC will issue warrants ("NPDC Warrants") to
the holders of the GP Warrants. The NPDC Warrants will entitle the holders to
purchase, in the aggregate, a number of shares of NPDC common stock equal to 8%
of the number of shares outstanding at completion of the spin-off, subject to
reduction for any GP Warrants exercised prior to the spin-off. The NPDC Warrants
will be allocated to the holders of the GP Warrants on a pro-rata basis, on the
respective number of GP Warrants held by them on such date.

In connection with the Distribution, the Company intends to contribute the
Pawling property, subject to the mortgage, to MXL. MXL will assume 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.





8.       Long term debt (Continued)

(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 will have the
option to convert up to 20% of the original principal amount of the note into
common stock of GP Strategies at the then market price of GP Strategies' common
stock, but only in the event that GP Strategies' 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) On March 8, 2001, MXL entered into 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 matures on March 8, 2011, when the
remaining amount outstanding of approximately $680,000 is due in full. The loan
is guaranteed by the Company.

(d) On July 3, 2001, MXL entered into 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 matures
on June 26, 2006, when the remaining amount outstanding of approximately
$1,100,000 is due in full. The loan is guaranteed by the Company.

(e) On April 23, 2003, the Company entered into an agreement (the "Exchange
Agreement") with the Holders of the 6% Convertible Exchangeable Notes due June
30, 2003 (the "Valera Notes") to exchange the Valera Notes plus related accrued
interest for 554,000 shares of the Company's Common Stock with a fair value of
$2,770,000. The original agreement provided that the Valera Notes, at the option
of the Holders, could be exchanged for 19.9% of the outstanding capital stock of
Valera, or into shares of the Company's Common Stock at a conversion rate of
$5.00 per share. As a result, in accordance with the provisions of SFAS
Statement No. 84, Induced Conversions of Convertible Debt, the Company recorded
debt conversion expense, net of approximately $622,000, which is included in
selling, general and administrative expenses.

(f) On September 15, 2003, MXL purchased machinery, equipment and inventory from
AOtec LLC ("AOtec"), for $1,100,000, subject to adjustment. In connection with
this purchase, the Company valued the machinery and equipment at approximately
$900,000, the inventory at approximately $300,000 and recorded accrued expenses
of $100,000. MXL paid $100,000 of the purchase price in cash and issued three
notes, in the amount of $450,000, $275,000 and $275,000 each, due October 1,
2003, August 5, 2004 and August 5, 2005, respectively (collectively, the "AOtec
Notes"). The AOtec Notes bear interest on the unpaid principal




8. Long term debt (Continued)

amount at the rate of 4% per annum. On October 1, 2003, MXL borrowed $700,000
from a bank (the "AOtec Debt") to finance the purchase price and used the
proceeds to pay the $450,000 note. The AOtec Debt is payable monthly for three
years and is secured by the machinery and equipment purchased from AOtec. The
Company guaranteed the AOtec Debt.

(g) Represents primarily capital lease obligations for equipment.

Aggregate annual maturities of long-term debt at December 31, 2003 are as
follows (in thousands):


              2004                                      $ 1,112
              2005                                          742
              2006                                        1,444
              2007                                          100
              2008                                       12,851
        Thereafter                                          874
     --------------------------------------- -----------------------------------


9.             Employee benefit plans

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 of 1% to 14% of base compensation. 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 2003, 2002
and 2001 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 2003, 2002 and 2001
the Company contributed 188,317 shares, 270,000 shares and 291,185 shares of the
Company's common stock directly to the Plan with a value of approximately
$1,053,000, $1,058,000 and $1,151,000, respectively.

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 Internal Revenue Code. 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 $12,000 from October 23, 2003 to December 31, 2003.



9.             Employee benefit plans (Continued)

Five Star Employee Benefit Plan

Five Star maintains a 401(k) Savings Plan for employees who have completed one
year of service. The Savings Plan permits pre-tax contributions to the plan of
2% to 50% of compensation by participants pursuant to Section 401(k) of the
Internal Revenue Code. Five Star matches 40% of the participants' first 6% of
compensation contributed, not to exceed an amount equivalent to 2.4% of that
participant's compensation. Five Star's contribution to the plan was
approximately $31,000 from October 8, 2003 to December 31, 2003.

10.      Income taxes

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

------------------------------------ --------------- ---------------- ----------
Years ended December 31,                 2003              2002           2001
------------------------------------ --------------- ---------------- ----------
------------------------------------ --------------- ---------------- ----------
Current
Federal                                 $  39
State and local                           399            $  370         $  537
 Foreign                                  693               361            186
------------------------------------ --------------- ---------------- ----------
------------------------------------ --------------- ---------------- ----------
Total current                           1,131               731            723
------------------------------------ --------------- ---------------- ----------
------------------------------------ --------------- ---------------- ----------
Deferred
Federal                                     -            (1,420)         1,392
State and local                             -              (130)           400
Foreign                                  (245)
------------------------------------ --------------- ---------------- ----------
------------------------------------ --------------- ---------------- ----------
Total deferred                           (245)           (1,550)         1,792
------------------------------------ --------------- ---------------- ----------
------------------------------------ --------------- ---------------- ----------
Total income tax expense (benefit)       $886            $ (819)        $2,515
------------------------------------ --------------- ---------------- ----------

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.






10.            Income taxes (Continued)

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,                                                 2003           2002           2001
------------------------------------------------------- -------------- --------------- ---------------
------------------------------------------------------- -------------- --------------- ---------------
                                                                                
Federal income tax rate                                    (35.0%)        (35.0%)        35.0%
Foreign, State and local taxes net of Federal benefit        5.5            6.8          32.6
Taxes of subsidiaries that are not consolidated
 for tax purposes                                            1.8
Items not deductible - primarily meals
 and entertainment                                           6.2            3.0          23.8
Valuation allowance adjustment                              28.1                         (6.9)
Net losses from foreign operations for which
 no tax benefit has been provided                            0.7            1.7          41.2
Tax effect recorded in stockholders' equity for
 sale of available-for sale-securities                       4.4            9.2          32.0
Other                                                        0.2            0.8           2.5
------------------------------------------------------- -------------- --------------- ---------------
------------------------------------------------------- -------------- --------------- ---------------
Effective tax rate expense (benefit)                        11.9%         (13.5%)      160.2%
------------------------------------------------------- -------------- --------------- ---------------


In 2003, the Company recorded income tax expense of $886,000. The current income
tax provision of $1,131,000 represents estimated federal taxes of $39,000, state
taxes of $399,000, and foreign taxes of $693,000. The deferred income tax
benefit of $245,000 represents a benefit for the future utilization of a portion
of the Company's foreign net operating loss.

In 2002, the Company recorded an income tax benefit of $819,000. The current
income tax provision of $731,000 represents estimated state taxes of $370,000
and foreign taxes of $361,000. The deferred income tax benefit of $1,550,000
primarily represents a benefit for the future utilization of the Company's
domestic net operating losses.

In 2001, the Company recorded income tax expense of $2,515,000. The current
income tax provision of $723,000 represents estimated state taxes of $537,000
and foreign taxes of $186,000. The deferred income tax expense of $1,792,000
represents future estimated federal and state taxes.

The Company had an effective tax rate of 11.9% for the year ended December 31,
2003. This rate was primarily due to certain nondeductible items, an increase in
the valuation allowance for domestic net operating losses for which no tax
benefit has been provided, and the tax treatment for financial statement
purposes of the sale by the Company in 2003 of certain shares of
available-for-sale securities accounted for pursuant to SFAS No.115 "Accounting
for Certain Investments in Debt and Equity Securities."




10.      Income taxes (Continued)

The Company had an effective tax rate of 14% for the year ended December 31,
2002. This rate was primarily due to certain nondeductible items, net losses
from foreign operations for which no tax benefit has been provided, and the tax
treatment for financial statement purposes of the sale by the Company in 2002 of
certain shares of available-for-sale securities accounted for pursuant to SFAS
No.115.

The Company had an effective tax rate of 160% for the year ended December 31,
2001. This rate was primarily due to the tax treatment for financial statement
purposes of the sale by the Company in 2001 of certain shares of
available-for-sale securities accounted for pursuant to SFAS No.115.

As of December 31, 2003, the Company has approximately $30,778,000 of Federal
net operating loss carryforwards. These carryforwards expire in the years 2005
through 2023. Foreign net operating losses at December 31, 2003 were
approximately $35,825,000. In addition, the Company has approximately $972,000
of available credit carryovers which may be carried over indefinitely.

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
(liability) asset are summarized as follows (in thousands):


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

December 31,                                                                     2003               2002
----------------------------------------------------------------------- -------------------- ---------------------
----------------------------------------------------------------------- -------------------- ---------------------
Deferred tax assets:
                                                                                          
Allowance for doubtful accounts                                                 $ 405           $    337
Accrued liabilities                                                             1,706                883
Net Federal and Foreign operating loss carryforwards                           22,751             20,221
Tax credit carryforwards                                                          972                987
Restructuring reserves                                                            460                484
Tax benefits of subsidiaries  not consolidated for tax
 purposes                                                                         227
Investment in partially owned companies                                           128
----------------------------------------------------------------------- -------------------- ---------------------
----------------------------------------------------------------------- -------------------- ---------------------
Deferred tax assets                                                            26,649             22,912
----------------------------------------------------------------------- -------------------- ---------------------
----------------------------------------------------------------------- -------------------- ---------------------
Deferred tax liabilities:
Property and equipment, principally due to
 difference in depreciation and amortization                                    2,375              1,049
Investment in partially owned companies                                                              556
----------------------------------------------------------------------- -------------------- ---------------------
----------------------------------------------------------------------- -------------------- ---------------------
Deferred tax liabilities                                                        2,375              1,605
----------------------------------------------------------------------- -------------------- ---------------------
----------------------------------------------------------------------- -------------------- ---------------------
Net deferred tax assets                                                        24,274             21,307
Less valuation allowance                                                      (12,586)           (10,461)
----------------------------------------------------------------------- -------------------- ---------------------
----------------------------------------------------------------------- -------------------- ---------------------
Net deferred tax asset                                                        $11,688            $10,846
----------------------------------------------------------------------- -------------------- ---------------------



10.      Income taxes (Continued)

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 has been provided. In 2002, the valuation allowance decreased by
$404,000 attributable primarily to the expiration of tax credit carryforwards.

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. 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. As of
December 31, 2003, the Company has recorded a net deferred tax asset of
$11,688,000.






11.      Comprehensive income (loss)

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



                                                                           Year ended December 31,
                                                           --------------------------------------------------------
                                                           ------------------ ------------------ ------------------

                                                                   2003                2002             2001
                                                                   ----                ----             ----
                                                                                              
Net loss                                                        $(8,276)            $(5,228)           $(945)
Other comprehensive (loss) income,
 before tax:
Net unrealized loss on
 available-for-sale-securities                                   (1,067)            (12,130)         (30,802)
Net unrealized gain on interest rate swap                            82
Foreign currency translation adjustment                             139                (492)              24
                                                              ---------           ----------      ----------
Comprehensive loss before tax                                      (846)            (11,622)         (31,723)
Income tax benefit related to
 items of other comprehensive income (loss)                         410               4,718           11,905
                                                              ---------               -----           ------
Comprehensive income (loss), net of tax                         $(8,712)           $(13,132)        $(19,818)
                                                                ========           =========        =========

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

--------------------------------------------------------- ------------------ ------------------ -------------------
December 31,                                                      2003                2002              2001
--------------------------------------------------------- ------------------ ------------------ -------------------
--------------------------------------------------------- ------------------ ------------------ -------------------
Net unrealized gain on
 available-for-sale-securities                                  $1,613              $2,680           $14,810
Net unrealized gain on interest rate swap                           82
Foreign currency translation adjustment                         (1,010)             (1,149)             (657)
                                                               --------             -------        ----------
Accumulated other comprehensive
 income before tax                                                 685               1,531            14,153
Accumulated income tax expense related
to items of other comprehensive loss                              (661)             (1,071)           (5,789)
                                                               --------             -------          --------
Accumulated other comprehensive
 income, net of tax                                            $    24             $   460           $ 8,364
                                                               =======             =======           =======










12.      Common Stock, stock options and warrants

(a) On October 29, 2003 the Company's shareholders approved the GP Strategies
Corporation's 2003 Incentive Stock Plan (the "2003 Plan"). The 2003 Plan was
adopted because only approximately 660,000 shares of the Company's Common Stock
were available for grant under the Company's existing Non-Qualified Stock Option
Plan (the "Plan"), which the Company believed did not provide sufficient shares
for market-competitive grant levels.

The 2003 Plan will permit awards of incentive stock options, nonqualified stock
options, restricted stock, stock units, performance shares, performance units
and other incentives payable


12.      Common Stock, stock options and warrants (Continued)

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, 2003 approximately
711,000 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 2003, 2002 and 2001, and
options and warrants exercisable and shares reserved for issuance at December
31, 2003, 2002, and 2001 are as follows:





12.      Common Stock, stock options and warrants (Continued)



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

Options and warrants                                 Price Range               Number       Weighted-Average
Outstanding                                           per share               of shares     Exercise Price
------------------------------------------- ------------------------------ ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
                                                                                  
December 31, 2000                              $3.375 -         24.00         2,505,348             $7.74
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
Granted                                         3.00 -           4.61           452,000              4.47
Terminated                                      4.61 -          24.00          (166,683)             7.85
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
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
------------------------------------------- --------------- -------------- ---------------- -------------------------
Options and warrants exercisable
------------------------------------------- --------------- -------------- ---------------- -------------------------
December 31, 2001                               3.00 -          15.375        2,058,096              7.12
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
December 31, 2002                               3.00 -          15.375        2,096,199              6.39
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
December 31, 2003                              $3.00 -          15.375        3,212,922             $6.98
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
Shares reserved for issuance
December 31, 2001                                                             3,938,303
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
December 31, 2002                                                             3,937,070
------------------------------------------- --------------- -------------- ---------------- -------------------------
------------------------------------------- --------------- -------------- ---------------- -------------------------
December 31, 2003                                                             4,625,587
------------------------------------------- --------------- -------------- ---------------- -------------------------



At December 31, 2003, the weighted average remaining contractual life of all
outstanding options was 4 years.

The following table summarizes information about the Plan's options outstanding
at December 31, 2003:




                   Range of                 Number        Weighted Average         Weighted-Average
               Exercise Prices            Outstanding     Years Remaining          Exercise Price
-------- ----------------------------- ------------------ ------------------------ --------------------------
-------- ------------ ---------------- ------------------ ------------------------ --------------------------
                                                                          
           $  3.00 -  $  7.75                1,625,272             3.71                  $  4.72
           $  7.76 -  $10.41                   560,000              .71                  $  8.16
            $10.42 -  $15.375                  367,125             4.21                   $14.72
-------- ------------ ---------------- ------------------ ------------------------ --------------------------
-------- ------------ ---------------- ------------------ ------------------------ --------------------------
           $  3.00 -  $15.375                2,552,397             3.12                  $  6.91
-------- ------------ ---------------- ------------------ ------------------------ --------------------------


The Company had no outstanding Class B Common Stock options during fiscal years
2003, 2002 and 2001.


