U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-KSB

(Mark One)

[X]  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE ACT OF
     1934 For the fiscal year ended December 31, 2001

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

                            DIGITAL POWER CORPORATION
             (Exact name of registrant as specified in its charter)




           California                         3679                        94-1721931
           ----------                         ----                        ----------
                                                               
(State or other jurisdiction of   (Primary Standard Industrial         (I.R.S. Employer
 incorporation or organization)       Classification Code)            Identification No.)



       41920 Christy Street, Fremont, California 94538-3158; 510-657-2635
          (Address and telephone number of principal executive offices)

Securities registered under Section 12(b) of the Exchange Act:
Title of Each Class           Name of Each Exchange on Which Registered
Common Stock                  American Stock Exchange

Securities registered under Section 12(g) of the Exchange Act:
Title of Each Class
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-B 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-KSB or any  amendment to
this Form 10-KSB. [ ]

Revenues for the year ended December 31, 2001, were $10,329,857.

As of March 15, 2002, the aggregate market value of the voting common stock held
by  non-affiliates  was  approximately  $2,804,185 based on the closing price of
$0.80 per share.

As of March 15,  2002,  the  number of shares of common  stock  outstanding  was
4,510,680.

Documents  Incorporated by reference.  The information  required by Items 9, 10,
11, and 12 of Part III are  incorporated  by  reference to the  Company's  proxy
statement which will be filed within 120 days of the registrant's year end.

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

2

     With the  exception  of  historical  facts  stated  herein,  the  following
discussion may contain forward-looking statements regarding events and financial
trends which may affect Digital Power's future  operating  results and financial
position.  Such  statements  are subject to risks and  uncertainties  that could
cause Digital Power's actual results and financial position to differ materially
from those anticipated in such  forward-looking  statements.  Factors that could
cause actual results to differ materially  include, in addition to other factors
identified  in this report,  a high degree of customer  concentration,  the fact
that we have experienced  substantial losses from our operations,  dependence on
the computer  and  electronic  equipment  industries,  competition  in the power
supply  industry,  and expenses  related to the  operation  of our  Guadalajara,
Mexico  facility,  all of which  factors  are set  forth in more  detail  in the
sections entitled  "Certain  Considerations"  and  "Management's  Discussion and
Analysis or Plan of Operation" herein.  Readers of this report are cautioned not
to put undue  reliance  on  "forward  looking"  statements  which are,  by their
nature, uncertain as reliable indicators of future performance.  Digital Power's
disclaims any intent or obligation to publicly  update these  "forward  looking"
statements, whether as a result of new information, future events, or otherwise.

     As used in this annual report,  the terms "we," "us," "our," the "Company,"
"Digital" or "Digital Power" mean Digital Power Corporation and its subsidiaries
unless otherwise indicated.

                                     PART I.

Item 1. Description of Business

General

     We are a California  corporation  originally  formed in 1969. Our corporate
office is located in Fremont,  California.  We have a manufacturing  facility in
Guadalajara,  Mexico,  and  a  design,  manufacturing,  and  sales  facility  in
Salisbury,  England. We design,  develop,  manufacture,  and sell 50 watt to 750
watt  switching  power  supplies  and DC/DC  converters  to  original  equipment
manufacturers ("OEMs") of computers and other electronic equipment.  Through our
subsidiary  Digital  Power  Limited,  we  also  design,   manufacture  and  sell
uninterruptible power supplies,  power conversion and distribution equipment for
naval  and  military   applications  and  DC/AC  inverters   primarily  for  the
telecommunications industry in Europe under the label Gresham Power Electronics.

     We primarily sell our power supplies to the computer and telecommunications
industries.  Both  in the  United  States  and  Europe,  these  industries  have
experienced reductions in sales which have adversely affected our operations and
financial  condition.  As a result,  we experienced a cash shortage and incurred
substantial  losses during the year ended  December 31, 2001. To obtain  working
capital,  we entered into a securities  purchase  agreement with Telkoor Telecom
Ltd., an Israeli company.  Under the terms of the securities  purchase,  Telkoor
Telecom invested $1,250,000 in us in exchange for 1,250,000 shares of our common
stock and  warrants  to  purchase  1,900,000  shares of our common  stock.  This
transaction  resulted  in a change in  control  of our  management  and board of
directors.

     Power supplies are critical components of electronic equipment that supply,
convert,  distribute,  and regulate  electrical  power.  The various  subsystems
within  electronic  equipment  require a steady  supply of direct  current  (DC)
electrical power,  usually at different voltage levels from the other subsystems
within the  equipment.  In addition,  the  electronic  components and subsystems
require  protection  from the harmful surges and drops in electrical  power that
commonly  occur  over  power  lines.

3

     Power  supplies  satisfy these issues of allocation  and  protection by (i)
converting  alternating  current  (AC)  electricity  into DC; (ii) by dividing a
single input voltage into distinct and isolated  output  voltages;  and (iii) by
regulating and maintaining such output voltages within a narrow range of values.

     Products which convert AC from a primary power source into DC are generally
referred to as "power supplies."  Products which convert one level of DC voltage
into a higher or lower level of DC voltage are  generally  referred to as "DC/DC
converters."  "Switching" power supplies are  distinguished  from "linear" power
supplies by the manner and  efficiency  with which the power supply "steps down"
voltage  levels.  A linear power supply  converts an unregulated DC voltage to a
lower  regulated  voltage by  "throwing  away" the  difference  between  the two
voltages  as  heat.   Consequently,   the  linear  power  supply  is  inherently
inefficient-typically only 45% efficient for a 5V output regulator. By contrast,
a switching power supply converts an unregulated DC voltage to a lower regulated
voltage by storing the difference in a magnetic  field.  When the magnetic field
grows to a  pre-determined  level,  the  unregulated  DC is switched off and the
output power is provided by the energy  stored in the magnetic  field.  When the
field is  sufficiently  depleted,  the  unregulated  DC is  switched on again to
deliver  power to the  output  while the excess  voltage is again  stored in the
magnetic   field.   As  a   result,   the   switching   power   supply  is  more
efficient-typically 75% efficient for a 5V output regulator.

     One of the great advantages of switching power supplies, in addition to the
high efficiency,  is their high power density,  or  power-to-volume  ratio. This
density is the result of the  reduction  in the size of the various  components.
Our switching  power supply products have a high power density and are generally
smaller than those of competitors. For example, to the best of our knowledge our
US100 series of power supplies,  when originally  introduced on a 3"x 5" printed
circuit  board,  was the  smallest  100 watt  off-line  (AC input)  power supply
available in the industry.

     Another  advantage of our power supply products is the extreme  flexibility
of design.  We have  designed the base model power supply  products so that they
can be quickly and  inexpensively  modified  and adapted to the  specific  power
supply needs of any OEM. This  "flexibility"  approach has allowed us to provide
samples of modified  power  supplies to OEM  customers  in only a few days after
initial consultation,  an important capability given the emphasis placed by OEMs
on "time to  market."  This  "flexibility"  approach  also  results  in very low
non-recurring engineering (NRE) expenses. Because of reduced NRE expenses, we do
not charge our OEM  customers  for NRE related to  tailoring a power supply to a
customer's  specific  requirements.  This gives us a distinct advantage over our
competitors,  many of whom do  charge  their  customers  for NRE  expenses.  Our
marketing strategy is to exploit this combination of high power density,  design
flexibility,  and short time-to-market to win an increasing share of the growing
power supply market.

     In addition to the line of proprietary products offered, and in response to
requests  from  OEMs,  we  also  provide   "value-added   services."   The  term
"value-added  services"  refers  to  our  incorporation  of  an  OEM's  selected
electronic  components,  enclosures,  and cable assemblies with our power supply
products to produce a power  subassembly  that is compatible  with the OEM's own
equipment and  specifically  tailored to meet the OEM's needs. We purchase parts
and components that the OEM itself would  otherwise  attach to or integrate with
our power supply,  and we provide the OEM with that integration and installation
service,  thus saving the OEM time and money.  We believe that this  value-added
service is  well-suited  to those OEMs who wish to reduce  their vendor base and
minimize their investment in manufacturing which leads to increased fixed costs.
Based on the  value-added  services,  the  OEMs do not  need to  build  assembly
facilities  to  manufacture  their  own  power  subassemblies  and  thus are not
required to purchase  individual  parts from many  vendors.

4

     We are a  California  corporation  originally  formed  in  1969  through  a
predecessor.  Unless the context indicates otherwise,  any reference to "Digital
Power" herein includes our wholly-owned  Mexican subsidiary,  Poder Digital S.A.
de C.V. and our wholly-owned United Kingdom  subsidiary,  Digital Power Limited,
dba Gresham Power Electronics. Further, unless otherwise indicated, reference to
dollars in this report shall mean United States dollars.

Telkoor Telecom Ltd.

     On November 20, 2001,  we completed a securities  purchase  agreement  with
Telkoor  Telecom.  Under the  securities  purchase  agreement,  Telkoor  Telecom
acquired  (i)  1,250,000  shares of common  stock (ii) a warrant to  purchase an
additional  900,000  shares of  common  stock at $1.25  per  share;  and (iii) a
warrant to purchase an additional  1,000,000 shares of common stock at $1.50 per
share for the aggregate purchase price of $1,250,000.  The 900,000 share warrant
will expire sixty (60) days after the Company files its Form 10-KSB for the year
ending  December  31,  2002,  and the  1,000,000  share  warrant  will expire on
December 31, 2003.

