U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A
                                AMENDMENT NO. 1

(MARK ONE)

[X]  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
     OF 1934 for the quarterly period ended March 31, 2006.

[ ]  TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
     OF 1934 For the transition period from ____ to ____ .

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

                        Commission File Number: 000-50140

                             ACL SEMICONDUCTORS INC.
                (Name of registrant as specified in its charter)

                   DELAWARE                                      16-1642709
(State or other jurisdiction of incorporation)                (I.R.S. Employer
                                                             Identification No.)

                              B24-B27,1/F., BLOCK B
                 PROFICIENT INDUSTRIAL CENTRE, 6 WANG KWUN ROAD
                               KOWLOON, HONG KONG
                    (Address of principal executive offices)

                                 (852) 2799-1996
                         (Registrant's telephone number)

Check whether the Registrant (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months (or 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 [ ]

Check whether the registrant is a large accelerated filer, an accelerated filer,
or non-accelerated filer.

Large accelerated filer [_] ___ Accelerated filer  [_] __
Non-accelerated filer __[X]__

Indicate whether the registrant is a shell company. Yes [ ]  No [X]

The aggregate market value of the voting common equity held by non-affiliates of
the registrant as of March 31, 2006 was approximately $1,035,488 based upon the
closing price of $0.19 of the registrant's common stock on the OTC Bulletin
Board, as of the last business day of the most recently completed first fiscal
quarter (March 31, 2006). (For purposes of determining this amount, only
directors, executive officers, and 10% or greater stockholders have been deemed
affiliates).

Registrant had 27,829,936 shares of common stock, par value $0.001 per share,
outstanding as of April 12, 2006.

Transitional small business disclosure format (check one) Yes [ ]  No [X]



Page No.


                                                                                           
PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

           Condensed Consolidated Balance Sheets as of March 31, 2006 (unaudited)
            and December 31, 2005                                                                1-2

           Condensed Consolidated Statements of Operations for the three months
           ended March 31, 2006 and March 31, 2005 (unaudited)                                   3

           Condensed Consolidated Statements of Cash Flows for the three months
           ended March 31, 2006 and March 31, 2005 (unaudited)                                   4-5

           Notes   to Condensed Consolidated Financial Statements (unaudited)                    6-12

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                         13-19

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES
           ABOUT MARKET RISK                                                                     19

ITEM 4.  CONTROLS AND PROCEDURES                                                                 19-20

PART II  OTHER INFORMATION                                                                       21

           Item 6 Exhibits and Reports on Form 8-K

SIGNATURES                                                                                       22

EXHIBITS                                                                                         23-26


                                      -1-


ITEM 1. FINANCIAL STATEMENTS.

                             ACL SEMICONDUCTORS INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                     ASSETS



                                                                       As of               As of
                                                                     March 31,         December 31,
                                                                       2006                2005
                                                                     Unaudited)
                                                                   --------------      -------------
                                                                                  
Current assets:
   Cash and cash equivalents                                        $    935,840        $ 2,537,799
   Restricted cash                                                     1,410,256            769,231
   Accounts receivable, net of allowance
       for doubtful accounts of $0 for 2006 and 2005                     829,862            515,557
   Accounts receivable, related parties                                5,075,027          2,175,737
   Inventories, net                                                    1,487,813          1,087,752
   Refundable deposits                                                         -          1,000,000
   Other current assets                                                  411,138            263,300
                                                                   --------------      -------------

       Total current assets                                           10,149,936          8,349,376

PROPERTY, EQUIPMENT AND IMPROVEMENTS, net of
  accumulated depreciation and amortization                               94,155            102,037

OTHER DEPOSITS                                                           380,762            381,044
                                                                   --------------      -------------

                                                                    $ 10,624,853        $ 8,832,457
                                                                   ==============      =============



The accompanying notes are an integral part of these condensed consolidated
financial statements


                                       1


                             ACL SEMICONDUCTORS INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)



                                                                      As of                As of
                                                                    March 31,           December 31,
                                                                      2006                  2005
                                                                    Unaudited)
                                                                   ------------        ------------

                                                                                 
Current liabilities:
    Accounts payable                                               $  4,970,847        $  4,495,819
    Accrued expenses                                                    252,551             272,782
    Lines of credit and notes payable                                 4,166,300           2,842,285
    Payable related to debt settlement                                        -              76,088
    Due to stockholders for converted pledged collateral                112,385             112,385
    Income tax payable                                                  229,258             217,453
    Other current liabilities                                            17,499              55,019
                                                                   ------------        ------------

       Total current liabilities                                      9,748,840           8,071,831
                                                                   ------------        ------------
       Total liabilities                                              9,748,840           8,071,831
                                                                   ------------        ------------

COMMITMENTS AND CONTINGENCIES                                                 -                   -

STOCKHOLDERS' EQUITY:
    Common stock - $0.001 par value, 50,000,000 shares
       authorized, 27,829,936 issued and outstanding                     27,830              27,830
    Additional paid in capital                                        3,360,405           3,360,405
    Amount due from stockholder/director                               (101,328)           (102,936)
    Accumulated deficit                                              (2,410,894)         (2,524,673)
                                                                   ------------        ------------

       Total stockholders' equity                                       876,013             760,626
                                                                   ------------        ------------

                                                                   $ 10,624,853        $  8,832,457
                                                                   ============        ============


The accompanying notes are an integral part of these condensed consolidated
financial statements

                                       2


                             ACL SEMICONDUCTORS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)




                                                          Three Months Ended
                                                      March 31,          March 31,
                                                         2006               2005
                                                    ------------       ------------

                                                                 
NET SALES:
      Related parties                               $  4,168,683       $ 11,644,762
      Other                                           21,010,486         17,015,959
      Less discounts to customers                         (3,516)           (14,467)
                                                    ------------       ------------

                                                      25,175,653         28,646,254

COST OF SALES                                         24,224,716         27,683,372
                                                    ------------       ------------

GROSS PROFIT                                             950,937            962,882

OPERATING EXPENSES:
      Selling                                            214,200            148,656
      General and administrative                         459,087            512,031
                                                    ------------       ------------

INCOME FROM OPERATIONS                                   277,650            302,195

OTHER INCOME (EXPENSES):
      Interest expense                                  (154,832)           (43,210)
      Miscellaneous                                       22,854             (1,779)
                                                    ------------       ------------

INCOME BEFORE INCOME TAXES                               145,672            257,206

INCOME TAXES                                              31,893             66,314
                                                    ------------       ------------

NET INCOME                                          $    113,779       $    190,892
                                                    ============       ============

EARNINGS PER SHARE - BASIC                          $       0.00       $       0.01
                                                    ============       ============

EARNINGS PER SHARE - DILUTED                        $       0.00       $       0.01
                                                    ============       ============

WEIGHTED AVERAGE NUMBER OF SHARES - BASIC             27,829,936         27,829,936
                                                    ============       ============

WEIGHTED AVERAGE NUMBER OF SHARES - DILUTED           27,829,936         29,169,222
                                                    ============       ============



The accompanying notes are an integral part of these condensed consolidated
financial statements


                                       3


                             ACL SEMICONDUCTORS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                   (UNAUDITED)



                                                                     Three months ended
                                                                March 31,           March 31,
                                                                   2006               2005
                                                               -----------         -----------