12.      Common Stock, stock options and warrants (Continued)

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 12(c))
bringing the total to 1,250,000 shares reserved for issuance upon conversion of
Class B Common Stock at December 31, 2003, 2002 and 2001.

At December 31, 2003, 2002, and 2001, options outstanding included options for
353,623, 353,623 and 239,498 shares, respectively, for certain executive
officers.

(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 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.




12.      Common Stock, stock options and warrants (Continued)

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.

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"). Until May 3, 2003, the Company had the
right to purchase all, but not less than all, of the EGI Class B Shares then
owned by EGI. On April 14, 2003, the Company irrevocably waived its right to
exercise such call option with respect to the EGI Class B Shares.

The Company and EGI have entered into an advisory services agreement providing
that, to the extent requested by the Company and deemed appropriate by EGI, EGI
shall assist the Company in developing, identifying, evaluating, negotiating,
and structuring financings and business acquisitions. The Company has agreed to
pay EGI a transaction fee equal to 1% of the proceeds received by the Company in
a financing, or of the consideration paid by the Company in a business
acquisition, in respect of which EGI has provided material services.

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. In connection
with the issuance of these warrants, the Company recorded an expense of $750,000
in 2001 for these warrants which is included in selling, general and
administrative expense in the Consolidated Statement of Operations. These
warrants expire in June 2011.

(d) On February 11, 2000, an affiliate of Andersen, Weinroth & Co., L.P.
("Andersen Weinroth") purchased 200,000 shares of Class B Common Stock for
$1,200,000. In addition, a general partner of Andersen Weinroth joined the Board
of Directors of the Company. On




12. Common Stock, stock options and warrants (Continued)

October 11, 2001, this general partner resigned from the Board of Directors of
the Company and converted the 200,000 shares of Class B Common Stock into an
equal number of shares of Common Stock.

(e) 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 8). The GP
Warrants have an exercise price of $8.00 per share and are exercisable at any
time until August 2008.

(f) 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, 2003, GSE had 679,644 shares of common stock
reserved for future grants under the GSE Plan.



Stock option activity under the GSE Plan is as follows:

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

Options                                Price Range                Number        Weighted-Average
Outstanding                             per share              of shares         Exercise Price
------------------------------- --------------------------- --------------- --------------------------
------------------------------- -------------- ------------ --------------- --------------------------
                                                                  
October 23, 2003                   $2.00 -         14.750      1,683,876            $4.16
------------------------------- -------------- ------------ --------------- --------------------------
------------------------------- -------------- ------------ --------------- --------------------------
Granted
Exercised
Terminated                          2.00 -          2.800        (27,400)            2.31
------------------------------- -------------- ------------ --------------- --------------------------
------------------------------- -------------- ------------ --------------- --------------------------
December 31, 2003                  $2.00 -         14.750      1,656,476            $4.65
------------------------------- -------------- ------------ --------------- --------------------------

The following table summarizes information relating to currently outstanding and
exercisable options at December 31, 2003:







12.      Common Stock, stock options and warrants (Continued)


                                                 Weighted     Weighted                      Weighted

                                                  Average       Average                       Average
          Range of                Number           Years        Exercise        Number        Exercise
        Exercise Prices         Outstanding      Remaining       Price       Exercisable       Price
----------------------------- ---------------- -------------- ------------- --------------- -------------
------------- --- ----------- ---------------- -------------- ------------- --------------- -------------
                                                                               
  $  1.48     -     $  2.95         510,550           4.0         $2.15          393,550         $2.18
  $  2.96     -     $  4.43         789,485           2.6          3.67          389,485          3.83
  $  4.44     -     $  5.90         200,000           3.1          4.75          200,000          4.75
  $  5.91     -     $  7.38          10,000           3.3          6.38           10,000          6.38
  $  7.39     -     $  8.85          20,000           3.2          7.50           20,000          7.50
  $  8.86     -      $11.80             200           2.6         11.25              200         11.25
   $11.81     -      $14.75          26,241           1.7         14.11          126,241         14.11
------------- --- ----------- ---------------- -------------- ------------- --------------- -------------
------------- --- ----------- ---------------- -------------- ------------- --------------- -------------
   Total                          1,656,476           3.0         $4.19        1,139,476         $4.65
------------- --- ----------- ---------------- -------------- ------------- --------------- -------------


(g) Five Star Stock Option plan

On January 1, 1994, Five Star's Board of Directors adopted the Five Star
Products, Inc. 1994 Five Star Plan (the "Five Star Plan"), which became
effective August 5, 1994. On January 1, 2002, the Board of Directors amended the
Five Star Plan increasing the total number of shares of common stock to
4,000,000 shares reserved for issuance, subject to adjustment in the event of
stock splits, stock dividends, recapitalizations, reclassifications or other
capital adjustments. Unless designated as "incentive stock options" intended to
qualify under Section 422 of the Internal Revenue Code, options granted under
the Five Star Plan are intended to be nonqualified options. Options may be
granted to any director, officer or other key employee of Five Star and its
subsidiaries, and to consultants and other individuals providing services to
Five Star.

The term of any option granted under the Five Star Plan will not exceed ten
years from the date of the grant of the option and, in the case of incentive
stock options granted to a 10% or greater holder in the total voting stock of
Five Star, three years from the date of grant. The exercise price of any option
will not be less than the fair market value of the Common Stock on the date of
grant or, in the case of incentive stock options granted to a 10% or greater
holder in the total voting stock, 110% of such fair market value.

Options granted vest 20% on date of grant with the balance vesting in equal
annual installments over four years.







12.      Common Stock, stock options and warrants (Continued)

Activity relating to stock options granted by Five Star:


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

  Options Outstanding                                  Number of          Weighted Average
                                                          Shares           Exercise Price
  ------------------------------------------------ ------------------- ------------------------
  ------------------------------------------------ ------------------- ------------------------
                                                                          
  October 8, 2003                                      1,530,000                   $.19
  Granted
  Exercised
  Terminated
  ------------------------------------------------ ------------------- ------------------------
  ------------------------------------------------ ------------------- ------------------------
  December 31, 2003                                    1,530,000                  .19
  ------------------------------------------------ ------------------- ------------------------
  ------------------------------------------------ ------------------- ------------------------
  Exercisable at December 31, 2003                       975,000                $.22
  ------------------------------------------------ ------------------- ------------------------


The following table summarizes information about the Five Star Plan's options at
December 31, 2003:





                                            Weighted    Weighted                             Weighted
                                            Average     Average                              Average
       Range of         Number              Exercise    Years            Number              Exercise
   Exercise Prices      Outstanding          Prices     Remaining        Exercisable          Price
----------------------- ----------------- ------------- ---------------- ---------------- ---------------
------------ -- ------- ----------------- ------------- ---------------- ---------------- ---------------
                                                                         
     $.14    -     .14       925,000            .14        2.95              460,000          .14
      .15    -     .15        50,000            .15        3.24               50,000          .15
      .16    -     .16       150,000            .16        3.64               60,000          .16
      .33    -     .33       405,000            .33         .29              405,000          .33
------------ -- ------- ----------------- ------------- ---------------- ---------------- ---------------
------------ -- ------- ----------------- ------------- ---------------- ---------------- ---------------
     $.13    -    $.33     1,530,000           $.19         .90               975,00         $.22
------------ -- ------- ----------------- ------------- ---------------- ---------------- ---------------



13.      Business segments

The operations of the Company currently consist of the following five business
segments, by which the Company is managed.

The Company's principal operating subsidiary is GP. GP operates in two business
segments. The Manufacturing & Process Segment 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, as well as to the government sector. The
Information Technology Segment provides IT training programs and solutions,
including Enterprise Solutions and comprehensive career training and transition
programs.

The Simulation Segment, which consists of GSE, provides of real-time simulation,
homeland security and engineering services for the energy, process and military
industries. The Company







13.      Business segments (Continued)

acquired additional shares of GSE in fourth quarter of 2003, bringing its
ownership to 58% (see Note 4). GSE is consolidated in the Company's financial
statements effective October 23, 2003.

The Optical Plastics Segment, which consists of MXL, manufactures coated and
molded plastic products.

The Home Improvement Distribution Segment, which consists of Five Star,
distributes paint sundry items, interior and exterior stains, brushes, rollers,
caulking compounds and hardware products on a regional basis. The Company
acquired additional shares of Five Star in fourth quarter of 2003, bringing its
ownership to 54% (see Note 4). Five Star is consolidated in the Company's
financial statements effective October 8, 2003.

Effective January 1, 2002, Valera no longer exists as a business segment (see
Note 3). Information presented for Corporate & Other includes financial
information for the operations and assets of the Valera subsidiary as of and for
the year ended December 31, 2001 prior to its treatment as an equity investment.
The management of the Company does not allocate the following items by segment:
Investment and other income, interest expense, selling, general and
administrative expenses, depreciation and amortization expense, income tax
expense, significant non-cash items and long-lived assets. Inter-segment sales
are not significant.

The following tables set forth the sales and operating results attributable to
each line of business and includes a reconciliation of the segments sales to
consolidated sales and operating results to consolidated income (loss) before
income taxes (in thousands):






13.      Business segments (Continued)




------------------------------------------------------------- ---------------- ---------------- -------------
Years ended December 31,                                             2003              2002             2001
------------------------------------------------------------- ---------------- ---------------- -------------
------------------------------------------------------------- ---------------- ---------------- -------------
Sales
                                                                                           
Manufacturing & Process                                           $127,762         $134,255         $164,361
Information Technology                                               6,213            7,982           11,061
Simulation                                                           6,059
Optical Plastics                                                     8,613            9,996           11,184
Home Improvement Distribution                                       20,031
Corporate & Other                                                                                          5
------------------------------------------------------------- ---------------- ---------------- -------------
------------------------------------------------------------- ---------------- ---------------- -------------
                                                                  $168,678         $152,233         $186,611
------------------------------------------------------------- ---------------- ---------------- -------------
------------------------------------------------------------- ---------------- ---------------- -------------
Operating results
Manufacturing & Process                                         $    3,823       $    1,712       $    8,679
Information Technology                                                 860             (182)           1,596
Simulation                                                             358
Optical Plastics                                                       (60)             429            1,192
Home Improvement Distribution                                          333
Corporate & Other                                                  (10,532)          (5,506)          (3,285)
------------------------------------------------------------- ---------------- ---------------- -------------
------------------------------------------------------------- ---------------- ---------------- -------------
Total operating results                                             (5,218)          (3,547)           8,182
Interest expense                                                    (3,625)          (2,770)          (4,733)
Gains on equity investments, restructuring
charges, amortization of intangible assets,
valuation adjustment of liability for warrants
and gain on sale of marketable securities                            1,423              270           (1,879)
------------------------------------------------------------- ---------------- ---------------- -------------
------------------------------------------------------------- ---------------- ---------------- -------------
(Loss) income from operations before
 income taxes and minority interests                            $   (7,420)      $   (6,047)      $    1,570
------------------------------------------------------------- ---------------- ---------------- -------------



Operating results represent sales less operating expenses. In computing
operating results, none of the following items have been added or deducted:
general corporate expenses at the holding company level, restructuring charges,
foreign currency transaction gains and losses, investment income, loss on
investments, loss on sale of assets, amortization of intangible assets,
valuation adjustment of liability for warrants and interest expense. General
corporate expenses at the holding company level, which are primarily salaries,
occupancy costs, professional fees and costs associated with being a publicly
traded company, totaled approximately $10,472,000 (net of a non-cash credit to
compensation expense of $150,000 relating to a deferred compensation plan and
including executive incentive bonuses of $3,000,000 and non-cash debt conversion
expense of $622,000), $4,882,000 (net of a non-cash credit to compensation
expense of $1,211,000 relating to the deferred compensation plan) and $3,033,000
(net of a non-cash credit to compensation expense of $2,370,000) for the years
ended December 31, 2003, 2002 and 2001, respectively. For the years ended
December 31, 2003, 2002 and 2001, sales to the United States government and its
agencies represented approximately 32%, 32% and 29%, respectively, of the
Company's sales.






13.      Business segments (Continued)

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




------------------------------------------------------------ --------------- ---------------- ---------------
December 31,                                                        2003            2002              2001
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------
Identifiable assets
                                                                                        
Manufacturing & Process                                        $  89,201       $  93,193         $  98,453
Information Technology                                             8,088           8,978             8,787
Simulation                                                        19,817
Optical Plastics                                                  10,462           9,818             9,929
Home Improvement Distribution                                     38,721
Corporate & Other                                                 22,034          32,916            43,655
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------
                                                                $188,323        $144,905          $160,824
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------


------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------
Years ended December 31,                                            2003            2002              2001
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------
Additions to property,
plant, and equipment
Manufacturing & Process                                        $     685       $   1,523        $      557
Information Technology                                                22                                38
Simulation                                                            20
Optical Plastics                                                   1,135             368               693
Home Improvement Distribution                                        159
Corporate & Other                                                    102              25               163
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------
                                                               $   2,123       $   1,916         $   1,451
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------


------------------------------------------------------------ --------------- ---------------- ---------------
Years ended December 31,                                            2003            2002              2001
------------------------------------------------------------ --------------- ---------------- ---------------
Depreciation and Amortization
Manufacturing & Process                                         $  1,600       $   1,836         $   2,544
Information Technology                                                 1              18               606
Simulation                                                           192
Optical Plastics                                                     565             510               491
Home Improvement Distribution                                         47
Corporate & Other                                                    523             940             2,261
------------------------------------------------------------ --------------- ---------------- ---------------
------------------------------------------------------------ --------------- ---------------- ---------------
                                                                $  2,928       $   3,304         $   5,902
------------------------------------------------------------ --------------- ---------------- ---------------



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.







13.      Business segments (Continued)

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





                                                                        Year ended December 31,
                                                                     2003          2002             2001
                                                                     ----          ----             ----

                                                                                       
United States                                                    $156,394      $139,831         $173,008
Canada                                                              1,221         1,421            2,756
United Kingdom                                                      7,131         7,258            6,962
Latin America and other                                             3,932         3,723            3,885
                                                                    -----    ----------       ----------
                                                                 $168,678      $152,233         $186,611
                                                                 --------      --------         --------


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


                                                                             December 31,

                                                                     2003          2002               2001
                                                                     ----          ----               ----
                                                                                         
United States                                                    $180,026      $137,303           $152,627
Canada                                                                404         3,076              3,653
United Kingdom                                                      3,820         3,301              2,821
Latin America and other                                             4,073         1,225              1,723
                                                                    -----    ----------         ----------
                                                                 $188,323      $144,905           $160,824
                                                                 --------      --------           --------


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

14.      Restructuring and other charges

During 1999, the Company adopted restructuring plans, primarily related to its
IT Segment. The Company took steps in order to change the focus of the IT
Segment from open enrollment information technology training courses to project
oriented work for corporations, which was consistent with the focus of GP's
current business.

In connection with the restructuring, the Company recorded a charge of
$7,374,000 in 1999, of which $1,939,000 was the remaining balance as of December
31, 2000. During 2001, the Company utilized $663,000 of the reserve and reversed
$202,000. During 2002, the Company utilized $528,000 of the reserve, and as of
December 31, 2002, $104,000 was included in accounts payable and accrued
expenses and $442,000 was included in other non-current liabilities in the
accompanying Consolidated Balance Sheet. During 2003 the Company utilized






14.      Restructuring and other charges (Continued)

$256,000 of the reserve and recorded restructuring charges of $298,000 primarily
relating to lease obligations. As of December 31, 2003, $61,000 was included in
accounts payable and accrued expenses and $527,000 was included in other
non-current liabilities in the accompanying Consolidated Balance Sheet.