     Further, pursuant to the securities purchase agreement, Telkoor Telecom has
the  right to  appoint  a  majority  of the  Board of  Directors.  The  Board of
Directors now consists of Mr. Ben-Zion Diamant, Chairman of the Board, Mr. David
Amitai,  Mr. Mark L. Thum, Mr. Robert O. Smith and Mr. Josef Berger.  Mr. Amitai
has also been appointed as President and Chief  Executive  Officer,  and Mr. Uri
Friedlander has been appointed Chief Financial  Officer.  Mr. Robert Smith,  the
Company's  previous President and Chief Executive Officer serves as a consultant
to the Company.

     Telkoor Telecom is primarily  engaged in developing,  marketing and selling
power supplies and power systems for the  telecommunication  equipment industry.
It hoped that we will be able to utilize Telkoor Telecom's engineering expertise
to assist us in the development of our products. Further, we would like to offer
Telkoor Telecom's  products in the United States and we are hopeful that we will
be able to sell our products through Telkoor  Telecom.  Telkoor Telecom used its
own funds to purchase the securities.  Telkoor Telecom's  initial  investment of
1,250,000 shares represents  approximately 28% of the outstanding  shares,  with
the right to increase  their  ownership  to 49% assuming all of the warrants are
exercised.

Digital Power Limited

     In 1998, we acquired the assets of Gresham Power Electronics. Headquartered
in  Salisbury,  England,  Digital  Power  Limited  designs,   manufactures,  and
distributes  switching  power  supplies,  uninterruptible  power  supplies,  and
frequency  converters  for the  commercial  and military  markets under the name
Gresham Power Electronics. Uninterruptible power supplies (UPS) are devices that
are inserted  between a primary  power source and the primary power input of the
electronic  equipment to be protected for the purpose of eliminating the effects
of transient  anomalies or temporary outages. A UPS consists of an inverter that
is powered by a battery  that is kept  trickle-charged  by  rectified AC from an
incoming  power line.  In the event of a power  interruption,  the battery takes
over without the loss of even a fraction of a cycle in the AC output of the UPS.
The battery also provides protection against  transients.  A frequency converter
is an  electronic  unit  for  speed  control  of a phase  induction  motor.  The
frequency  converters  manufactured  by Digital Power Ltd. are used to convert a
warship's  generated 60 cycle electricity  supply to 400 cycles.  This 400 cycle
supply is used to power critical  equipment such as the ship's gyro, compass and
weapons  systems.  The acquisition of Gresham Power  Electronics has diversified
our product line,  provided  greater  access to the United  Kingdom and European

5

markets, and strengthened our engineering and technical resources.  For the year
ended December 31, 2001, Digital Power Limited contributed  approximately 37% to
our gross revenues.

The Market

     Since  virtually all  electronic  equipment  requires power  supplies,  the
overall market for power supplies is very large.  The growth of the power supply
industry has paralleled that of the general  electronics  industry.  Since 1994,
growth has escalated at an even faster pace, fueled by the demand for networking
communications  equipment and computing  equipment and its  peripherals.  Future
growth is  expected to come from the same  markets,  as  Internet  and  intranet
networking and cellular and digital telephones continue to become popular around
the world. However, since the middle of year 2000, the power supply industry has
experienced  a substantial  decrease in sales due to the overall  decline in the
electronic equipment industry.

     The  electronic  power supply market is typically  split into "captive" and
"merchant" market segments.  The captive segment of the market is represented by
OEMs who design and  manufacture  power  supplies for use in their own products.
The  remaining   power  supply  market  is  served  by  merchant   power  supply
manufacturers, such as Digital Power, that design and manufacture power supplies
for sale to OEMs.

     We believe that the merchant  market is the more  favorable  segment of the
power supply market,  as OEMs are expected to continue to outsource  their power
supply  requirements.  We believe  that this is due,  in part,  to the fact that
power  supplies are becoming an  increasingly  complex  component in the eyes of
OEMs,  with constantly  changing  requirements  such as power factor  correction
(PFC) and  filtering  specifications  to minimize  electromagnetic  interference
(EMI).

     The power supply market can also be divided between "custom" and "standard"
power  supplies.  Custom power  supplies are those that are customized in design
and  manufactured  with a specific  application in mind,  whereas standard power
supplies are sold  off-the-shelf  to customers  whose  electronic  equipment can
operate from standard output voltages such as 5, 12, or 24 volts. Power supplies
in the captive  market that are designed and  manufactured  by an OEM for use in
its own  equipment  are an example  of a custom  design,  as the  product is not
intended  for resale.  However,  custom  power  supplies  are also common in the
merchant  market,  as certain OEMs contract with power supply  manufacturers  to
design a product that meets the form,  fit, and  function  requirements  of that
OEM's specific  application.  A subset of the standard segment of the market has
evolved,  commonly known as the "modified  standard"  segment,  comprising power
supply  products that have the performance  characteristics  of a standard power
supply, but require certain, usually minor,  modifications.  These modifications
typically involve an adjustment to one of the standard output voltages,  such as
from 5 volts to 7 volts, or from 15 volts to 18.5 volts.

     The power supply industry is highly fragmented. There are approximately 300
domestic merchant power supply  competitors in the United States,  with over 200
that generate less than $5 million in revenues.  No one manufacturer  holds more
than ten percent of the total market. The merchant market segment is also highly
fragmented according to the power level,  technology,  packaging, or application
of a merchant's particular power supply. Most merchant manufacturers concentrate
on niche markets, whether power ranges or industry segments.

6

     With no industry  standards  for power  supplies,  it is very  difficult to
design out an existing power supply  component,  which prevents large  companies
from quickly gaining market share. The key to being a profitable manufacturer is
to have  long-term  expertise  in power  electronics  and to be able to  provide
products  needed by  customers.  We have targeted and serve the  industrial  and
office   automation,   industrial   and  portable   computing,   and  networking
applications  niches  of the  merchant  market.  We  believe  that our  focus on
high-efficiency,  high-density, design-flexible power supplies is ideally suited
to the rapid growth opportunities existing in this market segment.

     Geographically,  we primarily  serve the North American  power  electronics
market with AC/DC power supplies and DC/DC  converters  ranging from 50 watts to
750 watts of total output power.  Digital Power Ltd.  serves the United  Kingdom
and the European  marketplace with AC/DC power supplies,  uninterruptible  power
supplies,  and frequency inverters.  Both commercial and government (Ministry of
Defense) markets are served by Digital Power Ltd.

Customers

     Our products are sold  domestically  and in Canada  through a network of 14
manufacturers'  representatives.  We also have 19 stocking  distributors  in the
United States and Europe.  In addition,  we have formed strategic  relationships
with one of our  customers to private  label our  products.  Our  customers  can
generally be grouped into three broad  industries,  consisting  of the computer,
telecommunication, and instrument industries. We have a current base of over 150
active customers, including companies such as Telex, Dot Hill, Motorola, Extreme
Networks, Foundry Networks, JDS Uniphase, Ericsson, British Telecom and Lucent.

     Gresham Power Electronic  products are sold primarily in the United Kingdom
and to a lesser  extent in Europe.  Our  customers in Europe  include the United
Kingdom Ministry of Defense, Vosper Thorney Croft, Emerson and Seimens.

Strategy

     Our  strategy  is  to be  the  supplier  of  choice  to  OEMs  requiring  a
high-quality power solution where size, rapid  modification,  and time-to-market
are   critical   to   business   success.   Target   market   segments   include
telecommunications,  networking,  switching,  mass storage,  and  industrial and
office automation products.  While many of these segments would be characterized
as  computer-related,  we do not participate in the personal computer (PC) power
supply  market  because of the low  margins  arising  out of the high volume and
extremely competitive nature of that market.

     We intend to  continue  our sales  primarily  to existing  customers  while
simultaneously   targeting   sales  to  new  customers.   We  believe  that  our
"flexibility"  concept allows customers a unique choice between our products and
products offered by other power supply  competitors.  OEMs have typically had to
settle for a standard  power  supply  product  with  output  voltages  and other
features predetermined by the manufacturer.  Alternatively, if the OEM's product
required  a  different  set of power  supply  parameters,  the OEM was forced to
design this  modification  in-house,  or pay a power supply  manufacturer  for a
custom product.  Since custom-designed power supplies are  development-intensive
and require a great deal of time to design, develop, and manufacture,  only OEMs
with significant  volume  requirements can economically  justify the expense and
delay associated with their production. Furthermore, since virtually every power
conversion product intended for use in commercial  applications requires certain
independent  safety  agency  testing  at  considerable   expense,   such  as  by
Underwriters  Laboratories,  an  additional  barrier is presented to the smaller

7

OEM. By offering  OEM  customers a new choice with Digital  Power  "flexibility"
series, we believe we have an advantage over our competitors.  Our "flexibility"
series is designed around a standardized power platform, but allows the customer
to specify output voltages  tailored to its exact  requirements  within specific
parameters.  Furthermore,  OEMs are seeking  power  supplies  with greater power
density and higher  efficiency.  Digital Power's  strategy in responding to this
demand has been to offer increasingly smaller power supply units or packages.