                                                                             
Cash flows provided by (used for) operating activities:
   Net income                                                  $   113,779         $   190,892
                                                               -----------         -----------

   ADJUSTMENTS TO RECONCILE NET INCOME TO NET
     CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES:

        Depreciation and amortization                                8,883               6,300
        Change in inventory reserve                                      -               3,846

   CHANGES IN ASSETS AND LIABILITIES:
     (INCREASE) DECREASE IN ASSETS

        Accounts receivable - other                               (314,305)           (528,653)
        Accounts receivable - related parties                   (1,899,290)            659,492
        Inventories                                               (400,061)           (342,304)
        Other current assets                                      (147,838)            (94,959)
        Deposits                                                       282                   -

     INCREASE (DECREASE) IN LIABILITIES

        Accounts payable                                           475,028             153,466
        Accrued expenses                                           (20,231)            (23,359)
        Payable related to debt settlement                         (76,088)                  -
        Income tax payable                                          11,805              36,384
        Other current liabilities                                  (37,520)             32,791
                                                               -----------         -----------
        Total adjustments                                       (2,399,335)            (96,996)
                                                               -----------         -----------

        Net cash provided by (used for)
          operating activities                                  (2,285,556)             93,896
                                                               -----------         -----------

CASH FLOWS USED FOR INVESTING ACTIVITIES:

   Repayments from stockholders                                      1,608                   -
   Increase of restricted cash                                    (641,025)         (1,025,641)
   Loan to related party                                                 -             611,446
   Purchases of property, equipment and improvements                (1,001)             (3,923)
                                                               -----------         -----------

        Net cash used for investing activities                    (640,418)           (418,118)
                                                               -----------         -----------


The accompanying notes are an integral part of these condensed consolidated
financial statements

                                       4


                             ACL SEMICONDUCTORS INC.
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                   (UNAUDITED)



                                                                          Three Months Ended
                                                                      March 31,          March 31,
                                                                        2006               2005
                                                                    -----------         -----------

                                                                                  
CASH FLOWS PROVIDED BY (USED FOR) FINANCING ACTIVITIES:
    Proceeds (repayments) on lines of credit and
      notes payable                                                   1,324,015             (20,795)
    Principal payments on long-term debt                                      -             (92,142)
    Loan received from related parties                                        -             414,195
                                                                    -----------         -----------

          Net cash provided by financing activities                   1,324,015             301,258
                                                                    -----------         -----------

NET DECREASE IN CASH AND CASH EQUIVALENTS                            (1,601,959)            (22,964)

CASH AND CASH EQUIVALENTS, beginning of the period                    2,537,799             512,548
                                                                    -----------         -----------

CASH AND CASH EQUIVALENTS, end of the period                        $   935,840         $   489,584
                                                                    ===========         ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

    Interest paid                                                   $   154,832         $    43,210
                                                                    ===========         ===========

    Income tax paid                                                 $    20,089         $    29,930
                                                                    ===========         ===========


The accompanying notes are an integral part of these condensed consolidated
financial statements

                                       5


                             ACL SEMICONDUCTORS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.    BASIS OF PRESENTATION AND NATURE OF BUSINESS OPERATIONS

BASIS OF PRESENTATION

The condensed consolidated financial statements include the financial statements
of ACL Semiconductors  Inc. and its subsidiaries,  Atlantic  Components Ltd. and
Alpha Perform Technology  Limited  (collectively,  "ACL" or the "Company").  The
accompanying  unaudited condensed  consolidated  financial  statements have been
prepared in accordance with the instructions to Form 10-Q and do not include all
of the information  and footnotes  required by accounting  principles  generally
accepted in the United  States of America for  complete  consolidated  financial
statements.  These condensed consolidated financial statements and related notes
should be read in conjunction with the Company's  audited  financial  statements
for the fiscal years ended  December  31, 2005,  2004 and 2003 filed in the Form
10-K filed by the Company on April 17, 2006. In the opinion of management, these
condensed consolidated financial statements reflect all adjustments which are of
a normal  recurring  nature  and which  are  necessary  to  present  fairly  the
consolidated  financial  position of ACL as of March 31, 2006 and  December  31,
2005, and the results of operations for the three-month  periods ended March 31,
2006 and 2005 and the cash flows for the  three-month  periods  ended  March 31,
2006 and 2005.  The results of  operations  for the three months ended March 31,
2006 are not necessarily  indicative of the result which may be expected for the
entire fiscal year. All significant  intercompany accounts and transactions have
been  eliminated  in  preparation  of  the  condensed   consolidated   financial
statements.

On April 13, 2006,  the Company  entered into a  Rescission  Agreement  with the
sellers of Classic  Electronics  Ltd.  ("Classic") to rescind the original Stock
Purchase  Agreement  entered on December 30, 2005.  The sellers  agreed to fully
refund the acquisition deposit of $1.0 million during 2006.

The acquisition  deposit of $1 million was reclassified to increase the accounts
receivable  from  Classic.  The  deposit was  originally  recorded to reduce the
accounts receivable from Classic. Due to the termination of the acquisition, the
original entry was reversed in the accompanying  condensed  balance sheets as of
March 31, 2006.

NATURE OF BUSINESS OPERATIONS

ACL Semiconductors Inc. ("Company" or "ACL") was incorporated under the State of
Delaware  on  September  17,  2002.  Through a  reverse-acquisition  of Atlantic
Components  Ltd., a Hong Kong based company,  effective  September 30, 2003, the
Company's principal  activities are distribution of electronic  components under
the "Samsung"  brandname  which comprise DRAM and graphic RAM,  FLASH,  SRAM and
MASK ROM for the Hong Kong and Southern China markets. Atlantic Components Ltd.,
its wholly owned subsidiary,  was incorporated in Hong Kong on May 30, 1991 with
limited  liability.  On October  2,  2003,  the  Company  set up a  wholly-owned
subsidiary, Alpha Perform Technology Limited ("Alpha"), a British Virgin Islands
company,  to provide services on behalf of the Company in jurisdictions  outside
of Hong Kong.  Effective  January 1, 2004,  the Company ceased the operations of
Alpha and all the related activities are consolidated with those of Atlantic.

REVENUE RECOGNITION

Product  sales are  recognized  when  products are shipped to  customers,  title
passes and  collection  is  reasonably  assured.  Provisions  for  discounts  to
customers,  estimated  returns and  allowances and other price  adjustments  are
provided  for in the same  periods  the related  revenue is  recorded  which are
deducted from the gross sales.

                                       6


CURRENCY REPORTING

Amounts reported in the accompanying condensed consolidated financial statements
and  disclosures  are  stated in U.S.  Dollars,  unless  stated  otherwise.  The
functional currency of the Company's  subsidiaries,  which accounted for most of
the  Company's  operations,  is reported in Hong Kong dollars  ("HKD").  Foreign
currency  transactions (outside Hong Kong) during the period are translated into
HKD according to the prevailing exchange rate at the relevant transaction dates.
Assets and  liabilities  denominated in foreign  currencies at the balance sheet
dates are translated into HKD at period-end exchange rates.

For the  purpose of  preparing  these  consolidated  financial  statements,  the
financial  statements  of ACL  reported  in HKD have been  translated  into U.S.
Dollars at  US$1.00=HKD7.8,  a fixed exchange rate maintained between the United
States and Hong Kong Special Administrative Region, China.