The Company believed at the time the restructuring plan was adopted that the
strategic initiatives and cost cutting moves taken in 1999 and the first quarter
of 2000 would enable the IT Segment to return to profitability in the last six
months of 2000. However, those plans were not successful, and the Company
determined that it could no longer bring the open enrollment IT business to
profitability. As a result of the continued operating losses incurred by the IT
Segment, as well as the determination that revenues would not increase to
profitable levels, the Company decided to close its open enrollment IT business
in the third quarter of 2000 recording a charge of $8,810,000 of which
$4,926,000 was the remaining balance as of December 31, 2000.

During 2001, the Company utilized $2,302,000 of the reserve and reversed
$972,000 as a result of favorable settlements on certain leases and contractual
obligations. During 2002, the Company utilized $689,000 of the reserve and
reversed $368,000, and as of December 2002, $117,000 was included in accounts
payable and accrued expenses and $478,000 was included in other non-current
liabilities in the accompanying Consolidated Balance Sheet. During 2003, the
Company utilized $81,000 and reversed $8,000 of charges primarily relating to
lease obligations. As of December 31, 2003, $11,000 was included in accounts
payable and accrued expenses and $495,000 was included in other non-current
liabilities in the accompanying Consolidated Balance Sheet.







14.      Restructuring and other charges (Continued)

The components of the restructuring charges are as follows (in thousands):


                                                      1999                          2000

                                                 Restructuring                 Restructuring
                                                     Charge                        Charge
----------------------------------------------- ----------------- ---------- -------------------
----------------------------------------------- ----------------- ---------- -------------------
                                                                      
Balance December 31, 2000                           $ 1,939                       $ 4,926
Utilization                                            (663)                       (2,302)
Reversal of Restructuring
 charges during 2001                                   (202)                          972
----------------------------------------------- ----------------- ---------- -------------------
----------------------------------------------- ----------------- ---------- -------------------
Balance December 31, 2001                           $ 1,074                       $ 1,652
----------------------------------------------- ----------------- ---------- -------------------
----------------------------------------------- ----------------- ---------- -------------------
Utilization                                            (528)                         (689)
Reversal of Restructuring
 charges during 2002                                                                (368)
----------------------------------------------- ----------------- ---------- -------------------
----------------------------------------------- ----------------- ---------- -------------------
Balance December 31, 2002                          $    546                     $    595
----------------------------------------------- ----------------- ---------- -------------------
----------------------------------------------- ----------------- ---------- -------------------
Utilization                                            (256)                         (81)
Restructuring charges (reversals) during 2003
                                                        298                           (8)
----------------------------------------------- ----------------- ---------- -------------------
Balance December 31, 2003                          $    588                     $    506
----------------------------------------------- ----------------- ---------- -------------------



Lease and related obligations are presented at their present value, net of
assumed sublets.

Effective September 4, 2002, John C. McAuliffe resigned as President of GP. Mr.
McAuliffe and GP entered into a Separation Agreement pursuant to which Mr.
McAuliffe will be a consultant to GP for a six-month period. In consideration
for such services, GP agreed to pay Mr. McAuliffe the sum of $350,000, $300,000
in equal installments over the course of the consultancy period and $50,000 in
September 2005. In addition, GP agreed to pay Mr. McAuliffe severance of
$1,200,000 payable in equal installments on the following dates (i) September
2002, (ii) March 2003 and (iii) January 2, 2004. The Company recorded an expense
of approximately $125,000 in 2003 and of approximately $1,440,000 in 2002,
including $125,000 of related legal fees, which is recorded in selling, general
and administrative expense in the Consolidated Statements of Operations.

15.      Related party transactions

In December 2003, GSE's Board of Directors elected John Moran, an executive of
the Company with extensive experience in the power industry and simulation
technology, as Chief Executive Officer. Mr. Moran will continue as an employee
of the Company, however, Mr. Moran will devote 100% of his time to the
performance of his duties as CEO of GSE. For 2003, GSE will reimburse the
Company $35,000 for his compensation and benefits; in 2004 GSE will reimburse
the Company $300,000 for Mr. Moran's compensation and benefits.







15.      Related party transactions (Continued)

At December 31, 2003 and 2002, the Company had total loans receivable from Mr.
Feldman, the Company's Chief Executive Officer in the amount of approximately
$2,323,000 and $4,095,000, the proceeds of which were used to purchase an
aggregate of 537,500 shares of Class B Common Stock. 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, totaling $0 and
$1,075,000 at December 31, 2003 and 2002, respectively, are due on May 31, 2007.

Pursuant to the incentive compensation agreement (the "Incentive Agreement")
entered into in 2002, Mr. Feldman, is eligible to receive from the Company up to
five payments in an amount of $1 million 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 each of June 11, 2003, July
23, 2003 and December 22, 2003, Mr. Feldman earned an incentive payment of $1
million each. 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 set-off 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 $3 million for the year ended
December 31, 2003, which is included in selling, general and administrative
expense. Although the set-off of the payments earned on June 11, 2003, July 23,
2003 and December 22, 2003 will take place in future periods, for accounting
purposes, the set-offs 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, the Company applied the first $1 million earned by Mr. Feldman against
$1 million of accrued interest receivable, the second $1 million against
$163,000 of accrued interest receivable and $837,000 of principal, and the third
$1 million against $64,000 of accrued interest receivable and $936,000 of
principal, 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.

On October 1, 2003, the incentive agreement was amended to allow Mr. Feldman to
defer receipt of any incentive payment for a period of at least six months. The
deferral period will automatically renew unless Mr. Feldman gives a termination
notice at least 30 days prior to the expiration of the deferral period. However,
no deferral period may end later than May 31, 2007. A deferral notice with
respect to any incentive payment earned prior to December 31, 2003 must be given
prior to December 1, 2003 (which deferral notice was timely given by Mr.
Feldman) and a deferral notice with respect to any incentive payment earned on
or after December 31, 2003 must be given at least five business days prior to
the date that such incentive payment is earned. A deferral notice cannot be
given, and any deferral period will end, if any outstanding loan from the
Company to Mr. Feldman is due and payable and is not otherwise paid. Interest





15.      Related party transactions (Continued)

accrues on each deferred amount at the prime rate minus 1%, which is 1% less
than the interest rate accrued on the Company's outstanding loans to Mr.
Feldman.

In prior years, the Company made unsecured loans to Mr. Feldman in the amount of
approximately $334,000, which unsecured loans primarily bear interest at the
prime rate of Fleet Bank.

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 12.

In 2002, the Company and Redstorm Scientific, Inc. ("RSS") entered into an
agreement pursuant to which the Company agreed to provide general business and
administrative support to RSS. RSS is a privately held computational drug design
company focused on utilizing bio-informatics and computer aided molecular design
to assist pharmaceutical and biotechnology companies. The Company performed and
completed all necessary services for RSS during the third quarter of 2002. In
consideration for such services, RSS agreed to grant the Company a five-year
option to purchase shares of RSS common stock. The Company also has an option to
purchase additional equity in RSS upon the occurrence of certain events. Michael
Feldman is the Chief Executive Officer of RSS and owns approximately 25.5% of
the outstanding common stock of RSS. Michael Feldman is the son of Jerome
Feldman, Chief Executive Officer of the Company. Jerome Feldman owns less than
1% of the outstanding common stock of RSS. In addition, Roald Hoffmann, a
director of the Company, is a director of RSS and has options to purchase shares
of RSS common stock.

In 2001, the Company sold 200,000 shares of Millennium common stock at $8.50 per
share and 300,000 shares of Millennium common stock at $3.50 per share, to an
affiliated entity of Liberty Wanger Asset Management L.P., a 5% stockholder of
the Company.

16.      Commitments and contingencies

(a) The Company has various noncancellable leases for real property and
machinery and equipment. Such leases expire at various dates with, in some
cases, options to extend their terms. Lease commitments related to facilities
closed as part of the restructuring (see Note 14) are not included below.







16.      Commitments and contingencies (Continued)


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



                                      Real         Machinery &
                                    property        equipment             Total
--------------------------- -------------------- ------------------- -----------
--------------------------- -------------------- ------------------- -----------
2004                                   $4,862      $1,888               $6,750
2005                                    4,724         941                5,665
2006                                    4,319         552                4,871
2007                                    2,620         360                2,980
2008                                    1,501          76                1,577
Thereafter                              2,956                            2,956
--------------------------- -------------------- ------------------- -----------
--------------------------- -------------------- ------------------- -----------
Total                                 $20,982      $3,817              $24,799
--------------------------- -------------------- ------------------- -----------

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 $5,051,000, $4,042,000 and $5,350,000 for 2003, 2002
and 2001, respectively.

(b) 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 6). 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
Statement of Operations. The guarantee was extended through May 31, 2004. On
March 30, 2004, GSE was added as a borrower under the Genral Physics Credit
Agreement (see Note 6). The Company agreed to guarantee GSE's allocated portion
($1,500,000) of the Credit Agreement.


(c) The Company has guaranteed the leases for Five Star's New Jersey and
Connecticut warehouses, totaling approximately $1,347,000 per year through the
first quarter of 2007, and an aggregate of $116,000 for certain equipment leases
through April 2004. 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 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, as part of
its fee under the Management Services Agreement.


17. 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 $24.3 million. The



Company seeks actual damages in the amount of $117.9 million plus interest,
punitive damages in an amount to be determined at trial, and costs.

         The complaint alleges that the defendants created a doctored budget to
conceal the poor performance of the United Kingdom operation of Learning
Technologies. 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 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, 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. Limited discovery was conducted in connection
with the arbitration. The arbitration hearings are scheduled to begin on May 17,
2004 before JAMS, a private dispute resolution firm.

         MCI filed for bankruptcy protection in July 2002. As a result, the
action was automatically stayed as to MCI. The Company and its subsidiary,
General Physics, both filed timely Proofs of Claim in the United States
Bankruptcy Court against MCI and WorldCom, Inc., among others. On or around
April 22, 2003, MCI served objections to these Proofs of Claim. On May 15, 2003,
the Company and General Physics submitted their opposition to the objections.
The Company and General Physics subsequently made a motion in Bankruptcy Court
to lift the automatic stay to permit the litigation to proceed against MCI. In
February 2004, the Bankruptcy Court granted the motion of the Company and
General Physics to the extent that they sought to have the stay lifted so that
the state court could rule on the merits of MCI's summary judgment motion. On
February 19, 2004, the Company and General Physics notified the state court that
of the Bankruptcy Court's decision.

         The Company will make a capital contribution to NPDC, which in turn
will transfer to MXL, the right to receive the first $5 million of any proceeds
(net of certain litigation expenses), and 50% of any proceeds (net of certain
litigation expenses) in excess of $15 million, received with respect to the
foregoing claims. 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.







GP Strategies                                                 Supplementary Data
Corporation
and Subsidiaries

SELECTED QUARTERLY FINANCIAL DATA

(unaudited) (in thousands, except per share data)

---------------------------- -------------------------------------------------------------------------------------------------------
---------------------------- -------------------------------------------------------------------------------------------------------
                                                                              three months ended
---------------------------- -------------------------------------------------------------------------------------------------------
---------------------------- --------------- ---------------------- ------------------------ ------------- ------------- -----------

                               March 31,      June 30,    Sept. 30,  Dec. 31,     March 31,     June 30,     Sept. 30,      Dec. 31,
                                 2003           2003        2003       2003         2002          2002          2002          2002
---------------------------- ------------ ------------ ------------ ----------  ------------  ------------- ------------- ----------
---------------------------- ------------ ------------ ------------ ----------  ------------  ------------- ------------- ----------
                                                                                                    
Sales                         $36,087        $36,038    $34,227     $62,326       $40,226       $39,242       $36,616       $36,149
Gross margin                    3,828          4,313      4,613      10,688         5,448         4,905         3,426         3,686
Net income (loss)                (703)        (2,866)    (2,847)     (1,860)          205            63        (3,887)       (1,609)

Net income (loss) per share:
Basic                            (.04)         (.17)       (.16)       (.11)          .01         (.01)          (.24)         (.10)
Diluted                          (.04)         (.17)       (.16)       (.11)          .01         (.01)          (.24)         (.10)
---------------------------- ------------ ------------ ------------- --------- -------------- ------------- ------------- ----------









                                    PART III


ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Jerome I. Feldman is founder and since 1959 has been Chief Executive
Officer and a Director of the Company. He has also been Chairman of the Board of
the Company since 1999. He was President of the Company from 1959 until 2001. He
has been Chairman of the Board of Five Star Products, Inc. ("Five Star"), a
wholesale distributor of home decorating, hardware and finishing products, since
1994, a Director of GSE Systems, Inc. ("GSE"), a real-time simulation company,
since 1994, and Chairman of the Board of GSE since 1997. Mr. Feldman is also
Chairman of the New England Colleges Fund and a trustee of Northern Westchester
Hospital Center. Age 75.

         Scott N. Greenberg has been a Director of the Company since 1987 and
President and Chief Financial Officer since 2001. He was Executive Vice
President and Chief Financial Officer from 1998 to 2001, Vice President and
Chief Financial Officer from 1989 to 1998, and Vice President, Finance from 1985
to 1989. He has been a director of GSE since 1999. Age 47.

         Harvey P. Eisen has been a Director of the Company since 2002. He has
been Chairman and Managing Member of Bedford Oak Management, LLC since 1998.
Prior thereto, Mr. Eisen served as Senior Vice President of Travelers, Inc. and
of Primerica prior to its merger with Travelers in 1993. Mr. Eisen has over
thirty years of asset management experience, is often consulted by the national
media for his views on all phases of the investment marketplace, and is
frequently quoted in The Wall Street Journal, The New York Times, PensionWorld,
U.S. News & World Report, Financial World and Business Week, among others. Mr.
Eisen also appears regularly on such television programs as Wall Street Week,
CNN, and CNBC. Mr. Eisen is a trustee of the University of Missouri Business
School where he established the first accredited course on the Warren Buffet
Principles of Investing. He is also a trustee at the Rippowam Cisqua School in
Bedford, New York and the Northern Westchester Hospital Center. Age 60.

         Marshall S. Geller has been a Director of the Company since 2002. Mr.
Geller is Co-Founder and a Senior Managing Member of St. Cloud Capital Partners,
L.P., an SBIC (Small Business Investment Company) formed in December 2001. He is
also Chairman of the Board, Chief Executive Officer, and Founding Partner of
Geller & Friend Capital Partners, Inc., a private merchant bank formed in
November 1995. From 1991 to October 1995, Mr. Geller was the Senior Managing
Partner of Golenberg & Geller, Inc., a merchant banking investment company. Mr.
Geller has spent more than thirty years in corporate finance and investment
banking, including twenty years as Senior Managing Director for Bear, Stearns
and Company, with oversight of all operations in Los Angeles, San Francisco,
Chicago, Hong Kong and the Far East. Mr. Geller currently serves as a director
of ShopNBC/Value Vision Media, Inc. and is on the Board of Governors of
Cedars-Sinai Medical Center, Los Angeles. Mr. Geller also serves on the Dean's
Advisory Council for the College of Business & Economics at California State
University, Los Angeles. Age 65.