Product Strategy and Products

     We have ten series of base  designs  from  which  thousands  of  individual
models can be  produced.  Each  series has its own printed  circuit  board (PCB)
layout that is common to all models  within the series  regardless of the number
of output  voltages  (typically  one to four) or the  rating  of the  individual
output  voltages.  A broad range of output ratings,  from 2.0 volts to 48 volts,
can be produced by simply  changing  the power  transformer  construction  and a
small number of output components. Designers of electronic systems can determine
their  total  power  requirements  only after they have  designed  the  system's
electronic circuitry and selected the components to be used in the system. Since
the  designer  has a finite  amount  of space  for the  system  and may be under
competitive pressure to further reduce its size, a burden is placed on the power
supply manufacturer to maximize the power density of the power supply. A typical
power supply consists of a PCB, electronic  components,  a power transformer and
other  electromagnetic  components,  and  a  sheet  metal  chassis.  The  larger
components  are  typically  installed  on the PCB by means  of  pin-through-hole
assembly where the components are inserted into  pre-drilled  holes and soldered
to electrical  circuits on the PCB. Other  components can be attached to the PCB
by surface mount  interconnection  technology (SMT) which allows for a reduction
in board size since the holes are  eliminated  and  components  can be placed on
both sides of the board.  Our US100 series is an example of a product using this
manufacturing technology.

     Digital Power's  "flexibility"  concept applies to all of our US, UP/SP, DP
and UPF product  series.  A common printed circuit board is shared by each model
in a  particular  family,  resulting  in a reduction  in parts  inventory  while
allowing for rapid  modifiability  into  thousands of output  combinations.  The
following is a description of our products.

     The US50 series of power  supplies  consists of compact,  economical,  high
efficiency,  open frame  switchers  that  deliver  up to 50 watts of  continuous
power,  or 60 watts of peak  power,  from one to four  outputs.  The  90-264 VAC
universal  input  allows them to be used  worldwide  without  jumper  selection.
Flexibility  options include power good signal, an isolated V4 output, and UL544
(medical)  safety  approval.  All US50 series units are also available in 12VDC,
24VDC, or 48VDC inputs.  This optional DC input unit (DP50 series) maintains the
same pin-out, size, and mounting as the US50 series.

     The US70 series of power supplies is similar to the US50 series, a compact,
economical,  highly efficient,  open frame switcher that delivers up to 65 watts
with a 70 watt peak. This unit is offered with one to four outputs,  a universal
input  rated  from 90 to 264  VAC,  and is only  slightly  larger  than the US50
series. The US70 series is differentiated  from competitive  offerings by virtue
of its smaller size,  providing up to four outputs while  competitors  typically
are limited to three outputs.  Flexibility  options  include  cover,  power good
signal, an isolated V4 output, and UL544 (medical) safety approval.  The DP70 is
the same as the US70  except  the input is 48 volts DC. We also offer 12 & 24VDC
DC input on this series where the model series  changes to DN & DM. This type of
product is ideal for low profile systems, with the power supply measuring 3.2" x
5" x 1.5".

8

     The  US100/DP100  is the industry's  smallest 100 watt switcher.  Measuring
only 5" x 3.3" x 1.5", this series delivers up to 100 watts of continuous power,
or 120 watt peak power, from one to four outputs.  The 90-264VAC universal input
allows them to be used worldwide.  This product is ideal in  applications  where
OEMs have upgraded their systems,  requiring an additional 30-40 watts of output
power but being unable to  accommodate a larger unit. The US100 fits in the same
form factor and does not require any tooling or  mechanical  changes by the OEM.
Flexibility  options include a cover and adjustable post regulators on V3 and/or
V4 outputs.  Fully customized models are also available.  All US100 series units
are also available with 12VDC,  24VDC, or 48 VDC inputs.  This optional DC input
unit (DP100) maintains the same pin-out, size, and mounting as the US100 series.

     The UP300  series  consists  of  economical,  high  efficiency,  open frame
switchers  that  deliver  up to 300  watts of  continuous,  or 325 watts of peak
power, from one or two outputs. The 115/230VAC auto-selectable input allows them
to be used worldwide.  On-board EMI filtering is a standard feature. Flexibility
options  include a cover,  power  fail/power  good  signal,  and an isolated 2nd
output.  The  UP300 is also  available  as the  SP300  series,  which is  jumper
selectable  between 115 and 230VAC and provides the OEM an even more  economical
solution.  This  product  can be used in  network  switching  systems  or  other
electronic  systems where a lot of single output current,  such as 5, 12, 24, or
48 volt current might be required.

     The US250  series  consists  of  economical,  high  efficiency,  open frame
switchers that deliver up to 250 watts of continuous power, or 300 watts of peak
power,  from one to four outputs.  The 115/230VAC  auto-selectable  input allows
them to be used worldwide.  Flexibility  options include cover, power fail/power
good signal,  enable/inhibit,  and an isolated V3 output. All US250 series units
are also available with 12VDC,  24VDC,  or 48VDC inputs.  This optional DC input
unit (DP250) maintains the same pin-out, size, and mounting as the US250 series.

     The US350  series is a  full-featured  unit that has  active  power  factor
correction and was designed to be  field-configurable  by our  international and
domestic sales channels.  This feature allows the stocking  distributor to lower
its inventory  costs but still  maintain the required  stock to rapidly  provide
power  supplies with the unique  combination of output  voltages  required by an
OEM. This unit delivers 350 watts from one to four output  modules and meets the
total  harmonic  distortion  spec EN  61000-3-2.  The US350 has an on-board  EMI
filter and operates from 90-264 VAC input. This unit measures 9" x 5" x 2.5". It
can operate without any minimum loads and has an optional internal fan and power
fail/power good signal.

     Two of our newer  products are the UPF 150 and UPF 300 series.  The UPF 150
is an open-frame  switcher that delivers up to 150watts of continuous power from
one to four outputs.  The UPF 150 is endowed with power factor  correction and a
Class B EMI  filter,  making  the  series  particularly  well-suited  for  those
customers selling into the international market place. Also incorporating active
power  factor  correction,  the UPF 300 delivers up to 300 watts from one or two
outputs and measures 8" x 4.5" x 2".

     We also offer our customers  various types of value-added  services,  which
may include the following additions to their standard product offerings:

9

     Electrical  (power):  Paralleled power supplies for (N+1)  redundancy,  hot
swapability,  output OR'ing diodes, AC input receptacle with fuse,  external EMI
filter, on/off switch, cabling and connectors, and battery backup with charger.

     Electrical  (control  and  monitoring):  AC power fail  detect  signal,  DC
output(s) OK signal,  inhibit,  output voltage  margining,  and digital  control
interface.

     Mechanical:  Custom hot-plug chassis for (N+1) redundant operation, locking
handle, cover, and fan.

     These services  incorporate  one of our base products along with additional
enclosures,  cable  assemblies,  and other electronic  components to arrive at a
power subassembly. This strategy matches with those OEMS wishing to reduce their
vendor base, as the turnkey  sub-assembly  allows  customers to eliminate  other
vendors.

     Other than  certain  fabricated  parts such as printed  circuit  boards and
sheet metal chassis which are readily  available from many suppliers,  we use no
custom components.

     Gresham Power Electronics' primary product lines include the following:

     Military  Power  Supplies.  Design  and  manufacture  of AC  and  DC  power
conversion  equipment which is intended for naval and other  applications  where
arduous  duties demand quality and  reliability.  Products  include  transformer
rectifier units to 15KVA and Static Frequency Converters to 5KVA.

     Commercial  Component  Power  Supplies.  Distribution  and  service  of all
Digital Power's product lines to non-American markets.

     Uninterruptible Power Supplies. Distribution and service of uninterruptible
power  supplies  mainly  to  the  United  Kingdom  telecommunications  industry.
Products offered range from 250VA to 100KVA but main market is up to 10KVA.

     Telecommunications  Inverters. Design and manufacture of DC to AC sine-wave
inverters.  Rugged equipment intended for use in remote areas for the support of
mobile telecommunications installations.

     Through our  relationship,  we intend to sell  certain  products  currently
offered by or under  development by Telkoor Telecom.  These products include the
Telkoor Telecom's  CompactPCI family of products and the eF 175 and eF 306 power
supplies currently under development.  The CompactPCI products are high density,
high  efficiency,  and unique form factor power  supplies  for the  CompactPCI -
standard  platforms,   telecommunication  hubs,  high  reliability  servers  and
redundant power systems  applications.  The eF175 and eF 306 are currently under
development and are anticipated to replace our UPF 150 and 300 series.

Manufacturing Strategy

     Consistent with our product flexibility strategy, we aim to maintain a high
degree of  flexibility  in our  manufacturing  processes  in order to respond to
rapidly changing market  conditions.  The competitive nature of the power supply
industry has placed continual  downward  pressure on selling prices. In order to
achieve low cost  manufacturing  with a labor-intensive  product,  manufacturers
have the  option  of  automating  much of the  labor  out of their  product,  or
producing  their product in a low labor cost  environment.  Given the high fixed
costs of  automation  and the  resistance  this places on making  major  product
changes,  we believe that our flexible  manufacturing  strategy is best achieved

10

through a highly  variable cost of operation.  In 1986, we  established a wholly
owned  subsidiary  in  Guadalajara,   Mexico  to  assemble  our  products.  This
manufacturing  facility  performs  materials  management,   sub-assembly,  final
assembly,  and test  functions  for the majority of our power  supply  products.
Currently, almost all of our manufacturing,  including our value-added services,
is  done  at a  16,000  square  foot  facility  operated  by  our  wholly  owned
subsidiary, Poder Digital, S.A. de C.V., located in Guadalajara, Mexico.