2.    EARNINGS PER COMMON SHARE

In accordance with SFAS No. 128, "Earnings Per Share," the basic earnings (loss)
per common share is computed by dividing net earnings (loss) available to common
stockholders  by the  weighted  average  number  of common  shares  outstanding.
Diluted earnings (loss) per common share is computed similarly to basic earnings
(loss) per common share, except that the denominator is increased to include the
number of  additional  common  shares  that would have been  outstanding  if the
potential common shares had been issued and if the additional common shares were
dilutive.  For the three months ended March 31, 2006 and 2005, the Company had 0
and 1,339,286 shares of common stock equivalents  (representing shares of Common
Stock issuable upon conversion of a convertible note payable based on the quoted
market price at the end of each reporting period), respectively.

3.    RELATED PARTY TRANSACTIONS

TRANSACTIONS WITH MR. YANG

As of  March,  2006 and  December  31,  2005,  the  Company  had an  outstanding
receivable  from  Mr.  Yang,  the  President  and  Chairman  of  ACL's  Board of
Directors,  totaling $101,328 and $102,936  representing  advanced  compensation
paid. These balances bear no interest and are payable on demand.

For the three months ended March 31, 2006 and 2005, the Company recorded $50,000
and $76,923,  respectively,  and paid $50,000 and $76,923,  respectively, to Mr.
Yang as compensation.

During the three months ended March 31, 2006 and 2005,  the Company paid rent of
$23,077  and  $23,077,  respectively,  for  Mr.  Yang's  personal  residence  as
additional compensation to Mr. Yang.

TRANSACTIONS WITH CLASSIC ELECTRONICS LTD.

During the three months  ended March 31, 2006 and 2005,  the Company sold $0 and
$11,230,380,  respectively,  of memory  products  to  Classic  Electronics  Ltd.
("Classic").  During the three months ended March 31, 2006 and 2005, the Company
purchased Samsung memory products sourced from other authorized  distributors of
$564,396  and  $1,062,761,  respectively,  from  Classic to satisfy  part of its
demand  of  insufficient  product  supply  from  Samsung  HK.  The  Company  had
outstanding accounts receivable from Classic totaling $4,621,637 and $2,175,737,
respectively,  as of March 31, 2006 and December  31, 2005.  The Company has not
experienced  any bad debt from this customer in the past.  Pursuant to a written
personal guarantee agreement, Mr. Yang personally guarantees all the outstanding
accounts receivable from Classic up to $10 million of accounts receivable.

The Company leases one of its facilities and Mr. Yang's personal  residency from
Classic. The lease agreement for the facility expires on November 30, 2006 while
the lease agreement for Mr. Yang's personal residency expires on March 31, 2008.
Monthly  lease  payments for these 2 leases  totaled  $6,684 for the three month
periods

                                       7


ended March 31, 2006 and 2005. The Company incurred and paid rent expense of ACL
$20,053  and $22,115 to Classic  for the three  months  ended March 31, 2006 and
2005, respectively.

Mr. Ben Wong,  a director of Classic,  is a 99.9%  shareholder  of Classic.  The
remaining 0.1% of Classic is owned by a non-related party.

On February 21, 2006, a cross corporate  guarantee was executed  between Classic
Electronics Limited and Atlantic Components Limited for banking facilities to be
co-utilized with Standard Chartered Bank (Hong Kong) Limited. The maximum amount
of facilities can be utilized by Atlantic was $1.154  millions  (HKD9  millions)
and the  facility  lines was fully  covered by  collaterals  provided by Classic
Electronics  Limited  and  companies  other than  Atlantic  Components  Limited.
Subsequently, the cross guarantees have been released on December 7, 2006.

TRANSACTIONS WITH KADATCO COMPANY LTD.

During the three months ended March 31, 2006 and 2005, the Company recognized $0
and $141,620,  respectively, from the sale of memory products to Kadatco Company
Ltd. ("Kadatco").  There are no outstanding accounts receivable due from Kadatco
as of March 31, 2006 and December 31, 2005. The Company has not  experienced any
bad debt from this customer in the past.

Mr. Yang is the sole beneficial owner of the equity interest of Kadatco.

TRANSACTIONS WITH RAMBO TECHNOLOGIES LTD.

During the three months  ended March 31, 2006 and 2005,  the Company sold $0 and
$165,140,  respectively,  to Rambo  Technologies Ltd.  ("Rambo").  There were no
outstanding accounts receivable due from Rambo as of March 31, 2006 and December
31, 2005. The Company has not experienced any bad debt from this customer in the
past.

Mr. Ben Wong,  a director of the Company,  is a 60%  shareholder  of Rambo.  The
remaining 40% of Rambo is owned by a non-related  party.  Mr. Yang is a director
of Rambo.

TRANSACTIONS WITH ATLANTIC NETCOM LTD.

During the three months  ended March 31, 2006 and 2005,  the Company sold $0 and
$1,652, respectively,  to Atlantic Netcom Ltd. ("Atlantic Netcom").  Outstanding
accounts  receivable  totaled $0 as of March 31,  2006 and  December  31,  2005,
respectively. The Company has not experienced any bad debt from this customer in
the past.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director,  is a 60%  shareholder  and  director  of  Atlantic  Netcom  Ltd.  The
remaining 40% of Atlantic Netcom is owned by a non-related party.

TRANSACTIONS WITH SOLUTION SEMICONDUCTOR (CHINA) LTD

During the three months  ended March 31, 2006 and 2005,  the Company sold $0 and
$33,350,  respectively,  to Solution  Semiconductor  (China) Ltd.  ("Solution").
Outstanding accounts receivable totaled $0 as of March 31, 2006 and December 31,
2005.  The Company has not  experienced  any bad debt from this  customer in the
past.

During the three months ended March 31, 2006 and 2005, the Company  purchased $0
and $261, respectively, from Solution. There are no outstanding accounts payable
due to Solution as of March 31, 2006 and December 31, 2005.

Mr. Ben Wong, a director of the Company,  is a 99% shareholder of Solution.  The
remaining 1% of Solution is owned by a non-related party.

TRANSACTIONS WITH SYSTEMATIC INFORMATION LTD.

During the three months  ended March 31, 2006 and 2005,  the Company sold $0 and
$61,910, respectively, to Systematic Information Ltd. ("Systematic").  There are
no outstanding  accounts receivable due from Systematic as of March 31, 2006 and
December 31, 2005.

                                       8


The Company has not experienced any bad debt from this customer in the past.

On April 1, 2004, the Company  entered into a lease  agreement  with  Systematic
pursuant to which the Company  leases one  residential  property for Mr.  Yang's
personal  use for a  monthly  lease  payment  of  $3,205  per  month.  The lease
agreement for this residency expires on March 31, 2008. The Company incurred and
paid an aggregate  rent expense of $9,615 to Systematic  during the three months
ended March 31, 2006 and 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is a director and the sole shareholder of Systematic.

TRANSACTIONS WITH GLOBAL MEGA DEVELOPMENT LTD.

During the three months  ended March 31, 2006 and 2005,  the Company sold $0 and
$9,250   respectively,   and  received   management   fees  of  $1,923  and  $0,
respectively,  from  Global  Mega  Development  Ltd.  ("Global").  There  are no
outstanding  accounts  receivable  due  from  Global  as of March  31,  2006 and
December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is the sole beneficial owner of the equity interest of Global.