         Roald Hoffmann, Ph.D. has been a Director of the Company since 1988. He
has been the Frank H. T. Rhodes Professor of Humane Letters and Professor of
Chemistry since 2001 and from 1974 to 2001 was the John Newman Professor of
Physical Science at Cornell University. Dr. Hoffmann is a member of the National
Academy of Sciences and the American Academy of Arts and Sciences. In 1981, he
shared the Nobel Prize in Chemistry with Dr. Kenichi Fukui. Age 67.

         Bernard M. Kauderer has been a Director of the Company since 1997. He
retired from the United States Navy in 1986 as Vice Admiral. He was Former
Commander, Submarine Force, United States Atlantic and Pacific Fleets. He has
been a consultant to industry and government since 1986. Age 72.

         Mark A. Radzik, a designee of EGI-Fund (02-04) Investors, L.L.C.
("EGI'), has been a Director of the Company since 2002. He has served as a
Managing Director of EGI since 1998. Prior to 1998, Mr. Radzik was a vice
president of the Merchant Banking Group of Banque Paribas and a manager at
Arthur Andersen. Age 39.

         Ogden R. Reid has been a Director of the Company since 1979. Mr. Reid
had been Editor and Publisher of the New York Herald Tribune and of its
International Edition; Chairman of the Executive Committee of MGM; United States
Ambassador to Israel; Chairman of the New York State Commission for Human
Rights; a six-term member of the United States Congress and a New York State
Environmental Commissioner. He is currently the Chairman of the Council of
American Ambassadors. Age 78.

         Gordon Smale has been a Director of the Company since 1997. He has been
President and a Director of Atlantic Oil Corporation, a producing oil and gas
company, since 1970; President of Atmic, Inc., an oil and gas management
company, since 1983; Chairman of the Board of Stephen Energy Company LLC, an oil
and gas exploration and development company, since 1992; and Manager of Cedar
Ridge LLC, a methane coal gas exploration and development company, since 1994.
Age 72.

         Douglas E. Sharp has been the President of GPC since 2002. Mr. Sharp
has had a broad range of experience at GPC having worked in all of the market
sectors served by GPC during his 21-year tenure at GPC. Mr. Sharp, who is a
mechanical engineer, had most recently served as Chief Operating Officer of GPC.
Mr. Sharp holds professional engineering registrations in the states of Arizona,
Florida, Ohio, South Carolina, Tennessee and Washington. He is a member of the
American Society of Training and Development, American Society of Mechanical
Engineers and the American Institute of Chemical Engineers. He has been a
director of GSE since October 2003. Age 45

         Andrea D. Kantor has been Vice President and General Counsel since
2001, Vice President and Corporate Counsel from 1999 to 2001, and Associate
General Counsel from 1988 to 1999. She has been a director of GSE since October
2003. Ms. Kantor practiced law as a corporate associate in New York City at
Schulte Roth & Zabel LLP, and prior to that at Sidley Austin Brown & Wood LLP.
Ms. Kantor is a member of the Association of the Bar of the City of New York and
a member of the Corporate and Securities Law Committee of the American Corporate
Counsel Association. Age 46.




Compliance with Section 16(a) of the Exchange Act

         Section 16(a) of the Exchange Act requires the Company's officers and
directors, and persons who own more than 10% of a registered class of the
Company's securities, to file reports of ownership and changes in ownership with
the SEC and the New York Stock Exchange, and to furnish such reports to the
Company.

         Based solely on a review of copies of such reports for 2003 the Company
believes that during 2003, all reports applicable to its officers, directors and
greater than 10% beneficial owners were filed on a timely basis.

Audit Committee

         The Company has established an Audit Committee of the Board of
Directors consisting of Ogden R. Reid, Roald Hoffmann, Mark A. Radzik and
Bernard M. Kauderer. The Board of Directors has determined that Mr. Radzik
qualifies as an "audit committee financial expert" under applicable SEC
regulations and is independent under the NYSE listing standards that currently
apply to the Company, although he may not be independent under the NYSE listing
standards that will become applicable to the Company at the time of its next
annual meeting of stockholders. See Item 13 - "Certain Relationships and Related
Transactions."

Code of Ethics

         The Company has adopted a Code of Business Conduct and Ethics for
directors, officers and employees of the Company and its subsidiaries,
including, but not limited to, the chief executive officer, the chief financial
officer, the director of finance and the senior officers in the accounting and
finance department of the Company and its subsidiaries. A copy of this Code of
Business Conduct and Ethics is incorporated by reference into this report as
Exhibit 14.1. If the Company makes any substantive amendments to the Code of
Ethics for its executive officers or directors or grants any waiver from a
provision of the Code of Ethics for its executive officers or directors, the
Company will within five (5) business days disclose the nature of such amendment
or waiver in a Report on Form 8-K or on its website at www.gpstrategies.com.

ITEM 11. EXECUTIVE COMPENSATION

         The following table and notes present the compensation paid by the
Company and subsidiaries to its Chief Executive Officer and the Company's other
executive officers.






                           Summary Compensation Table





                                                                                         Long Term
                                                    Annual Compensation                Compensation
                                                                              Other
                                                                             Annual     Securities      All Other
                                                  Salary         Bonus    Compensation  Underlying    Compensation
Name and Principal Position             Year        ($)           ($)          ($)      Options(#)         ($)
---------------------------             ----        ---           ---          ---      ----------         ---

                                                                                            
Jerome I. Feldman...................    2003       508,583    3,000,000(1)                              73,271(2)
     Chairman and Chief                 2002       436,015           --         --       100,000(3)     32,514(4)
     Executive Officer                  2001       413,915           --         --            --        82,622(5)

Scott N. Greenberg..................    2003       285,500                                              24,584(6)
     President and Chief                2002       239,393           --         --       100,000(3)      7,455(7)
     Financial Officer                  2001       233,158                      --            --         7,121(8)

Douglas E. Sharp....................    2003       317,725(9)                              5,000(3)      5,384(10)
     President, GPC                     2002       280,618(9)        --         --        75,100(3)      5,310(11)
                                        2001       249,894(9)        --         --           100(3)      6,777(12)

Andrea D. Kantor....................    2003       218,490                                               7,219(13)
     Vice President and                 2002       188,003           --         --        50,000(3)      6,463(14)
     General Counsel                    2001       192,410                      --            --         6,841(15)



(1)     Bonus earned pursuant to the Incentive Compensation Agreement dated
        April 1, 2002, as amended. (See Item 13 "Certain Relationships and
        Related Transactions.").

(2)     Includes a $4,404 matching contribution to the GP Retirement Saving Plan
        (the "GP Plan") and $32,867 for life insurance premiums. Also includes
        $36,000 paid to Mr. Feldman during the year ended December 31, 2003 by
        GSE as compensation for serving as a director of GSE. GSE became a
        majority-owned subsidiary of the Company effective October 23, 2003.

(3)     Consists of options to purchase shares of Common Stock granted pursuant
        to the Company's 1973 Non-Qualified Stock Option Plan, as amended (the
        "Plan").

(4)     Includes a $4,489 matching contribution to the GP Plan; $23,792 for
        split dollar life insurance premiums; and $4,233 for group term life
        insurance premiums.

(5)     Includes $50,000 for services rendered to GPC; a $4,589 matching
        contribution to the GP Plan; $19,752 for split dollar life insurance
        premiums; and $8,281 for group term life insurance premiums.

(6)     Includes a $6,056 matching contribution to the GP Plan and $1,278 for
        life insurance premiums. Also includes $17,250 paid to Mr. Greenberg
        during the year ended December 31, 2003 by GSE as compensation for
        serving as a director of GSE. GSE became a majority-owned subsidiary of
        the Company effective October 23, 2003.


(7)     Includes a $6,270 matching contribution to the GP Plan; $568 for split
        dollar life insurance premiums and $617 for group term life insurance
        premiums.

(8)     Includes a $5,985 matching contribution to the GP Plan; $533 for split
        dollar life insurance premiums; and $603 group term life insurance
        premiums.

(9)     Paid by GPC for services rendered solely to GPC.

(10)    Includes a $4,271 matching contribution to the GP Plan and $1,113 for
        life insurance premiums paid by GPC.

(11)    Includes a $4,467 matching contribution to the GP Plan; $555 for split
        dollar life insurance premiums paid by GPC; and $288 for group term life
        insurance premiums.

(12)    Includes a $5,985 matching contribution to the GP Plan; $492 for split
        dollar life insurance premiums paid by GPC; and $300 for group term life
        insurance premiums.

(13)    Includes a $6,075 matching contribution to the GP Plan and $1,144 for
        life insurance premiums.

(14)    Includes a $5,407 matching contribution to the GP Plan; $439 for split
        dollar life insurance premiums; and $617 for group term life insurance
        premiums.

(15)    Includes a $6,043 matching contribution to the GP Plan; $396 for split
        dollar life insurance premiums; and $402 for group term life insurance
        premiums.


                              Option Grants in 2003

                  The following table and notes contain information concerning
the grant of stock options in 2003 pursuant to the Plan to the named executive
officers.





                                                     Individual Grants                             Potential Realizable
                                              Percent of                                                Value at Assumed
                                             Total Options                                         Annual Rates of Stock
                                  Options     Granted to     Exercise of                             Price Appreciation for
                                  Granted    Employees in    Base Price         Expiration             Option Term (2)
Name                              (#)(1)         2003          ($/Sh)              Date            5%($)           10%($)
----                              ------         ----          ------              ----            -----           ------

                                                                                              
Douglas E. Sharp....................5,000           2           4.90              2/21/08          6,769           14,957
-------------------

(1)      Options were granted at 100% of fair market value on the date of grant.




(2)  The dollar amounts are the results of calculations of assumed annual rates
     of stock price appreciation from the exercise prices on the dates of the
     grant of the option awards to the dates of the exercise of such options of
     5% and 10%, the two assumed rates being required under the rules of the
     SEC. Based on these assumed annual rates of stock appreciation of 5% and
     10%, the Company's stock price at February 21, 2008, is projected to be
     $6.254 and $7.891, respectively. These assumptions are not intended to
     forecast future appreciation of the Company's stock price. Indeed, the
     Company's stock price may increase or decrease in value over the time
     period set forth above. The potential realizable value computation does not
     take into account federal or state income tax consequences of option
     exercises or sales of appreciated stock.

                       Aggregate Option Exercises in 2003
                        And Fiscal Year-End Option Values

         The following table and notes contain information concerning the
exercise of stock options under the Plan during 2003 and unexercised options
under the Plan held at the end of 2003 by the named executive officers. Unless
otherwise indicated, options are to purchase shares of Common Stock.





                                 Shares                          Exercisable/Unexercisable    Value of  Unexercised
                               Acquired on        Value                Options at            In-the-Money-Options at
                                 Exercise       Realized         December 31, 2003(#)         December 31, 2003($)(1)
Name                                (#)             ($)       Exercisable    Unexercisable   Exercisable  Unexercisable
----                           ------------      ---------    -----------    -------------   -----------  -------------

                                                                                            
Jerome I. Feldman...............    -0-             -0-          120,289         33,334         266,664       133,336
Scott N. Greenberg..............    -0-             -0-          166,666         33,334         266,664       133,336
Douglas E. Sharp................    -0-             -0-          187,557         56,643         136,065       174,276
Andrea D. Kantor................    -0-             -0-           48,332         16,668         133,328        66,672


(1)     Calculated based on $8.00, which was the closing price of the Common
        Stock as reported by the New York Stock Exchange on December 31, 2003.

Directors Compensation

         During 2003, directors who were not employees of the Company or its
subsidiaries received an annual fee of $10,000, payable quarterly, in cash or
Common Stock, at their option. In addition, the directors received $1,500 for
each meeting of the Board of Directors attended, and generally do not receive
any additional compensation for service on the committees of the Board of
Directors other than the Audit Committee. Dr. Hoffmann was eligible to receive
$6,000 for attending meetings of the Executive Committee in 2003. Employees of
the Company or its subsidiaries do not receive additional compensation for
serving as directors.

Employment Agreements

         Jerome I. Feldman. As of June 1, 1999, Jerome I. Feldman and the
Company entered into an employment agreement pursuant to which Mr. Feldman is
employed as Chief Executive Officer of the Company until May 31, 2004, unless
sooner terminated. The Employment Agreement also provides that Mr. Feldman is
employed as President of the Company, but effective June 12, 2001, Mr. Feldman



resigned as President of the Company and Scott Greenberg was elected to that
office. On April 1, 2002, the Compensation Committee extended Mr. Feldman's
Employment Agreement until May 31, 2007, which extension was ratified
unanimously by the Board of Directors on May 3, 2002, with Mr. Feldman
abstaining.

         Commencing June 1, 1999, Mr. Feldman's base annual salary is $400,000,
with annual increases of $25,000. The Company and Mr. Feldman also agreed to
negotiate in good faith to formulate an annual incentive based compensation
arrangement based on the Company's achieving certain financial milestones which
will be fair and equitable to Mr. Feldman and the Company and its stockholders.
Pursuant to such provision, the Compensation Committee approved an Incentive
Compensation Agreement (the "Incentive Agreement") with Mr. Feldman on April 1,
2002, which Incentive Agreement was ratified unanimously by the Board of
Directors on May 3, 2002, with Mr. Feldman abstaining. The Incentive Agreement
provides that Mr. Feldman is eligible to receive from the Company up to five
payments in an amount equal to $1 million each, based on the closing price of
the Common Stock sustaining or averaging increasing specified levels over
periods of at least 10 consecutive trading days. To the extent there are any
outstanding loans from the Company to Mr. Feldman at the time an incentive
payment is payable, the Company will set off the payment of such incentive
payment against the outstanding principal and interest under such loans. The
Incentive Agreement will terminate on the earlier to occur of (a) May 3, 2007
and (b) the date of termination of Mr. Feldman's employment with the Company
(other than termination by (i) the Company in breach of Mr. Feldman's Employment
Agreement or (ii) Mr. Feldman for Good Reason). Each incentive payment is
payable on the date earned, except that any incentive payment earned prior to
December 31, 2003 is payable on the Company's last payroll date in December. On
June 11, 2003, July 23, 2003, and December 22, 2003, Mr. Feldman earned an
incentive payment of $1 million each. On October 1, 2003, the Incentive
Agreement was amended to allow Mr. Feldman to defer receipt of any incentive
payment for a period of at least six months. The deferral period will
automatically renew unless Mr. Feldman gives a termination notice at least 30
days prior to the expiration of the deferral period. However, no deferral period
may end later than May 31, 2007. A deferral notice with respect to any incentive
payment earned prior to December 31, 2003 must be given prior to December 1,
2003 (which notice was timely given by Mr. Feldman to defer all such payments to
January 2, 2005), and a deferral notice with respect to any incentive payment
earned on or after December 31, 2003 must be given at least five business days
prior to the date that such incentive payment is earned. A deferral notice
cannot be given, and any deferral period will end, if any outstanding loan from
the Company to Mr. Feldman is due and payable and is not otherwise paid.
Interest accrues on each deferred amount at the prime rate minus 1%, which is 1%
less than the interest rate accrued on the Company's outstanding loans to Mr.
Feldman. See "Certain Transactions."