     During  the year  ended  December  31,  2001,  our  operating  costs at the
Guadalajara,  Mexico ("Mexico") manufacturing facility exceed our revenues. As a
result we took steps to reduce these  operating costs including the lay off of a
number of workers.  During 2001, we experienced  charges of $658,000  related to
the  severance  of  employees  in Mexico.  Currently,  we have  production  over
capacity  in Mexico.  Although  we intend to lay off more  employees  in Mexico,
under Mexican law, employees are entitled to severance pay if they are laid off.
At this  time,  we do not have  sufficient  funds to pay the  severance  cost to
further  reduce our operating  cost in Mexico.  We are continuing to analyze our
operations in Mexico in order to determine ways to further reduce our costs.

     In addition,  we have a vendor  relationship with  Fortron/Source  Corp. to
manufacture  our  products  at a facility  located in China on a turnkey  basis.
Purchases from  Fortron/Source  will be made pursuant to purchase orders and the
agreement  may  be  terminated  upon  120  days  notice.  We  are  manufacturing
approximately  8.30% of our  product  requirements  through  Fortron/Source  and
expect to  increase  these  production  levels due to cost  advantages  achieved
through Chinese procurement.

Digital Power Limited Manufacturing

     Digital Power Limited is ISO9001-1 certified and operates from a 25,000 sq.
ft leased facility located in Salisbury U.K.

     The products  manufactured in Salisbury are physically different from those
produced in Mexico,  but the factory is  organized on similar  lines;  where all
procurement of component parts is out-sourced with only final assembly, test and
quality assurance taking place in-house.

     Sales and service  support staff for the European  network of  distributors
for Digital Power products are located  within the building  together with other
functions such as Engineering and  Administration.  The company operates a fully
integrated production control and accounting system.

Sales, Marketing and Customers

     During 2001,  we had  revenues of  $10,329,857  and net loss of  $7,040,720
compared to revenues of $17,882,730 and net income of $95,167 during fiscal year
2000.

     Digital Power markets its products  through a network of thirteen  domestic
and one Canadian independent manufacturers' representatives. Each representative
organization  is  responsible  for  managing  sales in a  particular  geographic
territory.  Generally,  the representative has exclusive access to all potential
customers in the assigned  territory and is  compensated by commissions at 5% of
net sales after the product is shipped,  received, and paid for by the customer.
Typically,  either  we or the  representative  organization  may  terminate  the
agreement with 30 day's written notice.

11

     In certain  territories,  we have entered into  agreements with 20 domestic
and 11 international  stocking distributors who buy and resell our products. For
the fiscal years ended December 31, 2001 and 2000,  domestic  distributor  sales
accounted for 16.15% and 31.6%, respectively, of our total sales. Over this same
period, one distributor accounted for 12.62%, and 11.6%, respectively,  of total
sales. In addition,  international sales through stocking distributors accounted
for less than 2.36% of our sales.  In  general,  the  agreements  with  stocking
distributors  are subject to annual renewal and may be terminated  upon 90 days'
written notice.  Although these  agreements may be terminated by either party in
the event a stocking  distributor decides to terminate its agreement with us, we
believe  that we would be able to  continue  the  sale of our  products  through
direct  sales to the  customers  of the stocking  distributor.  Further,  and in
general,  stocking  distributors  are  eligible to return 25% of their  previous
six-months' sales for stock rotation.  For the past three years, stock rotations
have not exceeded one percent of total sales.

     We have also entered into  agreements  with one private label  customer who
buy and resell our products. Under these agreements, we sell our products to the
private  label  company  who then  resells  the  products  with its label to its
customers.  We believe that these private label agreements  expand our market by
offering  the  customer a second  source for our  products.  The  private  label
agreements  may be  terminated  by either  party.  Further,  the  private  label
agreement  requires that any product subject to a private label be available for
five years. For the years ended December 31, 2001 and 2000,  private label sales
accounted for 2.39% and 3.1%, respectively, of total sales.

     Our promotional efforts to date have included product data sheets,  feature
articles in trade  periodicals,  trade shows and Internet Web sites.  Our future
promotional    activities    will   likely   include   space    advertising   in
industry-specific  publications, a full-line product catalog, application notes,
and direct mail to an industry-specific mail list.

     Our products are warranted to be free of defects for a period  ranging from
one to two years from date of shipment.  No  significant  warranty  returns were
experienced  in either  2001 or 2000.  As of  December  31,  2001 and 2000,  our
warranty reserve was $201,094 and $324,602, respectively.

Competition

     The merchant power supply  manufacturing  industry is highly fragmented and
characterized  by  intense  competition.   Our  competition  includes  over  500
companies located  throughout the world, some of whom have advantages over us in
terms  of labor  and  component  costs,  and  some of whom  may  offer  products
comparable  in quality to ours.  Many of our  competitors,  including  PowerOne,
Artesyn  Technologies,  Inc., ASTEC America,  Lambda  Electronics,  and American
Power Conversion have substantially  greater fiscal and marketing  resources and
geographic presence than we do. If we are successful in increasing our revenues,
competitors may notice and increase competition for our customers.  We also face
competition from current and prospective  customers who may decide to design and
manufacture   internally   the  power  supplies   needed  for  their   products.
Furthermore,  certain larger OEMs tend to contract only with larger power supply
manufacturers.  This factor could become more problematic to us if consolidation
trends in the electronics industry continue and some of the OEMs to whom we sell
our  products are acquired by larger  OEMs.  To remain  competitive,  management
believes  that we must  continue to compete  favorably  on the basis of value by
providing advanced manufacturing technology,  offering superior customer service
and design engineering services,  continuously improving quality and reliability
levels,  and offering  flexible and reliable delivery  schedules.  We believe we
have a competitive position with our targeted customers who need a high-quality,
compact  product  which can be readily  modified to meet the  customer's  unique

12

requirements.  However,  there  can be no  assurance  that we will  continue  to
compete successfully in the power supply market.

Research and Development

     Our research and  development  efforts are  primarily  directed  toward the
development of new standard power supply platforms which may be readily modified
to provide a broad  array of  individual  models.  Improvements  are  constantly
sought in power  density,  modifiability,  and  efficiency,  while we attempt to
anticipate changing market demands for increased functionality,  such as PFC and
improved  EMI  filtering.   Internal   research  is  supplemented   through  the
utilization of consultants who specialize in various areas,  including component
and materials  engineering and  electromagnetic  design  enhancements to improve
efficiency,   while  reducing  the  cost  and  size  of  our  products.  Product
development is performed at our  headquarters in California by two engineers who
are  supported  and assisted by four  technicians.  Our total  expenditures  for
research and  development  were  $1,065,872  and  $1,166,015 for the years ended
December 31, 2001 and 2000,  respectively,  and represented  10.32% and 6.52% of
our total revenues for the corresponding periods.

Employees

     As of December 31, 2001, we had approximately 177 full-time employees, with
120 of these employed at our  wholly-owned  subsidiary  Poder Digital located in
Guadalajara,  Mexico,  and 29 employed by Digital  Power Ltd.  The  employees of
Digital Power's Mexican  operation are members of a national labor union, as are
most employees of Mexican companies.  We have not experienced any work stoppages
at any of our facilities and believe that our employee relations are good.

Guadalajara, Mexico Facility and Foreign Currency Fluctuations

     We produce  substantially  all of our  products  at our 16,000  square foot
facility  located in  Guadalajara,  Mexico.  The products are then  delivered to
Fremont, California for testing and distribution. We believe that we have a good
working relationship with our employees in Guadalajara, Mexico and have recently
signed a five-year contract with the union representing the employees.  In 1997,
we entered into a "turnkey"  manufacturing  contract with a manufacturer located
in China to produce our products in an attempt to reduce our  dependence  on our
Mexican  facility.  At this time the purchase of products from the  manufacturer
located in China  accounts  for  approximately  8.30% of revenues  and  requires
advance  scheduling  which  affects  our  ability to produce  products  quickly.
However,  if our revenues grow as anticipated,  we intend to manufacture more of
our products utilizing the Chinese  manufacturer.  In the event that there is an
unforeseen  disruption at the Guadalajara  production  plant or with the Chinese
manufacturer,  such  disruption  may have an  adverse  effect on our  ability to
deliver our products and may adversely affect our financial operations.

     Further, the Guadalajara, Mexico facility conducts its financial operations
using the Mexican peso and Gresham Power conducts its financial  operation using
the United  Kingdom pound.  Therefore,  due to financial  conditions  beyond our
control,  we are  subject to  monetary  fluctuations  between  the U.S.  dollar,
Mexican peso, and United Kingdom pound.