TRANSACTIONS WITH INTELLIGENT NETWORK TECHNOLOGY LTD.

During the three  months ended March 31, 2006 and 2005,  we received  management
fee  $1,923 and $0,  respectively,  from  Intelligent  Network  Technology  Ltd.
("Intelligent").   There  were  no  outstanding  accounts  receivable  due  from
Intelligent as of March 31, 2006 and December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is a director and 80% shareholder of Intelligent. The remaining 20% of
Intelligent is owned by a non-related party.

TRANSACTIONS WITH SYSTEMATIC SEMICONDUCTOR LTD.

During the three  months ended March 31, 2006 and 2005,  we received  management
fee  of  $3,846  and  $0,  respectively,   from  Systematic  Semiconductor  Ltd.
("Systematic Semiconductor").  There were no outstanding accounts receivable due
from Systematic Semiconductor as of March 31, 2006 and December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director,  is the sole  beneficial  owner of the equity  interest of  Systematic
Semiconductor.

TRANSACTIONS WITH TFT TECHNOLOGIES LTD.

During the three  months  ended  March 31,  2006 and 2005 we sold $0 and $1,460,
respectively,  to TFT Technologies Ltd. ("TFT"). Outstanding accounts receivable
totaled $0 as of March 31, 2006 and December 31, 2005, respectively. We have not
experienced any bad debt from this customer in the past.

Mr. Alan Yang the Company's Chief Executive Officer,  majority shareholder and a
director,  is a director and 51% shareholder of TFT. The remaining 49% of TFT is
owned by a non-related party.

TRANSACTIONS WITH FIRST WORLD LOGISTICS LTD.

During  the three  months  ended  March  31,  2006 and 2005,  the  Company  sold
$4,168,683 and $0, respectively,  to First World Logistics Ltd. ("First World").
Outstanding accounts receivable totaled $453,390 and $0 as of March 31, 2006 and
December  31,  2005.  The  Company  has not  experienced  any bad debt from this
customer in the past.

During the three  months  ended March 31, 2006 and 2005,  the Company  purchased
$50,640 and $0, respectively,

                                       9


from First World. There were no outstanding  accounts payable due to First World
as of March 31, 2006 and December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is the sole beneficial owner of the equity interest of First World.

4.    CONVERTIBLE NOTE PAYABLE:

On December 31, 2003, the Company issued a 12% subordinated  convertible note in
the amount of $250,000 to Professional Traders Fund, Inc. ("PTF"). The principal
amount and  accrued  and unpaid  interest on this note became due and payable on
December 31, 2004. The Company  defaulted on its payment  obligations  under the
note on December 31, 2004 and  accordingly,  interest began to accrued at a rate
of 15.0% per annum from and after the date of the default and the Company became
obligated  to pay a default  penalty  equal to 30% of the unpaid  principal  and
interest. At the option of the debt holder, such unpaid principal,  interest and
default  penalty  could be paid in shares of the  Company's  common  stock  upon
conversion of all or a portion of the note at a conversion  price  determined in
accordance with the note and as described in the following paragraph.

The holder of this note, at its option,  was entitled to convert the outstanding
balance of the debt into shares of common stock at a  conversion  price equal to
40% of the average  closing  price of the stock three  trading days  immediately
prior to the date of written  notice of  conversion  delivered to the Company by
such holder or the  interest  payment  date or the debt  maturity  date,  in any
event, not to exceed $1 per share.

In addition,  since this debt was  convertible  into equity at the option of the
note holder at beneficial  conversion rates, an embedded  beneficial  conversion
feature was  recorded  as a debt  discount  and  amortized  using the  effective
interest  method over the life of the debt in accordance  with  Emerging  Issues
Task Force No.  00-27,  "Application  of Issue No.  98-5 to Certain  Convertible
Instruments."  Since the intrinsic  value of the beneficial  conversion  feature
exceeds  the  proceeds  of the  convertible  debt,  the  amount of the  discount
assigned to the  beneficial  conversion  feature is limited to the amount of the
proceeds of the convertible debt. Therefore,  the Company recorded a discount of
$250,000,  the face value of the debt in 2003.  The Company fully  amortized the
discount of $250,000 during the year ended December 31, 2004.

Pursuant to the terms of a Limited  Guarantee and Security  Agreement,  the debt
was guaranteed by 1.2 million shares of the Company's common stock  beneficially
owned by three  shareholders of which 700,000 were restricted shares and 500,000
were freely tradable shares.

The  Company  has agreed to file a  registration  statement  for the  conversion
shares  within 60 days of the  funding of the note and agreed to use  reasonable
efforts to cause such registration statement to be declared effective within 150
days of the funding of the note.  Failure by the Company fails to meet either of
such  timelines,  resulted in a 1% penalty per month on the funded amount of the
note being levied against the Company.

During the year ended December 31, 2004, PTF converted principal note balance of
$100,000 into 222,980 shares of common stock and outstanding accrued interest of
$12,385 into 29,579 shares of common stock  through the shares  pledged by three
shareholders.  Accordingly,  the Company's shareholders issued directly to PTF a
total of 252,559 common shares. The value of the converted principal and accrued
interest, totaling $112,385 at December, has been recorded as a liability to the
shareholders in the accompanying consolidated balance sheets.

On May 25, 2005, a Default Judgment was issued by United States District Court,
Southern District of New York ordering the Company to pay PTF totally US$255,292
representing principal amounting to US$150,000; interest amounting to US$10,541;
penalties amounting to US$85,350; attorney fees amounting to US$4,781; and costs
and disbursements of taking action against the Company amounting to US$4,620.
The Company accrued the entire claimed amount as of September 30, 2005.

                                       10


On August 16, 2005, the Company entered into a settlement  agreement with PTF to
pay $255,292 in seven installments through February 28, 2006. As of December 31,
2005,  the  Company  had paid  $179,204  to PTF and the  balance of $76,088  was
reclassified as payable related to debt  settlement.  The Company made its final
payment under the settlement agreement in February,  2006 and nothing further is
owing in respect of the settlement agreement or the convertible note.

5.    BANK FACILITIES

The Company has certain outstanding revolving lines of credit with Dah Sing Bank
Limited,  DBS Bank (Hong Kong) Limited and Standard  Chartered  Bank (Hong Kong)
Limited  (collectively,  the "Banks").  With respect to the  Company's  debt and
credit arrangements,  the Company pledged its assets as collateral  collectively
to the  Banks  for all  current  and  future  borrowings  from the  Banks by the
Company. Such borrowings are secured by:

     1.   a fixed cash  deposit of $769,231  (HK$6,000,000)  as  collateral  for
          loans from Dah Sing Bank Limited;

     2.   a fixed cash deposit of $641,025  (HK$5,000,000),  a security interest
          on  residential   property  located  in  Hong  Kong  owned  by  System
          Information  Limited,  a related  party  and a  security  interest  on
          residential property located in Hong Kong owned by City Royal Limited,
          a related party as collateral for loans from DBS Bank (Hong Kong) Ltd;

     3.   Corporate   guarantee  by  Atlantic  plus  unlimited  amount  personal
          guarantee by Mr. Yang and Mr. Ben Wong, as collateral for maximum loan
          amount to $1,153,846 (HK$9,000,000) from Standard Chartered Bank (Hong
          Kong) Limited;

     4.   a personal  guarantee given by Mr. Yang for unlimited  amount together
          with a key man life  insurance  policy on Mr. Yang for  $500,000 and a
          personal guarantee to Dah Sing Bank Limited.