         Pursuant to the employment agreement entered into in 1999, the Company
granted Mr. Feldman under the Company's option plan, options to purchase 100,000
shares of the Company's Common Stock at an exercise price of $8.00 per share,
the market price on the date of grant. Such options vested 20% immediately and
20% on each June 1 commencing June 1, 2000 and expire on May 31, 2004. The
Company is required to provide Mr. Feldman with an automobile, to pay for



country club dues, which membership is to be used primarily to further the
Company's business, and to maintain the existing life and disability insurance
covering Mr. Feldman. The maturity date of the Company's presently outstanding
loans to Mr. Feldman was extended to May 31, 2004, and all contractual
restrictions imposed by the Company on the disposition by Mr. Feldman of shares
of Class B Stock were terminated. On April 1, 2002, the Compensation Committee
amended the Employment Agreement to extend the maturity date of such loans to
May 31, 2007, which amendment was ratified unanimously by the Board of Directors
on May 3, 2002, with Mr. Feldman abstaining.

         The Company may terminate the employment agreement for Cause, which is
defined as (i) the willful and continued failure by Mr. Feldman to substantially
perform his duties or obligations or (ii) the willful engaging by Mr. Feldman in
misconduct which is materially monetarily injurious to the Company. If the
employment agreement is terminated for Cause, the Company is required to pay Mr.
Feldman his full salary through the date his employment is terminated. If Mr.
Feldman's employment is terminated by his death, the Company is required to pay
to his heirs, in a lump sum, an amount equal to his full salary for the period
ending May 31, 2007. If, as a result of Mr. Feldman's incapacity due to physical
or mental illness, he is absent from his duties on a full-time basis for the
entire period of six consecutive months, and he does not return within 30 days
of notice, the Company may terminate his employment. Mr. Feldman is entitled to
receive his full salary during the disability period until his employment is
terminated.

         Mr. Feldman can terminate the employment agreement for Good Reason,
which is defined to include (i) a change in control of the Company or (ii) a
failure by the Company to comply with any material provision of the employment
agreement which has not been cured within ten days after notice. A "change in
control" of the Company is defined as (i) a change in control of a nature that
would be required to be reported in response to Item 1(a) of Current Report on
Form 8-K ("Form 8-K") pursuant to Section 13 or 15(d) of the Exchange Act, other
than a change of control resulting in control by Mr. Feldman or a group
including Mr. Feldman, (ii) any "person" (as such term is used in Sections 13(d)
and 14(d) of the Exchange Act), other than Mr. Feldman or a group including Mr.
Feldman, is or becomes the "beneficial owner" (as defined in Rule 13d-3 under
the Exchange Act), directly or indirectly, of securities of the Company
representing 20% or more of the combined voting power of the Company's then
outstanding securities, or (iii) at any time individuals who were either
nominated for election or elected by the Board of Directors of the Company cease
for any reason to constitute at least a majority of the Board.

         If the Company wrongfully terminates the employment agreement or Mr.
Feldman terminates the employment agreement for Good Reason, then (i) the
Company is required to pay Mr. Feldman his full salary through the termination
date; (ii) the Company is required to pay as severance pay to Mr. Feldman an
amount equal to (a) Mr. Feldman's average annual cash compensation received from
the Company during the three full calendar years immediately preceding the
termination date, multiplied by (b) the greater of (i) the number of years
(including partial years) that would have been remaining in the employment
period if the employment agreement had not so terminated and (ii) three, such
payment to be made (c) if termination is based on a change of control of the
Company, in a lump sum or (d) if termination results from any other cause, in



substantially equal semimonthly installments payable over the number of years
(including partial years) that would have been remaining in the employment
period if the employment agreement had not so terminated; (iii) all options to
purchase the Company's Common Stock granted to Mr. Feldman under the Company's
option plan or otherwise immediately become fully vested and terminate on such
date as they would have terminated if Mr. Feldman's employment by the Company
had not terminated and, if Mr. Feldman's termination is based on a change of
control of the Company and Mr. Feldman elects to surrender any or all of such
options to the Company, the Company is required to pay Mr. Feldman a lump sum
cash payment equal to the excess of (a) the fair market value on the termination
date of the securities issuable upon exercise of the options surrendered over
(b) the aggregate exercise price of the options surrendered; (iv) the Company is
required to maintain in full force and effect, for a number of years equal to
the greater of (a) the number of years (including partial years) that would have
been remaining in the employment period if the employment agreement had not so
terminated and (b) three, all employee benefit plans and programs in which Mr.
Feldman was entitled to participate immediately prior to the termination date;
and (v) if termination of the employment agreement arises out of a breach by the
Company, the Company is required to pay all other damages to which Mr. Feldman
may be entitled as a result of such breach.

         Notwithstanding the foregoing, the Company shall not be obligated to
pay any portion of any amount otherwise payable to Mr. Feldman if the Company
could not reasonably deduct such portion solely by operation of Section 280G
("Section 280G") of the Internal Revenue Code of 1986, as amended.

         Scott N. Greenberg. As of July 1, 1999, Scott N. Greenberg and the
Company entered into an employment agreement pursuant to which Mr. Greenberg is
employed as the Executive Vice President of the Company. Effective June 12, 2001
Mr. Greenberg was elected President of the Company. Unless sooner terminated
pursuant to its terms, the employment agreement terminates on June 30, 2004,
provided that if the employment agreement has not been terminated prior to June
30, 2002, the employment agreement is extended on June 30, 2002 to June 30,
2005. On April 1, 2002, the Compensation Committee amended Mr. Greenberg's
employment agreement, which amendment was ratified unanimously by the Board of
Directors on May 3, 2002, with Mr. Greenberg abstaining, to provide that the
employment agreement now terminates on June 30, 2007, provided that if the
employment agreement has not been terminated prior to June 30, 2005, the
employment agreement is extended on June 30, 2005 to June 30, 2008.

         Commencing July 1, 1999, Mr. Greenberg's base annual salary is
$250,000, with annual increases to be determined by the Board of Directors of
not less than the greater of (i) 3% and (ii) the percentage increase in the
Consumer Price Index. The Company agreed to pay Mr. Greenberg a signing bonus in
1999 of $300,000, which Mr. Greenberg waived. Mr. Greenberg is entitled to an
annual bonus based upon the percentage increase in GPC's earnings before
interest, taxes, depreciation and amortization, excluding extraordinary or
unusual nonrecurring items of income and expense ("EBITDA"), from GPC's EBITDA
for the prior year, up to 50% of his base salary. Pursuant to the employment
agreement entered into in 1999, the Company has granted Mr. Greenberg under the
Company's option plan, options to purchase 100,000 shares of the Company's
Common Stock at an exercise price of $8.00 per share, the market price on the
date of grant. Such options vest 20% immediately and 20% on each July 1
commencing July 1, 2000 and expire on June 30, 2004. The Company is required to
provide Mr. Greenberg with an automobile and to maintain the existing life and
disability insurance covering Mr. Greenberg.

         The Company may terminate the employment agreement for Cause, which is
defined as (i) the willful and continued failure by Mr. Greenberg to
substantially perform his duties or obligations or (ii) the willful engaging by
Mr. Greenberg in misconduct which is materially monetarily injurious to the
Company. If the employment agreement is terminated for Cause, the Company is
required to pay Mr. Greenberg his full salary through the date his employment is
terminated. If Mr. Greenberg's employment is terminated by his death, the
Company is required to pay to his spouse or estate his full salary for a period
of one year. If, as a result of Mr. Greenberg's incapacity due to physical or
mental illness, he is absent from his duties on a full-time basis for the entire



period of six consecutive months, and he does not return within 30 days of
notice, the Company may terminate his employment. Mr. Greenberg is entitled to
receive his full salary during the disability period until his employment is
terminated.

         Mr. Greenberg can terminate the employment agreement for Good Reason,
which is defined to include (i) a change in control of the Company, (ii) a
management change in control of the Company, or (iii) a failure by the Company
to comply with any material provision of the employment agreement which has not
been cured within ten days after notice. A "change in control" of the Company is
defined as any of the following, but only if not approved by the Board of
Directors, (i) a change in control of a nature that would be required to be
reported in response to Item 1(a) of Form 8-K, other than a change of control
resulting in control by Mr. Feldman or Mr. Greenberg or a group including Mr.
Feldman or Mr. Greenberg, (ii) any "person" (as such term is used in Sections
13(d) and 14(d) of the Exchange Act), other than Mr. Feldman or Mr. Greenberg or
a group including Mr. Feldman or Mr. Greenberg, is or becomes the "beneficial
owner" (as defined in Rule 13d-3 under the Exchange Act), directly or
indirectly, of securities of the Company representing 20% or more of the
combined voting power of the Company's then outstanding securities, (iii) the
Company and its affiliates owning less than a majority of the voting stock of
GPC, (iv) the sale of all or substantially all of the assets of GPC, or (v) at
any time when there has not been a management change of control of the Company,
individuals who were either nominated for election or elected by the Board of
Directors of the Company cease for any reason to constitute at least a majority
of the Board. A "management change in control" of the Company is defined as (i)
an event that would have constituted a change of control of the Company if it
had not been approved by the Board of Directors or (ii) a change in control of
the Company of a nature that would be required to be reported in response to
Item 1(a) of Form 8-K, resulting in control by a buy-out group including Mr.
Feldman but not Mr. Greenberg.

         If the Company wrongfully terminates the employment agreement or Mr.
Greenberg terminates the employment agreement for Good Reason (other than as a
result of a management change of control), (i) the Company is required to pay
Mr. Greenberg his full salary and provide him his benefits through the
termination date, and pay him his full annual bonus for the calendar year in
which termination occurs; (ii) the Company is required to pay as severance pay
to Mr. Greenberg an amount equal to (a) Mr. Greenberg's average annual cash
compensation received from the Company during the three full calendar years
immediately preceding the termination date, multiplied by (b) the greater of (I)
the number of years (including partial years) that would have been remaining in
the employment period if the employment agreement had not so terminated but was
not subsequently extended and (II) three, such payment to be made (c) if
termination is based on a change of control of the Company, in a lump sum or (d)
if termination results from any other cause, in substantially equal semimonthly
installments payable over the number of years (including partial years) that
would have been remaining in the employment period if the employment agreement
had not so terminated but was not subsequently extended; (iii) all options to
purchase the Company's Common Stock granted to Mr. Greenberg under the Company's
option plan or otherwise immediately become fully vested and terminate on such
date as they would have terminated if Mr. Greenberg's employment by the Company
had not terminated and, if Mr. Greenberg's termination is based on a change of
control of the Company and Mr. Greenberg elects to surrender any or all of such
options to the Company, the Company is required to pay Mr. Greenberg a lump sum
cash payment equal to the excess of (a) the fair market value on the termination
date of the securities issuable upon exercise of the options surrendered over
(b) the aggregate exercise price of the options surrendered; (iv) the Company is
required to maintain in full force and effect, for a number of years equal to
the greater of (a) the number of years (including partial years) that would have
been remaining in the employment period if the employment agreement had not so
terminated but was not subsequently extended and (b) three, all employee benefit
plans and programs in which Mr. Greenberg was entitled to participate
immediately prior to the termination date; and (v) if termination of the
employment agreement arises out of a breach by the Company, the Company is
required to pay all other damages to which Mr. Greenberg may be entitled as a
result of such breach.




         If Mr. Greenberg terminates the employment agreement for Good Reason as
a result of a management change of control, (i) the Company is required to pay
Mr. Greenberg his full salary and provide him his benefits through the
termination date, and pay him his full annual bonus for the calendar year in
which termination occurs; (ii) the Company is required to pay as severance pay
to Mr. Greenberg a lump sum amount equal to twice Mr. Greenberg's average annual
cash compensation received from the Company during the three full calendar years
immediately preceding the termination date; (iii) all options to purchase the
Company's Common Stock granted to Mr. Greenberg under the Company's option plan
or otherwise immediately become fully vested and terminate on such date as they
would have terminated if Mr. Greenberg's employment by the Company had not
terminated and, if Mr. Greenberg elects to surrender any or all of such options
to the Company, the Company is required to pay Mr. Greenberg a lump sum cash
payment equal to the excess of (a) the fair market value on the termination date
of the securities issuable upon exercise of the options surrendered over (b) the
aggregate exercise price of the options surrendered; and (iv) the Company is
required to maintain in full force and effect for two years all employee benefit
plans and programs in which Mr. Greenberg was entitled to participate
immediately prior to the termination date.

         Notwithstanding the foregoing, the Company shall not be obligated to
pay any portion of any amount otherwise payable to Mr. Greenberg if the Company
could not reasonably deduct such portion solely by operation of Section 280G.

         Douglas E. Sharp. As of July 1, 1999, Douglas E. Sharp and GPC entered
into an employment agreement pursuant to which Mr. Sharp was employed as Group
President of GPC. Mr. Sharp was elected President of GPC on September 4, 2002.
Unless sooner terminated pursuant to its terms, the employment agreement
terminates on June 30, 2004, provided however, that since the employment
agreement was not terminated prior to June 30, 2002, the employment agreement
was extended on June 30, 2002 to June 30, 2005.

         Commencing July 1, 1999, Mr. Sharp's base annual salary is $230,000,
with annual increases to be determined by the Board of Directors of GPC of not
less than 3%. GPC paid Mr. Sharp a signing bonus in 1999 of $300,000. Mr. Sharp
is entitled to an annual bonus based upon the percentage increase in GPC's
EBITDA from GPC's EBITDA for the prior year, up to 50% of his base salary.
Pursuant to the employment agreement entered into in 1999, the Company has
granted Mr. Sharp under the Company's option plan, options to purchase 100,000
shares of the Company's Common Stock at an exercise price of $8.00 per share,
the market price on the date of grant. Such options vest 20% immediately and 20%
on each July 1 commencing July 1, 2000 and expire on June 30, 2004. GPC is
required to provide Mr. Sharp with an automobile.

         GPC may terminate the employment agreement for Cause, which is defined
as (i) the willful and continued failure by Mr. Sharp to substantially perform
his duties or obligations or (ii) the willful engaging by Mr. Sharp in
misconduct which is materially monetarily injurious to GPC. If the employment
agreement is terminated for Cause, GPC is required to pay Mr. Sharp his full
salary through the date his employment is terminated. If Mr. Sharp's employment
is terminated by his death, GPC is required to pay to his spouse or estate his
full salary for a period of one year. If, as a result of Mr. Sharp's incapacity
due to physical or mental illness, he is absent from his duties on a full-time
basis for the entire period of six consecutive months, and he does not return
within 30 days of notice, GPC may terminate his employment. Mr. Sharp is
entitled to receive his full salary during the disability period until his
employment is terminated.