13

                                  RISK FACTORS

     In  addition  to the  other  information  presented  in  this  report,  the
following should be considered carefully in evaluating us and our business. This
report  contains  various  forward-looking  statements  that  involve  risks and
uncertainties.  Our  actual  results  may  differ  materially  from the  results
discussed  in the  forward-looking  statements.  Factors that might cause such a
difference include,  but are not limited to, those discussed below and elsewhere
in this report.

We experience a net loss during the year ended December 31, 2001, and anticipate
that losses will continue in the near future.

     For the year ended December 31, 2001, we incurred a net loss of $7,040,720.
We have actively taken steps to reduce our costs. Although our future losses may
not be of the same  magnitude as last year, we will continue to incur a net loss
in the near  future  until our  revenues  increase  through  the sale of current
products and new products under development.

We are experiencing a cash shortage.

     As  a  result  of  a  substantial  decrease  in  sales,  we  are  currently
experiencing  a cash shortage.  In order to decrease our expenses,  we have laid
off employees.  Further,  in order to conserve cash we have delayed  payments to
our vendors and have  requested  discounts.  Although some vendors have complied
with our requests,  there are some vendors who do not agree with these requests.
No assurance  can be given that some of our vendors may not bring  litigation to
collect their bill.

We are dependent on a limited number of customers.

     Traditionally,  we have relied on a limited  number of customers for growth
in sales. It cannot be assured that we will be able to retain current customers,
and the loss of any  major  OEM  customer  may  have an  adverse  effect  on our
revenues.

We have entered into a $750,000 credit facility that is secured by all our
assets.

     We have a $750,000 line of credit  pursuant to a promissory note agreement.
This  promissory  note is  secured by all of our  assets.  During the year ended
December  31, 2001,  we were in default  under  certain  covenants of the credit
facility.  However,  based  on  discussions  with  the  bank  and  a  subsequent
investment by Telkoor  Telecom,  we are  currently in  compliance  with the loan
covenants.  In the event we default under the promissory note, the bank may have
the  right  to  attach  all of our  assets  which  would  adversely  affect  our
operations.

     DPL  has a  (pound)500,000  bank  overdraft  facility  pursuant  to a  loan
agreement. In the event that the bank overdraft facility is used, the loan would
be  collateralized  by  substantially  all of the DPL's assets.  At December 31,
2001, no principal or accrued interest was outstanding.

We are dependant on computer and other electronic equipment industries

     Substantially  all of our existing  customers are in the computer and other
electronic  equipment  industries and they manufacture products that are subject
to rapid technological change,  obsolescence,  and large fluctuations in demand.
These  industries are further  characterized  by intense  competition.  The OEMs
serving these markets are pressured for increased product  performance and lower

14

product prices. OEMs, in turn, make similar demands on their suppliers,  such as
us, for increased product performance and lower prices. The computer industry is
inherently  volatile.  Recently,  certain  segments  of the  computer  and other
electronic  industries  have  experienced  a  significant  softening  in product
demand. Such lower demand may affect our customers, in which case the demand for
our products may decline, and our growth could be adversely affected.

We are dependent on the performance of our facility in  Guadalajara,  Mexico and
manufacturer in China; Foreign currency risks

     Substantially  all of the  products  sold by  Digital  Power in the  United
States are produced at our facility located in Guadalajara, Mexico. We also have
a  "turnkey"  manufacturing  contract  with a  manufacturer  located in China to
produce  our  products  in an attempt to reduce our  dependence  on our  Mexican
facility.  For the years  ended  December  31,  2001 and 2000,  the  purchase of
products from our  manufacturer  located in China  accounted  for  approximately
8.30% of our revenues.

We are dependant upon key personnel

     Our  performance  is  substantially  dependent  on the  performance  of its
executive officers and key personnel,  and on our ability to retain and motivate
such personnel. The loss of any of our key personnel, particularly David Amitai,
President and Chief Executive  Officer,  could have a material adverse effect on
our business, financial condition and operating results.

We are dependant on suppliers

     We rely on, and will continue to rely on,  outside  parties to  manufacture
parts,  components and equipment. We cannot assure you that these suppliers will
be able to meet our needs in a satisfactory and timely manner or that we will be
able to obtain additional  suppliers when and if necessary.  A significant price
increase,  a  quality  control  problem,  an  interruption  in  supply  or other
difficulties  with third party  manufacturers  could have a material and adverse
effect on our ability to successfully provide our products. Further, the failure
of third  parties  to  deliver  the  products,  components,  necessary  parts or
equipment  on schedule,  or the failure of third  parties to perform at expected
levels, could delay our delivery of power supply products.

Our products are not patentable

     Our  products  are not subject to any U.S. or foreign  patents.  We believe
that because our products are continually updated and revised, obtaining patents
would be costly and not beneficial.  Therefore,  we cannot  guarantee that other
competitors  or  former  employees  will  make  use of and  develop  proprietary
information on which we rely.

Our common stock price is volatile

     Our common  stock is listed on the  American  Stock  Exchange and is thinly
traded. In the past, our trading price has fluctuated widely,  depending on many
factors that may have little to do with our operations or business prospects.

15

The exercise of outstanding options and warrants may adversely affect our stock
price and your percentage of ownership

     As of December 31,  2001,  options to purchase  1,543,095  shares of common
stock,  with a weighted  average  exercise price of $1.74  exercisable at prices
ranging  from $0.70 to $6.25 per share were  outstanding.  In  addition,  we had
warrants to purchase 1,900,000 shares of common stock at exercise prices ranging
from $1.25 to $1.50 per share.  The  exercise of these  options and warrants may
have an adverse  effect on the price of our common  stock  price and will dilute
existing shareholder percentage ownership in the Company.

Item 2. Description of Properties.

     Our headquarters  are located in approximately  9,500 square feet of leased
office,  research and development space in Fremont,  California.  We paid $6,653
per month, subject to adjustment, and the lease expired on January 31, 2001. The
Fremont  California  lease was renewed until January 31, 2005, with monthly rent
increasing to $11,875 over the next four years.  Our  manufacturing  facility is
located in 16,000  square feet of leased space in  Guadalajara,  Mexico.  We pay
approximately $4,583 per month, subject to adjustment,  and the lease expired in
February  2001. The  Guadalajara,  Mexico lease was renewed to January 31, 2003,
with monthly  rent  increasing  to $6,400.  Gresham  Power leases  approximately
25,000  square feet for its location in Salisbury,  England.  Gresham Power pays
rent of approximately (pound)20,100 per quarter, and the lease expires September
26,  2009.  We  believe  that  our  existing  facilities  are  adequate  for the
foreseeable future and have no plans to expand them.

Item 3. Legal Proceedings.

     There currently are no legal  proceeding  pending  involving the Company or
its  properties  except for a lawsuit filed by the Company for the collection on
an accounts receivable.

Item 4. Submission of Matters to a Vote of Security Holders.

     None

                                     PART II

Item 5. Market for Common Equity and related Stockholder Matters.

(a)  Comparative Market Prices

     Our  common  stock is listed  and  traded on the  American  Stock  Exchange
("AMEX")  under the symbol DPW. The following  tables set forth the high and low
closing sale prices, as reported by AMEX, for our common stock for the prior two
fiscal years.

                                  Common Stock
        ------------------------- ---------------- ------------------
        Quarter Ended                  High               Low
        ------------------------- ---------------- ------------------
        12/31/2001                    $ 3.63             $1.25
        9/30/2001                      1.70              0.88
        6/30/2001                      1.21              0.59
        3/31/2001                      0.90              0.56

16

                                  Common Stock
        ------------------------- ---------------- ------------------
        Quarter Ended                  High               Low
        ------------------------- ---------------- ------------------

        12/31/2000                     6.63              1.50
        9/30/2000                      14.94             2.25
        6/30/2000                      3.63              2.00
        3/31/2000                      4.81              1.69


(b)  Holders

        As of March 15, 2002, there were 4,510,680 shares of our common stock
outstanding, held by approximately 106 holders of record, not including
shareholders whose shares are held in street name.

(c)  Dividends

     We have not declared or paid any cash  dividends  since our  inception.  We
currently  intend  to  retain  future  earnings  for  use in the  operation  and
expansion  of the  business.  We do not intend to pay any cash  dividends in the
foreseeable  future.  The  declaration of dividends in the future will be at the
discretion of the Board of Directors and will depend upon our earnings,  capital
requirements, and financial position.

Item 6. Management's Discussion and Analysis or Plan of Operation.

General

     We are engaged in the business of designing, developing, manufacturing, and
marketing  electronic power supplies for use in electronic  circuitry.  Revenues
are generated from the sale of our power supplies to  distributors,  OEMs in the
computer and other  electronic  equipment  industries  in the United  States and
Europe, and the defense industry in the United Kingdom.

     During the fiscal year 2001,  we  experienced  a  significant  slow down in
customer  orders in both the United  States and Europe due to OEMs having excess
inventories  and  softness in the  marketplace.  In response to the  decrease in
revenues,  we have laid off employees in Fremont,  California  and  Guadalajara,
Mexico to reduce costs. In order to become more efficient and increase sales, we
have hired a new chief  operating  officer and new sales officer.  However,  the
current  costs of our  operations  in  Guadalajara,  Mexico exceed our revenues.
Until  revenues  increase  to a  sufficient  amount to offset our  expenses,  we
anticipate that we will continue to experience net losses for the near future.