6.    ECONOMIC DEPENDENCE

The Company's  distribution  operations are dependent on the  availability of an
adequate  supply of electronic  components  under the "Samsung" brand name which
have  historically   been  principally   supplied  to  the  Company  by  Samsung
Electronics H.K. Co., Ltd.  ("Samsung HK"), a subsidiary of Samsung  Electronics
Co., Ltd., a Korean public company.  The Company  purchased 84% of its materials
from  Samsung HK for the three  months  ended March 31, 2006 and 2005.  However,
there is no long term written supply contract between the Company and Samsung HK
and, accordingly,  there is no assurance that Samsung HK will continue to supply
sufficient  electronic  components to the Company on terms and prices acceptable
to the  Company or in  volumes  sufficient  to meet the  Company's  current  and
anticipated demand, nor can assurance be given that the Company would be able to
secure  sufficient  products  from other third party  supplier(s)  on acceptable
terms.  In addition,  the Company's  operations  and business  viability is to a
large extent  dependent on the  provision of  management  services and financial
support by Mr. Yang.

The Company is highly  dependent on the product supplies from Samsung HK. If the
relationship  with  Samsung HK is  terminated,  the  Company  may not be able to
continue its business.

For the 3 months ended March 31, 2006 and 2005, the Company purchased  materials
from Samsung HK costing $21,110,795 and $23,905,780,  respectively. At March 31,
2006 and December 2005,  accounts  payable,  net of rebates  receivable due from
Samsung HK, to Samsung HK was $3,662,073 and $2,450,508, respectively.

7.    SEGMENT REPORTING

The  Company's  sales  are  generated  from  Hong Kong and the rest of China and
substantially all of its assets are located in Hong Kong.

                                       11


8.    RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In February 2006, the Financial  Accounting Standards Board issued SFAS No. 155,
"Accounting  for Certain  Hybrid  Financial  Instruments -- an amendment of FASB
Statements  No. 133 and 140." SFAS No. 155 simplifies the accounting for certain
hybrid  financial  instruments,  eliminates  the FASB's  interim  guidance which
provides  that  beneficial  interests in  securitized  financial  assets are not
subject  to  the  provisions  of  SFAS  No.  133,   "Accounting  for  Derivative
Instruments  and Hedging  Activities,"  and  eliminates  the  restriction on the
passive  derivative  instruments  that a qualifying  special-purpose  entity may
hold. SFAS No.155 is effective for all financial  instruments acquired or issued
after the beginning of an entity's first fiscal year that begins after September
15, 2006,  however,  early  adoption is permitted  for  instruments  acquired or
issued after the  beginning of an entity's  fiscal year in 2006.  The Company is
evaluating the impact of this new  pronouncement  to its financial  position and
results of operations or cash flows.

9.    RECLASSIFICATION

Certain  reclassifications  have  been made to the 2005  condensed  consolidated
financial statements to conform to the 2006 presentation.


                                       12


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

         THE   COMPANY   HAS   INCLUDED  IN  THIS   QUARTERLY   REPORT   CERTAIN
"FORWARD-LOOKING  STATEMENTS"  WITHIN  THE  MEANING  OF THE  PRIVATE  SECURITIES
LITIGATION REFORM ACT OF 1995 CONCERNING THE COMPANY'S BUSINESS,  OPERATIONS AND
FINANCIAL CONDITION.  "FORWARD-LOOKING STATEMENTS" CONSIST OF ALL NON-HISTORICAL
INFORMATION,   AND  THE  ANALYSIS  OF  HISTORICAL  INFORMATION,   INCLUDING  THE
REFERENCES IN THIS  QUARTERLY  REPORT TO FUTURE REVENUE  GROWTH,  FUTURE EXPENSE
GROWTH, FUTURE CREDIT EXPOSURE EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND
AMORTIZATION,  FUTURE  PROFITABILITY,  ANTICIPATED  CASH RESOURCES,  ANTICIPATED
CAPITAL EXPENDITURES,  CAPITAL REQUIREMENTS,  AND THE COMPANY'S PLANS FOR FUTURE
PERIODS. IN ADDITION, THE WORDS "COULD", "EXPECTS", "ANTICIPATES",  "OBJECTIVE",
"PLAN",  "MAY AFFECT",  "MAY DEPEND",  "BELIEVES",  "ESTIMATES",  "PROJECTS" AND
SIMILAR  WORDS AND PHRASES ARE ALSO  INTENDED TO IDENTIFY  SUCH  FORWARD-LOOKING
STATEMENTS.

         ACTUAL  RESULTS  COULD DIFFER  MATERIALLY  FROM THOSE  PROJECTED IN THE
COMPANY'S FORWARD-LOOKING STATEMENTS DUE TO NUMEROUS KNOWN AND UNKNOWN RISKS AND
UNCERTAINTIES,   INCLUDING,  AMONG  OTHER  THINGS,  UNANTICIPATED  TECHNOLOGICAL
DIFFICULTIES,  THE  VOLATILE  AND  COMPETITIVE  ENVIRONMENT  FOR  DRUG  DELIVERY
PRODUCTS,  CHANGES IN  DOMESTIC  AND  FOREIGN  ECONOMIC,  MARKET AND  REGULATORY
CONDITIONS, THE INHERENT UNCERTAINTY OF FINANCIAL ESTIMATES AND PROJECTIONS, THE
UNCERTAINTIES INVOLVED IN CERTAIN LEGAL PROCEEDINGS,  INSTABILITIES ARISING FROM
TERRORIST ACTIONS AND RESPONSES THERETO, AND OTHER  CONSIDERATIONS  DESCRIBED AS
"RISK FACTORS" IN OTHER FILINGS BY THE COMPANY WITH THE SEC INCLUDING ITS ANNUAL
REPORT ON FORM 10-K. SUCH FACTORS MAY ALSO CAUSE  SUBSTANTIAL  VOLATILITY IN THE
MARKET PRICE OF THE COMPANY'S COMMON STOCK. ALL SUCH FORWARD-LOOKING  STATEMENTS
ARE CURRENT ONLY AS OF THE DATE ON WHICH SUCH  STATEMENTS WERE MADE. THE COMPANY
DOES NOT  UNDERTAKE  ANY  OBLIGATION  TO  PUBLICLY  UPDATE  ANY  FORWARD-LOOKING
STATEMENT TO REFLECT  EVENTS OR  CIRCUMSTANCES  AFTER THE DATE ON WHICH ANY SUCH
STATEMENT IS MADE OR TO REFLECT THE OCCURRENCE OF UNANTICIPATED EVENTS.

         ANY REFERENCE TO "ACL", THE "COMPANY" OR THE "REGISTRANT",  "WE", "OUR"
OR "US" MEANS ACL SEMICONDUCTORS INC. AND ITS SUBSIDIARIES.

OVERVIEW

         CORPORATE BACKGROUND

         The  Company,  through its  wholly-owned  subsidy  Atlantic  Components
Limited,  a Hong Kong  corporation  ("Atlantic"),  is engaged  primarily  in the
business of  distribution  of memory  products under  "Samsung"  brandname which
principally comprise DRAM and Graphic RAM, FLASH, SRAM and MASK ROM for the Hong
Kong and Southern China markets.  The Company's other  wholly-owned  subsidiary,
Alpha Perform Technology  Limited ("Alpha"),  ceased activities as of January 1,
2004 and is currently inactive.