         Mr. Sharp can terminate the employment agreement for Good Reason, which
is defined to include (i) a change in control of the Company, (ii) a management
change in control of the Company, or (ii) a failure by GPC to comply with any
material provision of the employment agreement which has not been cured within
ten days after notice. A "change in control" of the Company is defined as any of
the following, but only if not approved by the Board of Directors, (i) a change
in control of a nature that would be required to be reported in response to Item
1(a) of Form 8-K, other than a change of control resulting in control by Mr.
Feldman or a group including Mr. Feldman or Mr. Greenberg, (ii) any "person" (as



such term is used in Sections 13(d) and 4(d) of the Exchange Act), other than
Mr. Feldman or Mr. Greenberg or a group including Mr. Feldman or Mr. Greenberg,
is or becomes the "beneficial owner" (as defined in Rule 13d-3 under the
Exchange Act), directly or indirectly, of securities of the Company representing
20% or more of the combined voting power of the Company's then outstanding
securities, (iii) the Company and its affiliates owning less than a majority of
the voting stock of GPC, (iv) the sale of all or substantially all of the assets
of the Company, or (v) at any time when there has not been a management change
of control of the Company, individuals who were either nominated for election or
elected by the Board of Directors of the Company cease for any reason to
constitute at least a majority of the Board. A "management change in control" of
the Company is defined as (i) an event that would have constituted a change of
control of the Company if it had not been approved by the Board of Directors or
(ii) a change in control of the Company of a nature that would be required to be
reported in response to Item 1(a) of Form 8-K, resulting in control by a buy-out
group including Mr. Feldman but not Mr. Greenberg.

         If GPC wrongfully terminates the employment agreement or Mr. Sharp
terminates the employment agreement for Good Reason, (i) GPC is required to pay
Mr. Sharp his full salary and provide him his benefits through the termination
date, and pay him his full annual bonus for the calendar year in which
termination occurs; (ii) GPC is required to pay as severance pay to Mr. Sharp an
amount equal to (a) Mr. Sharp's average annual cash compensation received from
GPC during the three full calendar years immediately preceding the termination
date, multiplied by (b) the greater of (I) the number of years (including
partial years) that would have been remaining in the employment period if the
employment agreement had not so terminated but was not subsequently extended and
(II) three, such payment to be made (c) if termination is based on a change of
control of the Company, in a lump sum or (d) if termination results from any
other cause, in substantially equal semimonthly installments payable over the
number of years (including partial years) that would have been remaining in the
employment period if the employment agreement had not so terminated but was not
subsequently extended; (iii) all options to purchase the Company's Common Stock
granted to Mr. Sharp under the Company's option plan or otherwise immediately
become fully vested and terminate on such date as they would have terminated if
Mr. Sharp's employment by GPC had not terminated and, if Mr. Sharp's termination
is based on a change of control of the Company and Mr. Sharp elects to surrender
any or all of such options to GPC, GPC is required to pay Mr. Sharp a lump sum
cash payment equal to the excess of (a) the fair market value on the termination
date of the securities issuable upon exercise of the options surrendered over
(b) the aggregate exercise price of the options surrendered; (iv) GPC is
required to maintain in full force and effect, for a number of years equal to
the greater of (a) the number of years (including partial years) that would have
been remaining in the employment period if the employment agreement had not so
terminated but was not subsequently extended and (b) three, all employee benefit
plans and programs in which Mr. Sharp was entitled to participate immediately
prior to the termination date; and (v) if termination of the employment
agreement arises out of a breach by GPC, GPC is required to pay all other
damages to which Mr. Sharp may be entitled as a result of such breach.

         Notwithstanding the foregoing, GPC shall not be obligated to pay any
portion of any amount otherwise payable to Mr. Sharp if GPC could not reasonably
deduct such portion solely by operation of Section 280G.

         The Company guaranteed the performance by GPC of its obligations under
Mr. Sharp's employment agreement.

         Andrea D. Kantor. As of May 1, 2001, Andrea D. Kantor and the Company
entered into an employment agreement pursuant to which Ms. Kantor is employed as
the Vice President and General Counsel of the Company. Unless sooner terminated
pursuant to its terms, the employment agreement terminates on June 30, 2004,
provided however, that since the employment agreement was not terminated prior
to June 30, 2002, the employment agreement was extended on June 30, 2002 to June
30, 2005.




         Commencing May 1, 2001, Ms. Kantor's base annual salary is $190,000,
with annual increases to be determined by the Board of Directors of not less
than the greater of (i) 3% and (ii) the percentage increase in the Consumer
Price Index. Ms. Kantor is entitled to an annual bonus, as determined by the
Board based upon the Company's revenues, profits or losses, financing
activities, and such other factors deemed relevant by the Board.

         The Company may terminate the employment agreement for Cause, which is
defined as (i) the willful and continued failure by Ms. Kantor to substantially
perform her duties or obligations or (ii) the willful engaging by Ms. Kantor in
misconduct which is materially monetarily injurious to the Company. If the
employment agreement is terminated for Cause, the Company is required to pay Ms.
Kantor her full salary through the date her employment is terminated. If Ms.
Kantor's employment is terminated by her death, the Company is required to pay
to her spouse or estate her full salary for a period of one year. If, as a
result of Ms. Kantor's incapacity due to physical or mental illness, she is
absent from her duties on a full-time basis for the entire period of six
consecutive months, and she does not return within 30 days of notice, the
Company may terminate her employment. Ms. Kantor is entitled to receive her full
salary during the disability period until her employment is terminated.

         Ms. Kantor can terminate the employment agreement for Good Reason,
which is defined to include (i) a change in control of the Company, (ii) a
management change in control of the Company, or (iii) a failure by the Company
to comply with any material provision of the employment agreement which has not
been cured within ten days after notice. A "change in control" of the Company is
defined as any of the following, but only if not approved by the Board of
Directors, (i) a change in control of a nature that would be required to be
reported in response to Item 1(a) of Form 8-K, other than a change of control
resulting in control by Mr. Feldman or Mr. Greenberg or a group including Mr.
Feldman or Mr. Greenberg, (ii) any "person" (as such term is used in Sections
13(d) and 14(d) of the Exchange Act), other than Mr. Feldman or Mr. Greenberg or
a group including Mr. Feldman or Mr. Greenberg, is or becomes the "beneficial
owner" (as defined in Rule 13d-3 under the Exchange Act), directly or
indirectly, of securities of the Company representing 20% or more of the
combined voting power of the Company's then outstanding securities, (iii) the
Company and its affiliates owning less than a majority of the voting stock of
GPC, (iv) the sale of all or substantially all of the assets of GPC, or (v) at
any time when there has not been a management change of control of the Company,
individuals who were either nominated for election or elected by the Board of
Directors of the Company cease for any reason to constitute at least a majority
of the Board. A "management change in control" of the Company is defined as (i)
an event that would have constituted a change of control of the Company if it
had not been approved by the Board of Directors or (ii) a change in control of
the Company of a nature that would be required to be reported in response to
Item 1(a) of Form 8-K, resulting in control by a buy-out group including Mr.
Feldman but not Mr. Greenberg.

         If the Company wrongfully terminates the employment agreement or Ms.
Kantor terminates the employment agreement for Good Reason (other than as a
result of a management change of control), (i) the Company is required to pay
Ms. Kantor her full salary and provide her benefits through the termination
date, and pay her full annual bonus for the calendar year in which termination
occurs; (ii) the Company is required to pay as severance pay to Ms. Kantor an
amount equal to (a) Ms. Kantor's average annual cash compensation received from
the Company during the three full calendar years immediately preceding the
termination date, multiplied by (b) the greater of (I) the number of years
(including partial years) that would have been remaining in the employment
period if the employment agreement had not so terminated but was not
subsequently extended and (II) three, such payment to be made (c) if termination
is based on a change of control of the Company, in a lump sum or (d) if
termination results from any other cause, in substantially equal semimonthly
installments payable over the number of years (including partial years) that
would have been remaining in the employment period if the employment agreement
had not so terminated but was not subsequently extended; (iii) all options to
purchase the Company's Common Stock granted to Ms. Kantor under the Company's
option plan or otherwise immediately become fully vested and terminate on such



date as they would have terminated if Ms. Kantor's employment by the Company had
not terminated and, if Ms. Kantor's termination is based on a change of control
of the Company and Ms. Kantor elects to surrender any or all of such options to
the Company, the Company is required to pay Ms. Kantor a lump sum cash payment
equal to the excess of (a) the fair market value on the termination date of the
securities issuable upon exercise of the options surrendered over (b) the
aggregate exercise price of the options surrendered; (iv) the Company is
required to maintain in full force and effect, for a number of years equal to
the greater of (a) the number of years (including partial years) that would have
been remaining in the employment period if the employment agreement had not so
terminated but was not subsequently extended and (b) three, all employee benefit
plans and programs in which Ms. Kantor was entitled to participate immediately
prior to the termination date; and (v) if termination of the employment
agreement arises out of a breach by the Company, the Company is required to pay
all other damages to which Ms. Kantor may be entitled as a result of such
breach.

         If Ms. Kantor terminates the employment agreement for Good Reason as a
result of a management change of control, (i) the Company is required to pay Ms.
Kantor her full salary and provide her benefits through the termination date,
and pay her full annual bonus for the calendar year in which termination occurs;
(ii) the Company is required to pay as severance pay to Ms. Kantor a lump sum
amount equal to twice Ms. Kantor's average annual cash compensation received
from the Company during the three full calendar years immediately preceding the
termination date; (iii) all options to purchase the Company's Common Stock
granted to Ms. Kantor under the Company's option plan or otherwise immediately
become fully vested and terminate on such date as they would have terminated if
Ms. Kantor's employment by the Company had not terminated and, if Ms. Kantor
elects to surrender any or all of such options to the Company, the Company is
required to pay Ms. Kantor a lump sum cash payment equal to the excess of (a)
the fair market value on the termination date of the securities issuable upon
exercise of the options surrendered over (b) the aggregate exercise price of the
options surrendered; and (iv) the Company is required to maintain in full force
and effect for two years all employee benefit plans and programs in which Ms.
Kantor was entitled to participate immediately prior to the termination date.

         Notwithstanding the foregoing, the Company shall not be obligated to
pay any portion of any amount otherwise payable to Ms. Kantor if the Company
could not reasonably deduct such portion solely by operation of Section 280G.






Item 12. Security Ownership of Certain Beneficial Owners and Management

         The following table sets forth the number of shares of Class B Stock
and Common Stock beneficially owned as of March 15, 2004, by each person who is
known by the Company to own beneficially more than 5% of the Company's
outstanding Class B Stock or Common Stock.



                             PRINCIPAL STOCKHOLDERS


                                                                           Amount and
                            Name and Address                                Nature of                   Percent of
Title of Class             of Beneficial Owner                        Beneficial Ownership               Class(1)

                                                                                                  
Class B Stock              Jerome I. Feldman                             568,750 shares(2)                 47.4%
                           c/o GP Strategies Corporation
                           777 Westchester Avenue
                           Fourth Floor
                           White Plains, NY 10604

Class B Stock              Bedford Oak Partners, L.P.                    300,000 shares(3)                 25.0 %
                           100 South Bedford Road
                           Mt. Kisco, NY 10549

Class B Stock              EGI-Fund (02-04) Investors, L.L.C.            300,000 shares(4 )                25.0%
                           Two N. Riverside Plaza
                           Chicago, IL 60606

Common Stock               Jerome I. Feldman                             744,580 shares(2)(5)               4.4%

Common Stock               Bedford Oak Partners, L.P.                  2,431,500 shares(3)(6)              14.6%
                           100 South Bedford Road
                           Mt. Kisco, NY 10549

Common Stock               Gabelli Asset Management, Inc.              1,412,200 shares (7)                 8.7%
                           One Corporate Center
                           Rye, NY 10580

Common Stock               EGI-Fund (02-04) Investors, L.L.C.          1,390,000 shares(4)(8)               8.3%

Common Stock               Caxton International Limited                1,251,200 shares(9)                  7.6%
                           315 Enterprise Drive
                           Plainsboro, NJ 08536

Common Stock               Dimensional Fund Advisors, Inc.               878,955 shares(10)                 5.4%
                           1299 Ocean Avenue
                           Santa Monica, CA 90401

Common Stock               Columbia Wanger Asset Management L.P          870,000 shares(11)                 5.3%
                           227 West Monroe Street
                           Chicago, IL 60606

Common Stock               Pequot Capital Management, Inc.               845,400 shares(12)                 5.2%
                           500 Nyala Farm Road
                           Westport, CT 06880





(1)      The percentage of class calculation for Class B Stock assumes for each
         beneficial owner that no shares of Class B Stock are converted into
         Common Stock by the named beneficial owner or any other stockholder.
         The percentage of class calculation for Common Stock assumes for each
         beneficial owner that (i) all options are exercised in full and all
         shares of Class B Stock are converted into Common Stock only by the
         named beneficial owner and (ii) no other options are exercised and no
         other shares of Class B Stock are converted by any other stockholder.

(2)      On December 29, 1998, Martin M. Pollak granted certain rights of first
         refusal with respect to his Class B Stock and options to purchase Class
         B Stock to Mr. Feldman and his family, and Mr. Feldman granted certain
         tag-along rights with respect to Class B Stock and options to purchase
         Class B Stock to Mr. Pollak and his family. In addition, Mr. Pollak
         agreed that, until May 31, 2004, during any period commencing on the
         date any person or group commences or enters into, or publicly
         announces an intention to commence or enter into, and ending on the
         date such person abandons a tender offer, proxy fight, or other
         transaction that may result in a change in control of the Company, he
         will vote his shares of Common Stock and Class B Stock on any matter in
         accordance with the recommendation of the Board of Directors. Mr.
         Pollak retired as the Executive Vice President and Treasurer of the
         Company on May 31, 1999.

(3)      Based on a Schedule 13D filed by jointly by Bedford Oak Partners, L.P.
         ("Bedford Oak"), Bedford Oak Advisors, LLC and Harvey P. Eisen with the
         Securities and Exchange Commission ("SEC") on July 25, 2002. See
         "Certain Relationships and Related Transactions."

(4)      Based on a Schedule 13D filed by EGI-Fund (02-04) Investors, L.L.C.
         ("EGI") with the SEC on May 13, 2002. See "Certain Relationships and
         Related Transactions."

(5)      Includes (i) 1,173 shares of Common Stock held by members of Mr.
         Feldman's family, (ii) 568,750 shares of Common Stock issuable upon
         conversion of Class B Stock held by Mr. Feldman, (iii) 153,623 shares
         of Common Stock issuable upon exercise of currently exercisable stock
         options held by Mr. Feldman and (iii) 4,134 shares of Common Stock
         allocated to Mr. Feldman's account pursuant to the provisions of the GP
         Plan. Mr. Feldman disclaims beneficial ownership of the 1,173 shares of
         Common Stock held by members of his family.

(6)      Includes 300,000 shares of Common Stock issuable upon conversion of
         Class B Stock held by Bedford Oak.

(7)      Based on a Schedule 13D filed jointly by Gabelli Funds, LLC, GAMCO
         Investors, Inc., MJG Associates, Inc. and Gabelli Advisors, Inc.
         (collectively "Gabelli Asset Management, Inc.") with the SEC on August
         20, 2003. Includes 937,500 shares issuable upon exercise of warrants to
         purchase shares of the Company's Common Stock. See "Certain
         Transactions."




(8)      Includes 300,000 shares of Common Stock issuable upon conversion of
         Class B Stock held by EGI.

(9)      Based on a Schedule 13D/A filed jointly by Caxton International
         Limited, Caxton Equity Growth (BVI) Ltd., Caxton Equity Growth LLC, and
         Caxton Associates, L.L.C. with the SEC on June 4, 2002.