Results of Operations

     The table  below sets forth  certain  statements  of  operations  data as a
percentage of revenues for the years ended December 31, 2001 and 2000:

                                                 Years Ended December 31,

                                                    2001         2000
                                                    ----         ----
        Revenues                                    100.00%      100.00%
        Cost of goods sold                          115.59        73.95
                                                  --------     --------
        Gross margin (loss)                         (15.59)       26.05

        Research and development                     10.32         6.52

        Marketing and selling                         8.36         7.54

17

                                                 Years Ended December 31,

                                                    2001         2000
                                                    ----         ----

        General and administrative                   21.08        10.60

        Impairment of goodwill                        9.16            -
                                                  --------     --------
        Total operating expense                      48.92        24.66
                                                  --------     --------
        Operating income (loss)                     (64.51)        1.39
        Net interest expense and other income        (0.76)       (0.28)
                                                  ---------    ---------
        Income (loss) before income taxes           (65.27)        1.11
        Provision for income taxes                    2.89         0.58
                                                  --------     --------
        Net Income (loss)                           (68.16)%       0.53%
                                                  =========    ========

     The following discussion and analysis should be read in connection with the
consolidated  financial  statements  and the notes  thereto and other  financial
information included elsewhere in this report.

Year Ended December 31, 2001, Compared to Year Ended December 31, 2000

Revenues

     For the year ended  December  31,  2001,  revenues  decreased  by 42.24% to
$10,329,857  from $17,882,730 for the year ended December 31, 2000. The decrease
in revenues during the year ended December 31, 2001, can be attributed primarily
to the sudden and  severe  drop in demand by  virtually  every  customer  in the
Company's  markets in the United States and Europe.

Gross Margins

     Gross margins were (15.59)% for the year ended December 31, 2001,  compared
to 26.05% for the year ended  December 31, 2000.  The decrease in gross  margins
can  primarily  be  attributed  to the excess  capacity  costs of the  company's
manufacturing operations in Guadalajara,  Mexico, which resulted from the global
slowdown in the  electronics  industry.  While we took steps  during the year to
reduce this  capacity  through  variable cost  reductions,  such as direct labor
layoffs, many fixed costs associated with Poder Digital continued. In connection
with the labor  layoffs,  we  recognized  a $658,000  severance  charge that was
included in cost of goods sold.

     Also  included  in  cost  of  goods  sold  was a  provision  for  inventory
obsolescence  and  excess  of  $2,714,941.  The  amount  of  the  provision  was
originally  higher during the second quarter as a result of rapidly  diminishing
sales and the  cancellation of purchase  orders by two of our customers.  During
the fourth quarter of 2001, we reversed  approximately $395,781 of the inventory
reserve.  The reversal was based upon a fourth quarter analysis of inventory and
future  anticipated  sales,  and a partial  resumption of purchase orders to two
customers who had previously cancelled their orders.

     In preparation for the downsizing of the Company's  Mexican  operations and
the transition of more production to China,  significant  charges were taken for
severance pay and obsolescence of inventory during the year. These charges had a
significant year to date negative impact on the Company's gross margins.

18

Engineering and Product Development

     Engineering  and product  development  expenses were 10.32% of revenues for
the year ended December 31, 2001,  compared to 6.52% for the year ended December
31, 2000. The increases in engineering and product development  expenses reflect
our continuing commitment to new product development.

Marketing and Selling

     Marketing  and selling  expenses  were 8.36% of revenues for the year ended
December  31,  2001,  compared to 7.54% for the year ended  December  31,  2000.
Although  marketing and selling expenses were lower in terms of dollars in 2001,
as a percentage they were higher in 2001 than 2000 due to a decrease in revenues
in 2001.

General and Administrative

     General and  administrative  expenses were 21.08% of revenues for
the year ended December 31, 2001, compared to 10.60% for the year ended December
31, 2000. Staff  reductions and salary cuts were implemented  throughout 2001 in
response to the reduced revenues. However, certain other expenses, such as legal
and  accounting,  and Amex filing fees in  connection  with the Telkoor  Telecom
purchase resulted in higher total expenses, as a percentage of revenues.

Impairment of Goodwill

     During the year, we recognized  impairment  change of $946,263 for goodwill
associated with the purchase of the assets of Gresham Power due to their general
decline in business and profitability.

Interest Expense

     Interest  expense,  net of  interest  income,  was 0.49% for the year ended
December 31, 2001, compared to 0.34% for the year ended December 31, 2000. Under
the terms of  our  line of credit,  collections  from accounts  receivables  are
immediately applied to the outstanding  balance of the line of credit.  However,
during the year 2001, we increased  the  borrowing on our line of credit,  which
was $652,261 at December 31, 2001.

Income Before Income Taxes

     For the year ended  December 31, 2001, we had a loss before income taxes of
$6,741,837 compared to income of $199,167 for the year ended December 31, 2000.

Income Tax

     The  provision  for income tax  increased  to  $298,883  for the year ended
December  31, 2001,  from  $104,000  for the year ended  December 31, 2000.  The
company will continue to assess the  realizability of the deferred tax assets in
future periods.  The valuation allowance increased by $4,049,459 during the year
ended  December  31,  2001.  During  March 2001,  the Company  fully  valued the
deferred  tax  asset  recorded  at  December  31,  2000 of  $350,523  due to the
uncertainty  of the  Company's  ability to recognize the benefit of the deferred
tax asset of Digital Power in the future. The valuation  allowance  increased by
$212,559 during the year ended December 31, 2000.

19

Net Loss and Net Income

     Net loss for the year ended December 31, 2001, was $7,040,720,  compared to
a net  income of $95,167  for the year ended  December  31,  2000.  The net loss
primarily  resulted from the combined  effects of the dramatic drop in revenues,
excess  manufacturing  capacity and various  inventory charges and write-offs as
previously discussed.

Liquidity And Capital Resources

     On December  31, 2001,  we had cash of  $1,242,900  and working  capital of
$1,867,959.  This  compares  with  cash  of  $806,407  and  working  capital  of
$6,461,665 at December 31, 2000. The decrease in working  capital was mainly due
to an increased allowance for obsolescence and excess  inventories.  The Company
increased the allowance for obsolescence and excess inventories by approximately
$2,715,000  which  was a  result  of the  cancellation  of  purchase  orders  by
customers,  excess inventory levels, lack of sales orders and delays in delivery
of products by two  customers.  Cash  provided  (used in)  operating  activities
totaled $(828,560) and $178,499 for the year ended December 31, 2001 and 2000.

     Cash used in investing  activities was $127,405 for the year ended December
31, 2001,  compared to $149,947 for the year ended  December 31, 2000.  Net cash
provided by (used in) financing  activities  was  $1,457,602  for the year ended
December 31, 2001, compared to $151,771, for the year ended December 31, 2000.

     During  the  year,  we had a $3  million  revolving  line  of  credit  loan
("Revolving Loan") with San Jose National Bank, which Revolving Loan was secured
by  substantially  all of our assets.  Under the original terms of the Revolving
Line,  we  could  borrow  against  a  percentage  of  accounts  receivables  and
inventory. In August 2001, San Jose National Bank informed us that it we were in
default of certain Revolving Loan covenants, including profitability,  net worth
amount and inventory amount. We subsequently met with San Jose National Bank and
entered into a new Revolving Loan Agreement  which set the maximum  borrowing to
$750,000. This revised Revolving Loan Agreement is subject to the same terms and
conditions  as the  original  Revolving  Loan  Agreement.  We are  currently  in
compliance with the covenants of the Revolving Loan Agreement.

     On  September  6, 2001,  pursuant  to the  Securities  Purchase  Agreement,
Telkoor Telecom advanced the Company $150,000. In addition, during October 2001,
Telkoor Telecom lent the Company an additional $205,000 pursuant to a short-term
convertible  promissory  note. The promissory note bears interest at 10% and was
due upon the earlier of  consummation  of the Securities  Purchase  Agreement or
December 31, 2001.  The $205,000  loan was credited  against the purchase  price
under  the  Securities  Purchase   Agreement.   Under  the  Securities  Purchase
Agreement,  Telkoor Telecom acquired (i) 1,250,000 shares of common stock (ii) a
warrant to purchase an  additional  900,000  shares of common stock at $1.25 per
share; and (iii) a warrant to purchase an additional  1,000,000 shares of common
stock at $1.50 per share for the aggregate  purchase  price of  $1,250,000.  The
900,000  share  warrant will expire sixty (60) days after the Company  files its
Form  10-KSB for the year  ending  December  31,  2002 and the  1,000,000  share
warrant will expire on December 31, 2003.

     We do not believe that our sales are seasonal.  Further,  we do not believe
that inflation will adversely affect our operations.