         As of March 31,  2006,  ACL had more than 120 active  customers in Hong
Kong and Southern China.

         ACL  is  in  the  mature  stage  of  operations.   As  a  result,   the
relationships  between sales, cost of sales, and operating expenses reflected in
the financial information included in this document to a large extent represent


                                       13


future expected financial relationships. Much of the cost of sales and operating
expenses reflected in our financial statements are recurring in nature.

CRITICAL ACCOUNTING POLICIES

         The U.S.  Securities and Exchange  Commission  ("SEC")  recently issued
Financial  Reporting  Release No. 60,  "CAUTIONARY  ADVICE REGARDING  DISCLOSURE
ABOUT CRITICAL  ACCOUNTING  POLICIES" ("FRR 60"),  suggesting  companies provide
additional disclosure and commentary on their most critical accounting policies.
In FRR 60, the SEC defined  the most  critical  accounting  policies as the ones
that are most important to the portrayal of a company's  financial condition and
operating  results,  and  require  management  to make  its most  difficult  and
subjective judgments, often as a result of the need to make estimates of matters
that are inherently  uncertain.  Based on this  definition,  ACL's most critical
accounting policies include:  inventory  valuation,  which affects cost of sales
and gross margin,  policies for revenue recognition,  and allowance for doubtful
accounts.  The methods,  estimates and judgments ACL uses in applying these most
critical  accounting  policies  have a  significant  impact on the  results  ACL
reports in its consolidated financial statements.

         INVENTORY VALUATION.  ACL's policy is to value inventories at the lower
of cost or market on a  part-by-part  basis.  This policy  requires  ACL to make
estimates regarding the market value of its inventories, including an assessment
of  excess  or  obsolete  inventories.   ACLe  determines  excess  and  obsolete
inventories  based on an estimate of the future demand for its products within a
specified time horizon,  generally 12 months.  The estimates used for demand are
also used for  near-term  capacity  planning and  inventory  purchasing  and are
consistent  with ACL's revenue  forecasts.  If ACL's demand  forecast is greater
than its actual demand ACL may be required to take additional  excess  inventory
charges,  which will  decrease  gross  margin and net  operating  results in the
future.

         ALLOWANCE  FOR  DOUBTFUL  ACCOUNTS.  ACL  maintains  an  allowance  for
doubtful  accounts for estimated  losses  resulting  from the inability of ACL's
customers to make required  payments.  ACL's allowance for doubtful  accounts is
based on ACL's assessment of the  collectibility of specific customer  accounts,
the aging of accounts  receivable,  ACL's history of bad debts,  and the general
condition of the industry. If a major customer's credit worthiness deteriorates,
or ACL's customers'  actual defaults exceed ACL's historical  experience,  ACL's
estimates could change and impact ACL's reported results.

RELATED PARTY TRANSACTIONS

         The Company conducts business with several  affiliated  companies.  All
the related party  transactions  taking place during the reporting  periods were
conducted  during the normal course of business.  The prices of products sold to
or purchased  from these related  entities are in the same price ranges as those
offered to other  non-related  customers or purchased  from other  vendors.  The
Company has made the determination  that it is not a primary  beneficiary of any
of these related entities in accordance with FIN46R.

CONTRACTUAL OBLIGATIONS

The following table presents the Company's  contractual  obligations as of March
31, 2006 over the next five years and thereafter:



                                               Payments by Period
---------------------------------------------------------------------------------------------------------------
                                                                 LESS
                                                                 THAN          1-3           4-5        AFTER 5
                                                 AMOUNT         1 YEAR        YEARS         YEARS        YEARS
                                                 ------         ------        -----         -----        -----
                                                                                          
Operating Leases                                  228,557        132,961      95,596          ---         ---
Line of credit and notes payable -
short-term                                      4,166,300      4,166,300         ---          ---         ---
                                          --------------------------------------------------------------------
    Total Contractual Obligations              $4,394,857     $4,299,261     $95,596         $---        $---
                                          ====================================================================


                                       14


ACCOUNTING PRINCIPLES; ANTICIPATED EFFECT OF GROWTH

         Below is a brief  description of basic accounting  principles which the
Company has adopted in determining  its  recognition  of sales and expenses,  as
well as a brief  description  of the  effects  that  the  Company  believes  its
anticipated  growth will have on the Company's sales and expenses in the next 12
months.

NET SALES

Sales from  Samsung HK are  recognized  upon the  transfer of legal title of the
electronic  components to the customers.  The quantities of memory  products the
Company sells  fluctuate with changes in demand from its  customers.  The prices
set by Samsung HK that the Company  must charge its  customers  are  expected to
fluctuate as a result of prevailing  economic conditions and their impact on the
market.

During  the first  quarter of 2006,  the  Company  believes  that  end-users  of
personal  computers  deferred  purchases of DDR1 product in  anticipation of the
expected  launch of DDR2. The price of DDR1 also dropped because of the expected
launch of DDR2.  However,  the  launch of DDR2 was  postponed  until the  second
quarter of 2006.  As a result,  the total  demand for memory  products in the PC
market  decreased  in the first  quarter of 2006 and the  turnover  decreased as
well.

The market  demands  shifted from  personal  computers  to consumer  electronics
products  during  the first  quarter of 2006.  The demand for NAND Flash  memory
products  both  in  quantity  and  capacity  continued  to  increase  due to the
continued  growth of  multi-media  products,  such as MP3 players,  MPeg 4 video
players, portable DVD players, USB drives, Flash cards (used for Cellular phone,
GPS,  DSC, DV  camcorders),  and game cards.  Flash  memory has become` the most
popular solution in supporting  these mobile  products.  The Company expects its
revenues  derived  from  the  sale of  Flash  memory  products  to  increase  by
approximately 15% in the second quarter over such revenues for the first quarter
of 2006.

Besides Flash, SDRAM is still the key component for the majority of home
appliance consumer products. However, SDRAM, unlike Flash, is considered data
storage memory and functions as a memory buffer. Growth in capacity instead of
quantity is expected to continue to increase. The Company expects demand for DVD
player, Set-top Box (STB), Digital Video Broadcasting (DVB) and High Density TV
in providing high quality of audio and video function to continue to be strong
in the second quarter of 2006. The Company expects its revenues from sales
relating to AV products to grow by approximately 5% in the second quarter
compared to those in the first quarter.

The computer related market utilizes mainly SYSTEM and GRAPHIC memory.  Sales of
such  products  have  historically  been seasonal and have trended down from the
first  quarter to the second  quarter.  The  Company  expects  its sales in such
market to increase during the third quarter 2006 due to the  post-summer  sales.
As a result of the postponement of the launch of DDR2 mainstream by Intel in the
first  quarter,  the market turned again to to DDR1,  and, the Company  believes
many end-users lost interest in upgrading  their  computer  system.  The Company
expects strong demand for DDR2 due to the anticipated release of AMD M2 platform
in June 2006. Intel will also release comparable  products in the coming months.
The Company expects DDR2 to become main stream memory products in second half of
2006.