(10)     Based on a Schedule 13G/A filed by Dimensional Fund Advisors Inc.
         ("Dimensional") with the SEC on February 6, 2004. Dimensional has
         informed the Company that the shares are owned by advisory clients of
         Dimensional and that Dimensional disclaims beneficial ownership of such
         shares.

(11)     Based on a Schedule 13G/A filed by Columbia Wanger Asset Management,
         L.P. ("CWAM") with the SEC on February 10, 2004. CLWAM has informed the
         Company that the shares have been acquired by CWAM on behalf of its
         discretionary clients.

(12)     Based on a Schedule 13G/A filed by Pequot Capital Management, Inc. with
         the SEC on February 13, 2004.

          SECURITY OWNERSHIP OF DIRECTORS AND NAMED EXECUTIVE OFFICERS

         The following table sets forth, as of March 15, 2004, the beneficial
ownership of Common Stock, Class B Stock, and voting stock by each director,
each of the named executive officers, and all directors and executive officers
as a group.





                                         Total Number of                   Total Number of
                                            Shares of        Percent of        Shares of     Percent of  Percent of
                                          Common Stock      Common Stock     Class B Stock     Class B     Voting
                                       Beneficially Owned     Owned(1)    Beneficially Owned  Stock(2)    Stock(3)

                                                                                          
Jerome I. Feldman(4)................       744,580(5)            4.4%         568,750(6)        47.4%       20.5%
Scott N. Greenberg(4)...............       226,911(7)            1.4%           --                --          --
Harvey P. Eisen(8)..................     2,432,817(9)           14.6%         300,000(10)        25.0%      18.1%
Marshall S. Geller..................       214,478(11)           1.3%           --                --          --
Roald Hoffmann(4)(12)...............        12,934(11)              *           --                --          --
Bernard M. Kauderer(12).............        14,613(11)              *           --                --          --
Mark A. Radzik(12)(13)..............         2,627(14)              *           --(15)            --          --
Ogden R. Reid(12)...................        13,363(11)              *           --                --          --
Gordon Smale(8).....................        14,934(11)              *           --                --          --
Andrea D. Kantor....................        70,122(11)(16)          *           --                --          --
Douglas E. Sharp....................       155,645(11)(17)       1.1%           --                --          --
Directors and Executive Officers
     as a Group (11 persons)                3,926,263(18)       21.9%         868,750            72.4%      39.9%



*The number of shares owned is less than one percent of the outstanding shares
or voting stock.




(1)      The percentage of class calculation for Common Stock assumes for each
         beneficial owner and directors and executive officers as a group that
         (i) all options are exercised in full and all shares of Class B Stock
         are converted into Common Stock only by the named beneficial owner or
         members of the group and (ii) no other options are exercised and no
         other shares of Class B Stock are converted by any other stockholder.

(2)      The percentage of class calculation for Class B Stock assumes for each
         beneficial owner and directors and executive officers as a group that
         no shares of Class B Stock are converted into Common Stock by the named
         beneficial owner, members of the group, or any other stockholder.

(3)      The percentage of voting stock calculation sets forth the percentage of
         the aggregate number of votes of all holders of Common Stock and Class
         B Stock represented by the Common Stock and Class B Stock beneficially
         owned by each beneficial owner and directors and executive officers as
         a group and assumes for each beneficial owner and directors and
         executive officers as a group that (i) all options are exercised in
         full only by the named beneficial owner or members of the group, (ii)
         no other options are exercised by any other stockholder, and (iii) no
         shares of Class B Stock are converted into Common Stock by the named
         beneficial owner, members of the group, or any other stockholder.

(4)      Member of the Executive Committee.

(5)      See footnotes 2 and 5 to Principal Stockholders Table.

(6)      See footnote 2 to Principal Stockholders Table.

(7)      Includes (i) 200,000 shares of Common Stock issuable upon exercise of
         currently exercisable stock options held by Mr. Greenberg, (ii) 5,193
         shares of Common Stock allocated to Mr. Greenberg's account pursuant to
         the provisions of the GP Plan and (iii) 4,000 shares of Common Stock
         held by members of his family. Mr. Greenberg disclaims beneficial
         ownership of the 4,000 shares held by members of his family.

(8)      Member of the Compensation Committee.

(9)      Includes 2,431,500 shares of Common Stock beneficial owned by Bedford
         Oak. Mr. Eisen is deemed to have beneficial ownership of such shares by
         virtue of his position as managing member of Bedford Oak Advisors, LLC,
         the investment manager of Bedford Oak. See footnotes 3 and 6 of
         Principal Stockholders Table.

(10)     Includes 300,000 shares of Common Stock beneficial owned by Bedford
         Oak. Mr. Eisen is deemed to have beneficial ownership of such shares by
         virtue of his position as managing member of Bedford Oak Advisors, LLC,
         the investment manager of Bedford Oak. See footnote 3 of Principal
         Stockholders Table.




(11)     Includes 10,000 shares for each of Messrs. Geller, Hoffmann, Kauderer,
         Reid and Smale, 65,000 shares for Ms. Kantor and 172,485 for Mr. Sharp
         issuable upon exercise of currently exercisable stock options.

(12)     Member of the Audit Committee.

(13)     Designee of EGI.

(14)     Does not include 1,390,000 shares of Common Stock beneficially owned by
         EGI. Mr. Radzik disclaims beneficial ownership of such shares. See
         footnotes 4 and 8 of Principal Stockholders Table.

(15)     Does not include 300,000 shares of Class B Stock beneficially owned by
         EGI. Mr. Radzik disclaims beneficial ownership of such shares. See
         footnote 4 of Principal Stockholders Table.

(16)     Includes 5,122 shares of Common Stock allocated to Ms. Kantor's account
         pursuant to the provisions of the GP Plan.

(17)     Includes 6,399 shares of Common Stock allocated to Mr. Sharp's account
         pursuant to the provisions of the GP Plan.

(18)     Includes (i) 641,108 shares of Common Stock issuable upon exercise of
         currently exercisable stock options, (ii) 868,750 shares of Common
         Stock issuable upon conversion of Class B Stock, and (iii) 20,848
         shares of Common Stock allocated to accounts pursuant to the provisions
         of the GP Plan.

                      EQUITY COMPENSATION PLAN INFORMATION

         The following is information as of December 31, 2003 about shares of
Company Common Stock that may be issued upon the exercise of options, warrants
and rights under the Company's Non-Qualified Stock Option Plan and 2003
Incentive Stock Plan. For a description of the material terms of the Company's
Non-Qualified Stock Option Plan and 2003 Incentive Stock Plan, see Note 12 to
the Notes to the Consolidated Financial Statements included in the Company's
Annual Report for the year ended December 31, 2003.









         Plan category            Number of securities        Weighted average          Number of securities
                                   to be issued upon          exercise price of       remaining available for
                                      exercise of           outstanding options,       future issuance under
                                  outstanding options,       warrants and rights        equity compensation
                                  warrants and rights                                     plans (excluding
                                                                                      securities reflected in
                                                                                            column (a))
                                 (a)                         (b)                      (c)
   -------------------------- -- ----------------------- -- ---------------------- -- -------------------------
   -------------------------- -- ----------------------- -- ---------------------- -- -------------------------
   Equity compensation
   plans approved by
                                                                                    
   security holders                             0               -                         2,000,000
   -------------------------- -- ----------------------- -- ---------------------- -- -------------------------
   -------------------------- -- ----------------------- -- ---------------------- -- -------------------------
   Equity compensation
   plans not approved by
   security holders                   2,552,397(i)                $6.91(i)                  711,394(ii)

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

   Total                              2,552,397                   $6.91                     2,711,394
   -------------------------- -- ----------------------- -- ---------------------- -- -------------------------



(i)     Does not include warrants to purchase 300,000 shares of Common Stock
        issued to a financial consulting firm at an exercise price of $4.60 per
        share and warrants to purchase 937,500 shares issued and sold to four
        Gabelli funds in conjunction with the 6% Conditional Subordinated Notes
        due 2008.

(ii)    Does not include shares of Common Stock that may be issued to directors
        of the Company as director's fees.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         On August 8, 2003, pursuant to a Note and Warrant Purchase Agreement,
the Company issued and sold to Gabelli Asset Management, Inc. $7,500,000
aggregate principal amount of 6% Conditional Subordinated Notes due 2008 (the
"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 Notes and GP Warrants was $7,500,000. Gabelli
Asset Management, Inc. beneficially owns approximately 8.7% of the Company's
common stock based on a Schedule 13D filed with the SEC on August 20, 2003. "See
Principal Stockholders."

         The Notes mature August 2008 with interest at the rate of 6% per annum
payable semi-annually commencing on December 31, 2003. The Notes are secured by
a mortgage on the Company's property located in Pawling, New York. At any time
that less than $1,875,000 principal amount of Notes are outstanding, the Company
may defease the obligations secured by the mortgage and obtain a release of the
lien 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 Notes in an amount not less than the outstanding principal amount of
the Notes.

         The GP Warrants have an exercise price of $8.00 per share and are
exercisable at any time until August 2008. The exercise price may be paid in
cash, by delivery of Notes, or a combination of the two. The GP Warrants contain
anti-dilution provisions for stock splits, reorganizations, mergers, and similar



transactions. The Company has agreed to file a registration statement to
register the resale of the shares of the Common Stock issuable on exercise of
the GP Warrants, and to certain other registration rights in favor of the
holders of the GP Warrants.

         On December 8, 2003, a registration statement covering the resale of
the shares of common stock issuable on exercise of the GP Warrants was declared
effective by the Securities and Exchange Commission.

         In July 2002, the Company announced that it was actively considering a
spin-off of certain of its non-core assets, including MXL Industries, Inc.
("MXL"), into a separate corporation named National Patent Development
Corporation ("NPDC"). In the spin-off, it is contemplated that each holder of
the Company's Common Stock will receive one share of NPDC common stock for each
share of the Company's Common Stock or Class B Stock held. The Note and Warrant
Purchase Agreement provides that, on completion of the spin-off, NPDC will issue
warrants ("NPDC Warrants") to the holders of the GP Warrants. The NPDC Warrants
will entitle the holders to purchase, in the aggregate, a number of shares of
NPDC common stock equal to 8% of the number of shares outstanding at completion
of the spin-off, subject to reduction for any GP Warrants exercised prior to the
spin-off. The NPDC Warrants will be issued to the holders of the GP Warrants on
the record date for the spin-off, and allocated among them pro-rata based on the
respective number of GP Warrants held by them on such date. The exercise price
of the GP Warrants will be adjusted to take into account the spin-off and
issuance of the NPDC Warrants by multiplying the exercise price of the GP
Warrants in effect immediately prior to the spin-off by a fraction, the
numerator of which is the average closing price of the Company's Common Stock
over the 20 consecutive trading days commencing on the record date of the
spin-off, and the denominator is the sum of the average closing prices of the
Company's Common Stock and NPDC common stock over the same period (assuming the
issuance in the spin-off of one share of NPDC common stock for each share of the
Company's Common Stock or Class B Stock held). The exercise price of the NPDC
Warrants will be 160% of the average closing price of the NPDC common stock over
the 20 consecutive trading days commencing on the record date of the spin-off.
The NPDC Warrants will be exercisable at any time after their exercise price is
calculated through August 2008. The NPDC Warrants will have similar
anti-dilution provisions similar to those contained in the GP Warrants. NPDC has
agreed to provide the holders of the NPDC Warrants with registration rights
similar to those provided by the Company to the holders of the GP Warrants.

         In connection with the proposed spin-off, the Company intends to
contribute the Pawling property, subject to the mortgage, to MXL. MXL will
assume the mortgage, but without liability for repayment of the 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 Notes, the Company has agreed to indemnify MXL for
loss of the value of the property.

         On February 12, 2004, NPDC filed documents with the Securities and
Exchange Commission relating to the proposed spin-off and the Company
anticipates that the spin-off will occur at the conclusion of the SEC review
process. If the spin-off does not occur prior to February 2005, the Noteholders



will have the right to require the Company to redeem the Notes in April 2005.
There can be no assurance that the spin-off will be consummated.

         On October 19, 2001, the Company sold 300,000 shares of Class B Stock
(the "Bedford Shares") of the Company for an aggregate purchase price of
$900,000 to Bedford Oak in a private placement transaction pursuant to the
Bedford Oak Agreement. Upon the disposition of any of the Bedford Shares (other
than to an affiliate of Bedford Oak who agrees to be bound by the provisions of
the Bedford Oak 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 Shares then owned by Bedford Oak into an equal number of shares of
Common Stock of the Company.

         Pursuant to an agreement dated May 3, 2002 (the "EGI Agreement"), the
Company sold to EGI in a private placement transaction 1,000,000 shares of
Common Stock (the "EGI Common Shares") of the Company for an aggregate purchase
price of $3,500,000 and 300,000 shares of Class B Stock (the "EGI Class B
Shares") of the Company for an aggregate purchase price of $1,260,000.

         Until such time as EGI has disposed of more than 50% of the aggregate
number of EGI Common Shares and EGI Class B Shares, EGI is entitled to designate
one representative to serve as a member of the Board, subject to the approval of
the Company, which approval shall not be unreasonably denied or delayed. Mark
Radzik, a designee of EGI, has been serving as a director of the Company since
2002.

         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 is required to
exercise the right to convert all of the EGI Class B Shares then owned by EGI
into an equal number of shares of Common Stock (the "EGI Underlying Shares") of
the Company. Until May 3, 2003, the Company had the right to purchase all, but
not less than all, of the EGI Class B Shares then owned by EGI at a price per
share equal to the greater of (i) the 90 day trailing average of the closing
prices of the Common Stock and (ii) $5.25. If the Company had exercised such
right, EGI had the right to sell to the Company all or part of the EGI Common
Shares then owned by EGI at a price per share of $3.50. On April 14, 2003, the
Company irrevocably waived its right to exercise such call option with respect
to the EGI Class B Shares.

         The Company and EGI have entered into an advisory services agreement
providing that, to the extent requested by the Company and deemed appropriate by
EGI, EGI shall assist the Company in developing, identifying, evaluating,
negotiating, and structuring financings and business acquisitions. The Company
has agreed to pay EGI a transaction fee equal to 1% of the proceeds received by
the Company in a financing, or of the consideration paid by the Company in a
business acquisition, in respect of which EGI has provided material services.

         Until November 3, 2003, EGI had agreed not to (a) effect, propose to
effect, or participate in (i) any acquisition of any assets of the Company or
any of its subsidiaries; (ii) any tender or exchange offer, merger, or other
business combination involving the Company or any of its subsidiaries not



approved by the Board; (iii) any recapitalization, restructuring, liquidation,
dissolution, reverse stock split, or other extraordinary transaction with
respect to the Company or any of its subsidiaries not approved by the Board; or
(iv) any solicitation of a proxy to vote any voting securities of the Company;
(b) form, join, or participate in a group with non-affiliates; (c) otherwise
seek to control or influence the management, Board, or policies of the Company,
except through EGI's designee on the Board in his or her capacity as a member of
the Board; (d) take any action which might obligate the Company to make a public
announcement regarding any of the types of matters set forth in (a) above; or
(e) enter into any discussions or arrangements with any third party with respect
to any of the foregoing.

         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 million 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 and December 22, 2003, Mr. Feldman earned
an incentive payment of $1 million each, which payments will be made on January
2, 2005 unless further deferred as set forth above in "Employment Agreement." 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 set-off
the payment of such incentive payment first against the outstanding accrued
interest under such loans and next against any outstanding principal. See
"Employment Agreement."