20

Impact of Recently Issued Standards

     Impact  of  Recently  Issued  Standards  -  In  June  2001,  the  Financial
Accounting  Standards Board ("FASB") issued  Statements of Financial  Accounting
Standards No. 141 "Business Combinations" ("SFAS 141") and No. 142 "Goodwill and
Other  Intangible   Assets"  ("SFAS  142").   SFAS  141  requires  all  business
combinations  initiated  after  June 30,  2001 to be  accounted  for  under  the
purchase method. For all business combinations for which the date of acquisition
is after June 30,  2001,  SFAS 141 also  establishes  specific  criteria for the
recognition  of  intangible   assets   separately  from  goodwill  and  requires
unallocated  negative goodwill to be written off immediately as an extraordinary
gain,  rather than deferred and  amortized.  SFAS 142 changes the accounting for
goodwill and other intangible assets after an acquisition.  The most significant
changes made by SFAS 142 are: 1) goodwill and intangible  assets with indefinite
lives will no longer be  amortized;  2)  goodwill  and  intangible  assets  with
indefinite  lives must be tested for  impairment at least  annually;  and 3) the
amortization  period for  intangible  assets with finite lives will no longer be
limited to forty years.  The Company does not believe that the adoption of these
statements  will have a material  effect on its financial  position,  results of
operations, or cash flows.

     In June  2001,  the  FASB  also  approved  for  issuance  SFAS  143  "Asset
Retirement  Obligations."  SFAS  143  establishes  accounting  requirements  for
retirement obligations associated with tangible long-lived assets, including (1)
the  timing  of  the  liability  recognition,  (2)  initial  measurement  of the
liability,  (3) allocation of asset  retirement cost to expense,  (4) subsequent
measurement of the liability and (5) financial statement  disclosures.  SFAS 143
requires that an asset retirement cost should be capitalized as part of the cost
of the related  long-lived asset and  subsequently  allocated to expense using a
systematic and rational method.  The Company will adopt the statement  effective
no later than January 1, 2003, as required.  The transition adjustment resulting
from the  adoption  of SFAS 143 will be  reported  as a  cumulative  effect of a
change in accounting  principle.  At this time,  the Company  cannot  reasonably
estimate the effect of the adoption of this statement on its financial position,
results of operations, or cash flows

     In October  2001,  the FASB also  approved  SFAS 144,  "Accounting  for the
Impairment  or Disposal  of  Long-Lived  Assets."  SFAS 144  replaces  SFAS 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of." The new accounting  model for long-lived  assets to be disposed
of by sale applies to all long-lived assets,  including discontinued operations,
and  replaces  the  provisions  of APB  Opinion  No. 30,  "Reporting  Results of
Operations-Reporting  the Effects of Disposal of a Segment of a  Business,"  for
the  disposal  of  segments of a business.  Statement  144  requires  that those
long-lived assets be measured at the lower of carrying amount or fair value less
cost to sell,  whether  reported in  continuing  operations  or in  discontinued
operations. Therefore, discontinued operations will no longer be measured at net
realizable  value or include  amounts  for  operating  losses  that have not yet
occurred.  Statement 144 also broadens the reporting of discontinued  operations
to include all components of an entity with operations that can be distinguished
from the  rest of the  entity  and  that  will be  eliminated  from the  ongoing
operations of the entity in a disposal transaction.  The provisions of Statement
144 are  effective for financial  statements  issued for fiscal years  beginning
after December 15, 2001 and, generally, are to be applied prospectively. At this
time, the Company cannot  estimate the effect of this statement on its financial
position, results of operations, or cash flows.

Item 7. Financial Statements.

     The financial  statements  of the Company,  including the notes thereto and
report of the independent  auditors thereon,  are attached hereto as exhibits as
page numbers F-1 through F-21.

Item  8.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

          None.

21

                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
with Section 16(a) of the Exchange Act of the Registrant.

     We intend to file a definitive  proxy statement for the 2002 Annual Meeting
of Shareholders  with the Securities and Exchange  Commission within 120 days of
December 31, 2001.  Information  regarding our  directors  will appear under the
caption  "Election of  Directors"  in the proxy  statement  and is  incorporated
herein by reference.  Information regarding compliance with Section 16(a) of the
Securities Exchange Act of 1934, as amended,  and executive officers will appear
under  the  captions   "Executive   Compensation"  --  Section  16(a)  Principal
Shareholders  and Share  Ownership  of  Management  and  Directors  in the proxy
statement and is incorporated herein by reference

Item 10. Executive Compensation.

     Information regarding executive compensation will appear under the captions
"Compensation of Directors," "Executive Compensation" in the proxy statement and
is incorporated herein by reference.

Item 11. Security Ownership of Certain Beneficial Owners and Management.

     Information  regarding  security ownership of certain beneficial owners and
management  will appear  under the  caption  "Principal  Shareholders  and Share
Ownership  of  Management  and   Directors"  in  the  proxy   statement  and  is
incorporated herein by reference.

Item 12. Certain Relationships and Related Transactions.

     Information  regarding Certain  Relationships and Related Transactions will
appear under the caption "Certain Relationships and Related Transactions" in the
proxy statement and is incorporated  herein by reference.  Item 13. Exhibits and
Reports on Form 8-K.

(a)     Exhibits

3.1     Amended and Restated Articles of Incorporation of Digital Power
        Corporation(1)
3.2     Amendment to Articles of Incorporation(1)
3.3     Bylaws of Digital Power Corporation(1)
4.1     Specimen Common Stock Certificate(2)
4.2     Specimen Warrant(1)
4.3     Representative's Warrant(1)
10.1    Revolving Credit Facility with San Jose National Bank(1)
10.2    KDK Contract(1)
10.3    Agreement with Fortron/Source Corp.(1)
10.4    Employment Agreement With Robert O. Smith(2)
10.5    1996 Stock Option Plan(1)
10.6    Gresham Power Asset Purchase Agreement(3)
10.7    1998 Stock Option Plan
10.8    Technology Transfer Agreement with KDK Electronics(4)

22

10.9    Loan Commitment and Letter Agreement(5)
10.10   Promissory Note(5)
10.11   Employment Agreement with Robert O. Smith (6)
10.12   Securities Purchase Agreement Between the Company and Telkoor Telecom,
        Ltd. (7)
21.1    The Company's subsidiaries consist of Poder Digital S.A. de C.V., a
        corporation formed under the laws of Mexico, and Digital Power Limited,
        a corporation formed under the laws of the United Kingdom.
23.1    Consent of Hein + Associates LLP

(1)  Previously  filed with the Commission on October 16, 1996, to the Company's
     Registration Statement on Form SB-2.
(2)  Previously  filed with the Commission on December 3, 1996, to the Company's
     Pre-Effective Amendment No. 1 to Registration Statement on Form SB-2.
(3)  Previously  filed with the Commission on February 2, 1998, to the Company's
     Form 8-K.
(4)  Previously  filed with the Commission  with its Form 10-QSB for the quarter
     ended September 30, 1998.
(5)  Previously  filed  with the  Commission  with its Form  10-KSB for the year
     ended December 31, 1998.
(6)  Previously  filed  with the  Commission  with its Form  10-KSB for the year
     ended December 31, 1999.
(7)  Previously  filed with the Commission  with its Form 8-K filed November 21,
     2001.

(b)  Reports on Form 8-K

     On November 21, 2001, we filed a Form 8-K  disclosing the  consummation  of
the Securities  Purchase  Agreement with Telkoor Telecom and resulting change in
control

23

                                   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.

Dated: March 25, 2002               DIGITAL POWER CORPORATION,
                                    a California Corporation


                                    /s/ David Amitai
                                    ------------------------------------
                                    David Amitai,
                                    Chief Executive Officer

     In  accordance  with the Exchange Act, this report has been signed below by
the following  persons on behalf of the  registrant and in the capacities and on
the dates indicated.

Signatures                                                Date


/s/ David Amitai                                      March 25, 2002
---------------------------------------
David Amitai, Chief Executive Officer
(Principal Executive Officer)


/s/ Uri Friedlander
----------------------------------------              March 29, 2002
Uri Friedlander, Chief Financial Officer
(Principal Accounting and
Financial Officer)



-----------------------------------------             March __, 2002
Ben Zion Diamant, Director


 /s/ Josef Berger
-----------------------------------------             March 25, 2002
Josef Berger, Director



-----------------------------------------             March __, 2002
Mark L. Thum, Director


 /s/ Robert Smith
-----------------------------------------             March 25, 2002
Robert Smith, Director

F-1
                          INDEPENDENT AUDITOR'S REPORT


To the Stockholders and Board of Directors
Digital Power Corporation and Subsidiaries
Fremont, California


We have audited the  accompanying  consolidated  balance  sheet of Digital Power
Corporation  and   subsidiaries  as  of  December  31,  2001,  and  the  related
consolidated statements of operations,  stockholders' equity, and cash flows for
the years  ended  December  31,  2001 and  2000.  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 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 Digital  Power
Corporation  and  subsidiaries as of December 31, 2001, and the results of their
operations  and their cash flows for the years ended December 31, 2001 and 2000,
in conformity with accounting principles generally accepted in the United States
of America.