COST OF SALES

         Cost of sales consists of costs of goods purchased from Samsung HK, and
purchases from other Samsung  authorized  distributors.  Many factors affect the
Company's gross margin,  including, but not limited to, the volume of production
orders  placed on behalf of its  customers,  the  competitiveness  of the memory
products

                                       15


industry and the  availability  of cheaper Samsung memory products from overseas
Samsung distributors due to regional demand and supply situations. Nevertheless,
the Company's procurement operations are supported by Samsung HK, although there
is no written  long-term  supply  agreement  in place  between  the  Company and
Samsung HK.

OPERATING EXPENSES

         The Company's  operating  expenses for the three months ended March 31,
2006  and  2005  were   comprised  of  sales  and   marketing  and  general  and
administrative expenses.

         Sales  and  marketing  expenses  consisted  primarily  of and  external
commissions   paid  to  external  sales  personnel  and  costs  associated  with
advertising and marketing activities.

         General and administrative  expenses include cost for the corporate and
administrative  functions that serve to support the Company's current and future
operations and provide an infrastructure  to support future growth.  Major items
in this category  include  management  and staff  salaries,  rent,  professional
services,  and travel and  entertainment.  The Company expects these expenses to
increase as a result of the anticipated expansion by the Company of its business
operations.  Sales  and  marketing  expenses  are  expected  to  fluctuate  as a
percentage of sales due to the addition of sales personnel and various marketing
activities planned throughout the year.

         Interest expense,  including finance charges,  relates primarily to the
Company's short-term and long-term bank borrowings.

RESULTS OF OPERATIONS

         The following table sets forth unaudited  statements of operations data
for the  three  months  ended  March  31,  2006 and 2005 and  should  be read in
conjunction  with  the  "MANAGEMENT'S   DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
CONDITION AND RESULTS OF OPERATIONS" and the Company's financial  statements and
the related notes appearing elsewhere in this document.

                                       16


                                          For the Three Months Ended March 31,
                                       -----------------------------------------

                                                  (US$) (Unaudited)
                                            2006                    2005
                                            ----                    ----

Net sales                                   100.00%               100.00%
Cost of sales                                96.22%                96.64%
Gross profit                                  3.78%                 3.36%

Operating expenses:
  Sales and marketing                         0.85%                 0.52%
  General and administrative                  1.82%                 1.79%
  Total operating expenses                    2.67%                 2.31%

Income from operations                        1.11%                 1.05%
Other expenses:
Interest expenses                            -0.62%                -0.15%
Miscellaneous                                 0.09%                 0.00%
  Total other expenses                       -0.53%                -0.15%
Income taxes                                  0.13%                 0.23%
Net income                                    0.45%                 0.67%


THREE MONTHS  ENDED MARCH 31, 2006  COMPARED TO THE THREE MONTHS ENDED MARCH 31,
2005 (UNAUDITED)

         NET SALES

         Sales  decreased by $3,470,601 or 12.1% from  $28,646,254  in the three
months ended March 31, 2005 to  $25,175,653  in the three months ended March 31,
2006.  The decrease was mainly due to drop in demand and shortage of supplies of
Samsung products while there was no new product being launched by Samsung during
the first  quarter of 2006.  We expect sales be  maintained at the current level
for the second  quarter of 2006 and  management is seeking ways to diversify the
Company's  businesses  and  products  in the near  future  for the  purposes  of
increasing both sales and profit margin.

         COST OF SALES

         Cost of sales decreased by $3,458,656,  or 12.5%,  from $27,683,372 for
the three months ended March 31, 2005 to $24,224,716  for the three months ended
March  31,  2006.  The  decrease  in cost of sales is  directly  related  to the
decrease of sales. As a percentage of sales, cost of sales decreased slightly to
96.2% of sales in the three  months  ended March 31, 2006 from 96.6% of sales in
the three months ended March 31, 2005. ACL expects the cost of sales  percentage
to remain at  approximately  96% of sales in the next  twelve  months,  but will
improve if the Company can successfully diversify its business and products.

         GROSS PROFIT

         Gross profit  decreased by $11,945 or 1.2%, from $962,882 for the three
months  ended March 31, 2005 to $950,937  for the three  months  ended March 31,
2006. The decrease in gross profit resulted primarily from the decrease in sales
by the Company for the three months ended March 31, 2006.  The  Company's  gross
profit  increased  slightly to 3.8% of sales in the three months ended March 31,
2006  compared to 3.4% of sales in the three months  ended March 31, 2005,  as a
result of  shortage of supplies  of Samsung  products  for the first  quarter of
2006. We expect the gross profit be at this level in the coming months, but will
improve if the Company can successfully diversify its business and products.

                                       17


         OPERATING EXPENSES

         Sales and  marketing  expenses  increased  by  $65,544  or 44.1%,  from
$148,656  for the three  months  ended March 31, 2005 to $214,200  for the three
months ended March 31, 2006. This increase was  principally  attributable to the
sales  commission  expenses  incurred  for  the  first  quarter  of  2006.  As a
percentage of sales,  sales and marketing  expenses  increased to 0.85% of sales
for the three  months ended March 31, 2006 as compared to 0.52% of sales for the
three months  ended March 31, 2005.  ACL intends to continue its efforts to keep
its  sales  and  marketing  expenses  in  line  with  the  sales.   General  and
administrative  expenses  decreased  $52,944 or 10.3% from $512,031 in the three
months  ended March 31, 2005 to  $459,087  in the three  months  ended March 31,
2006. This decrease was principally  attributable to professional  costs related
to the Company's lawsuit against with Professional Traders Fund, LLC incurred in
the first  quarter  2005.  ACL expects the general and  administrative  expenses
remain at the current level in 2006.

         Income  from  operations  for the Company  was  $277,650  for the three
months  ended  March 31, 2006  compared  to an income of $302,195  for the three
months  ended  March 31,  2005,  a decrease  of income by $24,545 or 8.1%.  This
decrease  was the result of  decrease  of gross  profit and  increase of selling
expenses  during  the  first  quarter  of 2006.  ACL  expects  the  income  from
operations remain at the same level during the coming months in 2006.

         OTHER INCOME (EXPENSES)

         Interest expense increased by $111,622,  or 258.3%, from $43,210 in the
three months  ended March 31, 2005,  to $154,832 in the three months ended March
31, 2006.  This increase is mainly due to increase of the use of the  short-term
bank  borrowings  and an  increase  in interest  rates.  We expect our  interest
expense continue to increase in 2006 because of increased interest rates.

         INCOME TAX

         Income tax  decreased  by $34,421 or 51.9% from  $66,314  for the three
months  ended  March 31, 2005 to $31,893  for the three  months  ended March 31,
2006,  due to the  decrease in income  before  taxes for the three  months ended
March 31, 2006.

         NET INCOME

         The  Company's  net income  decreased by $77,113 or 40.4% from $190,892
for the three months ended March 31, 2005 to an income of $113,779 for the three
months ended March 31, 2006  primarily  due to increase in selling  expenses and
interest expenses.  ACL expects its net income to continue at this level for the
year of 2006.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's  principal  sources of liquidity have  historically  been
cash  provided  by  operations,  bank  lines of credit  and  credit  terms  from
suppliers.  The Company's  principal  uses of cash have been for  operations and
working  capital.  The Company  anticipates  these uses will  continue to be its
principal uses of cash in the future.