         The Company has made loans to Jerome I. Feldman, the Chairman of the
Board and Chief Executive Officer of the Company. Mr. Feldman primarily utilized
the proceeds of such loans to exercise options to purchase Class B Stock. Such
loans bear interest at the prime rate of Wachovia Bank and are secured by the
purchased Class B Stock and certain other assets. The largest aggregate amount
of indebtedness (including principal and accrued interest) outstanding since
January 1, 2003 was $5,678,785. As of March 31, 2004, the aggregate amount of
indebtedness outstanding under the loan, after giving effect to the applications
of the three $1 million incentive payments to Mr. Feldman described above was
$2,772,209. See "Employment Agreement."

         On July 1, 2002, the Company made a loan to Douglas Sharp, the
President of GPC, 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.
The largest aggregate amount of indebtedness (including principal and interest)
outstanding since January 1, 2003 was $152,123. As of March 31, 2004, the
aggregate amount of indebtedness outstanding under the loan was $105,920.

         During the fourth quarter of 2003, due to the Company's acquisition of
additional shares of GSE, bringing its ownership of the common stock to GSE from
approximately 22% to approximately 58%, GSE became a majority owned subsidiary
of the Company.

         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 Chief Executive Officer. Mr. Moran will continue as an employee
of the Company, however, Mr. Moran will devote 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 will reimburse the
Company $300,000 for Mr. Moran's compensation and benefits.

         In December 2003, GSE agreed to pay to GPC approximately $35,000 for
services performed by GPC personnel in the fourth quarter 2003 for the
implementation of the Management Services Agreement, described below, which
became effective January 1, 2004. In addition, GSE agreed to reimburse GPC
$30,000 for coverage under GPC's directors and officers liability and umbrella
insurance for November and December 2003.

         In March of 2000, the Company agreed to guarantee up to $1,800,000 of
GSE's credit facility and received a warrant to purchase 150,000 shares of GSE
common stock which warrant expired unexercised, in consideration of such
guarantee. On March 23, 2003, the Company extended its guarantee and received
150,000 shares of GSE common stock with a value of $180,000.

         On March 30, 2004, GSE was added as an additional borrower under the
Financing and Security Agreement between GPC and a financial institution which
expires on August 23, 2005. Under the terms of the agreement, $1.5 million of
GPC's available credit facility has been carved out for use by GSE. The line is
collateralized by substantially all of GSE's assets and provides for borrowings
of up to 80% of eligible accounts receivable and 80% of eligible unbilled
receivables, up to a maximum of $1.5 million. The Company agreed to guarantee
GSE's borrowings as part of its fee pursuant to the Management Services
Agreement described below.

         On January 1, 2004, GSE entered into a Management Services Agreement
with the Company pursuant to 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 GPC's financial system. GSE
will pay an annual fee to GPC of $685,000. The term of the agreement is one
year. The agreement can be renewed for successive one-year terms.

         Five Star purchased its business from the Company in 1998 for
approximately $16,500,000 in cash and a five-year 8% unsecured senior note in
the original principal amount of $5,000,000 (the "Five Star Note"). In 2001, the
maturity of the Five Star Note was extended until September 30, 2004 and on
March 31, 2004 was further extended until June 30, 2005.

         On October 8, 2003, the Company exchanged $500,000 principal amount of
the Five Star Note for 2,000,000 shares of Five Star common stock, reducing the
outstanding principal amount of the Five Star Note to $3,000,000, as described
below, and increasing the Company's ownership of Five Star common stock to
approximately 54% of the then outstanding shares. In consideration for the
Company agreeing to exchange the debt for common stock at a conversion price of
$0.25 per share, which was more than twice the $0.11 closing market price of
Five Star's common stock on the day prior to approval of the transaction, Five
Star agreed to terminate the voting agreement between Five Star and the Company.
The voting agreement, which by its terms would in any case have terminated on
June 30, 2004, provided that the Company (i) would vote its shares of Five Star
common stock so that not more than 50% of the members of Five Star's board of
directors would be officers or



directors of the Company and (ii) would vote on matters other than the election
of directors in the same proportion as Five star's other shareholders. The
transaction was approved by a Special Committee of Five Star's board of
directors; the Special Committee consisted of an independent non-management
director who is unaffiliated with the Company.

         On June 20, 2003, the Company entered into an Agreement of
Subordination and Assignments (the "Subordination Agreement") with Five Star and
its lenders that permits the annual repayment of principal on the Five Star
Note. Pursuant to the provisions of the Subordination Agreement, in each of June
and July 2003, the Company received a partial repayment from Five Star in the
amount of $500,000, reducing the outstanding principal amount of the Five Star
Note from $4,500,000 to $3,500,000. On October 8, 2003 (as described above), the
Company exchanged $500,000 principal amount of the Five Star Note for 2,000,000
shares of Five Star common stock, reducing the outstanding principal amount of
the Five Star Note to $3,000,000. Pursuant to the provision of the Subordination
Agreement, in December 2003, the Company received a partial repayment from Five
Star in the amount of $200,000, further reducing the outstanding principal
amount of the Five Star Note to $2,800,000. The Five Star Note and all the
shares of Five Star common stock owned by the Company, along with the Company's
rights under the Subordination Agreement, will be transferred to NPDC prior to
the spin-off.

         On February 6, 2004, Five Star announced an issuer tender offer through
which it would repurchase up to 5,000,000 shares, or approximately 30% of its
common stock currently outstanding, at $0.21 per share, originally set to expire
on March 16, 2004. On March 17, 2004, Five Star announced that it had increased
the price it was offering to pay for the shares in the tender offer to $0.25 per
share and extended the offer to March 31, 2004. Based on the final tabulation by
the depositary for the tender offer, approximately 2,648,000 shares of common
stock were tendered and acquired by Five Star. The effect of the tender offer
was to increase the Company's ownership in Five Star to approximately 64%.

         In connection with the tender offer, the Company and Five Star agreed
that, if Five Star had acquired at least 3,750,000 shares of its common stock
pursuant to the tender offer, the Company would exchange certain of the
principal of the Five Star Note for shares of Five Star common stock to allow
the Company to increase its ownership to at least 80% of Five Star's common
stock. If the Company were to increase its ownership to at least 80% of Five
Star's common stock, Five Star would become, for federal tax purposes, part of
the affiliated group of which the Company is the common parent. As a member of
such affiliated group, Five Star would be included in the Company's consolidated
federal income tax returns, Five Star's income or loss would be included as part
of the income or loss of the affiliated group and any of Five Star's income so
included might be offset by the consolidated net operating losses, if any, of
the affiliated group. The agreement between the Company and Five Star also
provided that, if Five Star became a member of the affiliated group, the Company



and Five Star would enter into a tax sharing agreement pursuant to which Five
Star would make tax sharing payments to the Company equal to 80% of the amount
of taxes Five Star would pay if Five Star were to file separate consolidated tax
returns but did not pay as a result of being included in the Company affiliated
group. The Company and Five Star intend to enter into such a tax sharing
agreement if, in the future, the Company acquires a number of shares of Five
Star common stock such that Five Star becomes a member of the affiliated group.
If the Company completes the spin-off of NPDC, which would then hold the
Company's interest in Five Star, NPDC would enter into such tax sharing
agreement in lieu of the Company.

         Five Star leases 236,000 square feet in New Jersey and 111,000 square
feet in Connecticut. Five Star's operating lease for the New Jersey facility
expires in March, 2007 and the annual rent is $1,187,000. Five Star's lease for
the Connecticut facility expires in February, 2007 and its annual rent is
$402,000. Five Star's White Plains, New York office space is provided by the
Company pursuant to the Management Services Agreement. The Company has
guaranteed the leases for Five Star's New Jersey and Connecticut warehouses
totaling approximately $1,347,000 per year through the first quarter of 2007 and
an aggregate of $116,000 for certain Five Star equipment leases through April
2004.

         As of January 1, 1994, Five Star and the Company entered into a
three-year Management Services Agreement pursuant to which certain direct and
indirect services will be provided to Five Star by the Company. The services
provided by the Company include legal, tax, business development, insurance and
employee benefit administration services. Five Star pays the Company a fee of up
to $10,000 per month during the term of the Agreement. The Agreement is
automatically renewable for successive one-year terms unless one of the parties
notifies the other in writing at least six months prior to the end of the
initial term or any renewal thereof. The Agreement was renewed for 2003 and
2004.

ITEM 14.          PRINCIPAL ACCOUNTANT FEES AND SERVICES

Independent Auditors Fees

    The following table sets forth the fees billed to the Company and its
subsidiaries for the fiscal years ended December 31, 2003 and 2002 for
professional services rendered by the Company's independent auditors, KPMG LLP:

                                          December 31,        December 31,
                                              2003(a)                2002
                                              ----                ----

   Audit Fees(b)...................     $     917,750         $ 634,850
   Audit-Related Fees(c)...........     $      53,500         $  26,000
   Tax Fees(d)                          $     213,530         $ 284,850
   All other Fees(e)...............     $       -0-           $     -0-
----------

(a)  The amount for 2003 include fees for GSE, which became a majority owned
     subsidiary of the Company effective October 23, 2003. KPMG's fees
     attributable to GSE were $149,000 for Audit fees, $9,500 for Audit-related
     fees, and $118,718 for Tax fees.

(b)  Audit fees consisted principally of fees for the audit of the annual
     financial statements and reviews of the condensed consolidated financial
     statements included in the Company's quarterly reports on Form 10-Q and
     review of registration statements.

(c)  Audit-related fees consisted of the audit of the financial statements of
     the Company's employee benefit plan.




(d)  Includes fees for tax compliance, tax advice and tax planning.

(e)  All other fees consisted of permitted non-audit services that do not fall
     into any other specified categories.

Policy on Pre-Approval of Services Provided by Independent Auditor

         Pursuant to the requirements of the Sarbanes-Oxley Act of 2002, the
terms of the engagement of KPMG are subject to specific pre-approval policies of
the Audit Committee. All audit and permitted non-audit services to be performed
by KPMG require pre-approval by the Audit Committee in accordance with
pre-approval policies established by the Audit Committee. The procedures require
all proposed engagements of KPMG for services of any kind be directed to the
Company's General Counsel and then submitted for approval to the Audit Committee
prior to the beginning of any service.



                                    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

                                                  Jerome I. Feldman
                                                  Chief Executive Officer

Dated: April 29, 2004








                                  EXHIBIT INDEX
Exhibit #

3.1       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.

3.2       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-K for the
          quarter ended September 30, 2004.

10.3      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.

10.4      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.

10.5      Amended and Restated Incentive Compensation Agreement dated as 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.

10.6      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.

10.7      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.






Exhibit #

10.8      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.

10.9      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.

10.10     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.

10.11     Employment Agreement, dated as of July 1, 1999, between the Registrant
          and Douglas E. Sharp.**

10.12     Termination of Merger Agreement, dated February 11, 2000, to the
          Agreement and Plan of Merger dated as of October 6, 1999, by and among
          the Registrant, VS&A Communica- tions Partners III, L.P., VS&A
          Communications Parallel Partners III, L.P., VS&A-GP, L.L.C. and
          VS&A-GP Acquisitions, Inc. Incorporated herein by reference to Exhibit
          10 of the Registrants Form 8-K filed on February 14, 2000.

10.13     Registrant's 401(k) Savings Plan, dated January 29, 1992, effective
          March 1, 1992. Incorporated herein by reference to Exhibit 10.12 of
          the Registrant's Annual Report on Form 10-K for the year ended
          December 31, 1991.

10.14     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.


10.15     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.






Exhibit #

10.16     Financial and Security Agreement dated August 13, 2003 by and between
          General Physics Corporation, MXL Industries, Inc. and Wachovia Bank
          National Association. Incorporated herein by reference to Exhibit
          10.10 to the Registrant's Form 10-Q for the quarter ended June 30,
          2003.

10.17     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

10.18     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

10.19     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.

10.20     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.

10.21     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.

10.22     Consulting and Severance Agreement dated December 29, 1998 between the
          Registrant and Martin M. Pollak. Incorporated herein by reference to
          Exhibit 10.10 of the Registrant's Form 10K for the year ended December
          31, 1998.






Exhibit #

10.23     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.

10.24     Amendment No. 1, dated March 22, 1999, to Agreement dated December 29,
          1998 among the Registrant, Jerome I. Feldman and Martin M. Pollak.
          Incorporated herein by reference to Exhibit 10.12 of the Registrant's
          Form 10K for the year ended December 31, 1998.

10.25     Agreement dated September 22, 1999 among GP Strategies Corporation,
          Jerome I. Feldman and Martin M. Pollak. Incorporated herein by
          reference to Exhibit 9 of Jerome I. Feldman's Amendment No. 1 to
          Schedule 13D filed on September 27, 1999.

10.26     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.

10.27     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.

10.28     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.

10.29     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.

10.30     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.






Exhibit #

10.31     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.

10.32     Stock Purchase Agreement dated as of May 30, 2003, by and among Hydro
          Med Sciences, Inc. and Investors.**

10.33     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.**

10.34     Amended and Restated Investor Rights Agreement dated May 30, 2003, by
          and among Hydro Med Sciences, Inc. and Investors.**

10.35     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.**

10.36     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.**

10.37     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.**

10.38     Tax Sharing Agreement dated as of February 1, 2004 between Registrant
          and Five Star Products.**

10.39     Conversion Letter dated January 22, 2004 between the Registrant and
          Five Star Products.**

10.40     Agreement of Subordination & Assignment dated as of June 30, 2003 by
          JL Distributors in Favor of Fleet Capital Corporation.**

10.41     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.






Exhibit #

10.42     Advisory Services Agreement dated as of May 3, 2002 by and between the
          Registrant and Equity Group Investments, L.L.C. Incorporated herein by
          reference to Exhibit 10.2 to the Registrant's Form 10-Q for the second
          quarter ended March 31, 2002.

10.43     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.

10.44     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.

10.45     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.

10.46     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.

10.47     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.

10.48     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.

10.49     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.

10.50     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.






Exhibit #

10.51     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.

10.52     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.

10.53     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.

10.54     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.

10.55     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.

10.56     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.

10.57     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.

10.58     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.

10.59     $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.






Exhibit #

10.60     Management Service Agreement dated January 1, 2004 between the
          Registrant and GSE Systems, Inc.**

10.61     Form of Management Agreement between the Registrant and National
          Patent Development Corporation. Incorporated herein by reference to
          Exhibit 10.1 to National Patent's Form 10 filed on February 12, 2004.

10.62     Form of Management Agreement between National Patent Development
          Corporation and the Registrant. Incorporated herein by reference to
          Exhibit 10.2 to National Patent's Form 10 filed on February 12, 2004.

10.63     Form of Tax Sharing Agreement between the Registrant and National
          Patent Development Corporation. Incorporated herein by reference to
          Exhibit 10.4 of National Patent's Form 10 filed on February 12, 2004.

14.1      Code of Ethics Policy**

18        Not Applicable

19        Not Applicable

20        Not Applicable

21        Subsidiaries of the Registrant**

22        Not Applicable

23        Consent of KPMG LLP, Independent Auditors**

23.1      Consent of Eisner LLP, Independent Auditors**

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