         The Company may require  additional  financing  in order to finance our
growing  business and implement its business plan. In order to meet  anticipated
demand for Samsung's  memory products in the Southern China market over the next
12 months,  the Company  anticipates an additional need of working capital of at
least $2.0  million  through  short-term  borrowings  from the banks in order to
finance the  purchase of Samsung  memory  products  from  Samsung HK and credits
given to its  customers.  As the  anticipated  cash  generated by the  Company's
operations  are  insufficient  to fund its growth,  the Company  needs  continue
borrow or raise additional

                                       18


working  capital.  There is no assurance that the Company will be able to obtain
the necessary additional capital on a timely basis or on acceptable terms, if at
all.  The  Company's  business  growth and  prospects  would be  materially  and
adversely  affected.  As a result  of any  such  financing,  if it is an  equity
financing,  the holders of the Company's common stock may experience substantial
dilution.  In addition,  as our operating results may be negatively impacted and
thus  delayed  as  a  result  of  political  and  economic  factors  beyond  the
management's control, the Company's capital requirements may increase.

         The  following  factors,  among others,  could cause actual  results to
differ from those  expected  caused by:  pricing  pressures in the  industry;  a
downturn  in the  economy  in  general  or in the  memory  products  sector;  an
unexpected  decrease in demand for Samsung's memory products;  a decrease in our
ability to attract  new  customers;  an increase  in  competition  in the memory
products  market;  and the ability of our customers to obtain  financing.  These
factors or additional risks and uncertainties not known to ACL or that currently
deems  immaterial  may impair  business  operations  and may cause ACL's  actual
results to differ materially from any forward-looking statement.


         Although  ACL  believes  its   expectations  of  future  growth  to  be
reasonable,  however,  ACL cannot guarantee future results,  levels of activity,
performance  or  achievements.  ACL is under no duty to update its  expectations
after the date of this  report to  conform  them to  actual  results  or to make
changes in its expectations.

         In the three months ended March 31, 2006,  net cash used for  operating
activities  was  $2,285,556  while in the three months ended March 31, 2005, net
cash provided by operating  activities was $93,896, an increase in net cash used
for operating  activities of $2,379,452.  Increase was primarily due to increase
of accounts receivable from related parties at March 31, 2006.

         In the three months ended March 31, 2006,  net cash used for  investing
activities was $640,418 while in the three months ended March 31, 2005, ACL used
$418,118 in investing  activities,  an increase in cash used of  $222,300.  Such
increase was primarily  due to the increase in restricted  cash held by the bank
as collateral for borrowings.

         In the  three  months  ended  March  31,  2006,  net cash  provided  by
financing  activities was  $1,324,015  while in the three months ended March 31,
2005,  net cash provided by financing  activities  was $301,258,  an increase of
$1,022,757.  Such  increase was  primarily due to an increase of lines of credit
and loan facilities.

         An essential  element of the Company's  growth in the future will be to
obtain adequate  additional  working capital to meet  anticipated  market demand
from PC users  (business and personal) in the southern part of China and whether
the Company can diversify its businesses and products in the near future.

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         ACL is exposed to market risk for changes in interest rates as its bank
borrowings  accrue  interest  at  floating  rates of 0.5% to 1.0%  over the Best
Lending Rate  (currently  at the range of 7.75 to 8.0% per annum)  prevailing in
Hong Kong.  For the three months ended March 31, 2005,  ACL did not generate any
material interest income or incurred significant  interest expenses.  Due to the
increase in the line of credit and notes  payables in 2006,  ACL  believes  that
changes in interest rates may have a material effect on its liquidity, financial
condition or results of operations.

IMPACT OF INFLATION

         ACL  believes  that its  results of  operations  are not  significantly
impacted by moderate changes in inflation rates as it expects it will be able to
pass these costs by component price increases to its customers.

                                       19


SEASONALITY

         ACL has not experienced any material  seasonality in sales fluctuations
over the past 2 years in the memory products markets.

ITEM 4. CONTROLS AND PROCEDURES

         The Company has  established  disclosure  controls  and  procedures  to
ensure that material information relating to the Company, including Atlantic, is
made known to the officers who certify the  Company's  financial  reports and to
other members of senior management and the Board of Directors.

         (a) Based on their evaluation as of a date within 90 days of the filing
date of this Quarterly  Report on Form 10-Q/A,  our chief executive  officer and
chief  financial  officer  have  concluded  that  our  disclosure  controls  and
procedures  (as defined in Rules  13a-14(c) and 15d-14(c)  under the  Securities
Exchange  Act of 1934  (the  "Exchange  Act"))  are  effective  to  ensure  that
information  required to be disclosed by the Company in reports that it files or
submits under the Exchange Act is recorded,  processed,  summarized and reported
within the time periods  specified in Securities and Exchange  Commission  rules
and forms.

         (b) There were no significant  changes in internal controls or in other
factors that could significantly affect these controls subsequent to the date of
their  evaluation.  Although there were no significant  deficiencies or material
weaknesses,  there were some  areas  where  room for  improvement  was noted and
management  has  committed to improving in these areas.  The Company has adopted
many  of  the  formal  and  informal  suggestions  of our  auditors,  Stonefield
Josephson,  Inc., and are implementing  weekly and monthly checks to assure that
these disclosure controls and internal controls stay in place.

The  regulations  implementing  Section  404 of the  Sarbanes-Oxley  Act of 2002
require an assessment of the  effectiveness of the Company's  internal  controls
over financial  reporting  beginning with its Annual Report on Form 10-K for the
fiscal year ending on or after July 15, 2007. The Company's independent auditors
will be required to confirm in writing  whether  management's  assessment of the
effectiveness of the internal controls over financial reporting is fairly stated
in all  material  respects,  and  separately  report  on  whether  they  believe
management maintained, in all material respects, effective internal control over
financial reporting as of December 31, 2007.

As part of the assessment of the Company's  internal controls in connection with
the  process  required  by  Section  404 of  the  Sarbanes-Oxley  Act  of  2002,
management  intends to continue to review,  evaluate and strengthen our controls
and  processes.  Management  cannot state that  material  weaknesses in internal
controls will not be determined.  Management  also cannot state that the process
of  evaluation  and the  auditor's  attestation  will be completed on time. If a
material weakness is discovered, corrective action may be time consuming, costly
and further  divert the attention of  management.  The  disclosure of a material
weakness, even if quickly remedied,  could reduce the market's confidence in the
Company's financial statements and harm the Company's stock price, especially if
a restatement of financial statements for past periods is required.

                                       20


                                     PART II

ITEM 6. EXHIBITS AND REPORTS ON FORM 10-Q/A

(a)       Exhibits:

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

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

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

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

(b)  Reports on Form 8-K.

         We filed the  following  reports on Form 8-K  during  the  period  from
         January  1, 2006 to May 15,  2006:  Form 8-K filed on  January  6, 2006
         relating to items 1.01,  2.01 and 9.01, and Form 8-K filed on April 13,
         2006 relating to items 1.01 and 9.01


                                       21


                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
Registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                               ACL SEMICONDUCTORS INC.


Date: December 29, 2006                        By: /s/ CHUNG-YUN LANG
                                                   ------------------
                                                       Chung-Lun Yang
                                                       Chief Executive Officer



Date: December 29, 2006                        By: /s/ KENNETH LAP-YIN CHAN
                                                   ------------------------
                                                       Kenneth Lap-Yin Chan
                                                       Chief Financial Officer



                                       22