/s/HEIN + ASSOCIATES LLP


HEIN + ASSOCIATES LLP
Certified Public Accountants


Orange, California
February 19, 2002


F-2

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET



                                                                              DECEMBER 31,
                                                                                  2001
                                                                              ------------
                                                                         
                                     ASSETS
CURRENT ASSETS:
    Cash and cash equivalents                                                 $  1,242,900
    Accounts receivable - trade, net of allowance for
        doubtful accounts of $370,000                                            2,203,664
    Income tax refund receivable                                                    72,388
    Other receivables                                                               91,971
    Inventories, net                                                             1,999,168
    Prepaid expenses and deposits                                                   47,534
                                                                               -----------
        Total current assets                                                     5,657,625

PROPERTY AND EQUIPMENT, net                                                        820,318
OTHER ASSETS                                                                        35,116
                                                                              ------------

TOTAL ASSETS                                                                  $  6,513,059
                                                                              ============
                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Notes payable                                                             $    652,261
    Current portion of capital lease obligations                                    35,856
    Accounts payable                                                             1,590,830
    Accrued liabilities                                                          1,510,719
                                                                              ------------
        Total current liabilities                                                3,789,666

CAPITAL LEASE OBLIGATIONS, less current portion                                     24,376
OTHER LONG TERM LIABILITIES                                                         13,607
                                                                              ------------
        Total liabilities                                                        3,827,649
                                                                              ------------
COMMITMENTS AND CONTINGENCIES (Notes 8 and 13)

STOCKHOLDERS' EQUITY:
    Preferred stock issuable in series, no par value,
        2,000,000 shares authorized, no shares issued or                                 -
        outstanding
    Common stock, no par value, 10,000,000 shares authorized,
        4,510,680 shares issued and outstanding                                 11,036,251
    Additional paid in capital                                                     733,256
    Accumulated deficit                                                         (8,771,654)
    Accumulated other comprehensive loss                                          (312,443)
                                                                              ------------
        Total stockholders' equity                                               2,685,410
                                                                              ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                    $  6,513,059
                                                                              ============



See accompanying notes to these consolidated financial statements.

F-3

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                       FOR THE YEARS ENDED
                                                                          DECEMBER 31,
                                                                 --------------------------------
                                                                      2001               2000
                                                                 -------------      -------------
                                                                            
REVENUES                                                         $  10,329,857      $  17,882,730
COST OF GOODS SOLD                                                  11,939,985         13,223,441
                                                                 -------------      -------------
    Gross margin (loss)                                             (1,610,128)         4,659,289
                                                                 -------------      -------------

OPERATING EXPENSES:
    Research and development                                         1,065,872          1,166,015
    Marketing and selling                                              863,898          1,348,545
    General and administrative                                       2,177,611          1,895,280
    Impairment of goodwill                                             946,263                  -
                                                                 -------------      -------------
        Total operating expenses                                     5,053,644          4,409,840
                                                                 -------------      -------------
INCOME (LOSS) FROM OPERATIONS                                       (6,663,772)           249,449
                                                                 -------------      -------------

OTHER INCOME (EXPENSE):
    Interest income                                                     12,829             29,920
    Interest expense                                                   (63,461)           (90,992)
    Other (expense)                                                     (4,364)                 -
    Gain (loss) on disposal of assets                                  (23,069)            10,790
                                                                 -------------      -------------
        Other (expense)                                                (78,065)           (50,282)
                                                                 -------------      -------------
INCOME (LOSS) BEFORE INCOME TAXES                                   (6,741,837)           199,167

INCOME TAX PROVISION                                                   298,883            104,000
                                                                 -------------      -------------
NET INCOME (LOSS)                                                $  (7,040,720)     $      95,167
                                                                 =============      =============
    Basic net income (loss) per share                            $       (2.07)     $        0.03
                                                                 =============      =============
    Diluted net income (loss) per share                          $       (2.07)     $        0.03
                                                                 =============      =============


F-4

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 2001 and 2000



                                                                                            ACCUMULATED
                                                    ADDITIONAL     NOTE                     OTHER COMP-    TOTAL
                              COMMON STOCK           PAID-IN    RECEIVABLE -   ACCUMULATED   REHENSIVE  STOCKHOLDERS' COMPREHENSIVE
                           SHARES       AMOUNT       CAPITAL    STOCKHOLDER      DEFICIT       (LOSS)     EQUITY          (LOSS)
                         ---------   ------------   ---------  -------------  ------------  ---------- ------------   ------------
                                                                                              
BALANCES,
January 1, 2000          2,771,435   $  9,012,679   $ 566,504    $  (52,200)  $ (1,826,101) $  (48,675) $ 7,652,207
 Exercise of stock
  options                  484,245        754,197     (52,200)       52,200              -           -      754,197
 Income tax benefit
  related to exercise
  of stock options               -              -     101,397             -              -           -      101,397
 Stock granted for
  services                   5,000         19,375           -             -              -           -       19,375
 Compensation cost
  recognized upon
  issuance of warrants
  for services                   -              -     117,555             -              -           -      117,555
 Comprehensive loss:
  Net income                     -              -           -             -         95,167           -       95,167   $    95,167
  Foreign currency
   translation
   adjustment                    -              -           -             -              -    (198,624)    (198,624)     (198,624)
     Total                                                                                                            -----------
      comprehensive
      loss                       -              -           -             -              -           -            -   $  (103,457)
                         ---------   ------------   ---------  ------------   ------------  ----------  -----------   ===========
BALANCES,
December 31, 2000        3,260,680      9,786,251     733,256             -     (1,730,934)   (247,299)   8,541,274

 Issuance of common
  stock to Telkoor
  Telecom, Ltd.
  pursuant to
  investment agreement   1,250,000      1,250,000           -             -              -           -    1,250,000
 Comprehensive loss:
  Net loss                       -              -           -             -     (7,040,720)          -   (7,040,720)  $(7,040,720)
  Foreign currency
   translation
   adjustment                    -              -           -             -              -     (65,144)     (65,144)      (65,144)
     Total                                                                                                            -----------
      comprehensive
      loss                       -              -           -             -              -           -            -   $(7,105,864)
                         ---------   ------------   ---------  ------------   ------------  ----------  -----------   ===========
BALANCES,
December 31, 2001        4,510,680   $ 11,036,251   $ 733,256  $          -   $ (8,771,654) $ (312,443) $ 2,685,410
                         =========   ============   =========  ============   ============= ==========  ===========



See accompanying notes to these consolidated financial statements

F-5

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                                         FOR THE YEARS ENDED
                                                                            DECEMBER 31,
                                                                -----------------------------------
                                                                    2001                    2000
                                                                ------------           ------------
                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                             $ (7,040,720)          $     95,167
  Adjustments to reconcile net income (loss)
    to net cash provided by (used in)
    operating activities:
      Depreciation and amortization                                  450,752                475,987
      (Gain) loss on disposal of assets                               23,069                (10,790)
      Deferred income taxes                                          334,037                 16,755
      Warranty expense                                               (64,806)                55,000
      Increase in provision for inventory
       obsolescence                                                2,714,941                      -
      Bad debt expense                                               158,130                 23,504
      Compensation cost recognized upon issuance
       of warrants                                                         -                117,555
      Income tax benefit related to exercise of
       stock options                                                       -                101,397
      Stock issued for services                                            -                 19,375
      Impairment of goodwill                                         946,263                      -
      Severance accrual                                              658,000                      -
  Changes in operating assets and liabilities:
      Accounts receivable                                            894,288               (466,506)
      Income tax refund receivable                                   106,812               (108,212)
      Other receivables                                               (1,517)                 9,421
      Inventories                                                    429,515               (612,363)
      Prepaid expenses                                               166,164               (152,372)
      Other assets                                                    (6,565)               (14,493)
      Accounts payable                                              (358,353)               753,013
      Accrued liabilities                                           (252,177)               (98,939)
      Other long-term liabilities                                     13,607                (25,000)
                                                                ------------           ------------
        Net cash provided by (used in) operating activities         (828,560)               178,499
                                                                ------------           ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchase of property and equipment                              (133,281)              (176,068)
    Proceeds from sale of assets                                       5,876                 26,121
                                                                ------------           ------------
           Net cash (used in) investing activities                  (127,405)              (149,947)
                                                                ------------           ------------


(Continued)

F-6


                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Continued)





                                                                         FOR THE YEARS ENDED
                                                                            DECEMBER 31,
                                                                -----------------------------------
                                                                    2001                   2000
                                                                ------------           ------------
                                                                               

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from exercise of stock options and warrants          $          -           $    754,197
  Proceeds received (payments made) on notes payable                 252,261               (540,000)
  Principal payments on capital lease obligations                    (44,659)               (62,426)
  Investment from Telkoor Telecom, Ltd.                            1,250,000                      -
                                                                ------------           ------------
    Net cash provided by (used in) financing activities            1,457,602                151,771
                                                                ------------           ------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                              (65,144)              (198,624)
                                                                ------------           ------------
NET CHANGE IN CASH AND CASH EQUIVALENTS                              436,493                (18,301)
                                                                ------------           ------------
CASH AND CASH EQUIVALENTS, beginning of period                       806,407                824,708
                                                                ------------           ------------
CASH AND CASH EQUIVALENTS, end of period                        $  1,242,900           $    806,407
                                                                ============           ============

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash payments for:
    Interest                                                    $     67,009           $    131,650
                                                                ============           ============
    Income taxes                                                $     97,918           $    180,000
                                                                ============           ============
NON-CASH INVESTING AND FINANCING ACTIVITIES:
  Acquisition of equipment through capital leases               $          -           $     42,846
                                                                ============           ============



See accompanying notes to these consolidated financial statements.


F-7

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.   ORGANIZATION AND NATURE OF OPERATIONS:

     Digital Power Corporation ("DPC"), a California corporation, and its wholly
     owned  subsidiaries,  Poder  Digital,  S.A.  de  C.V.  ("PD"),  located  in
     Guadalajara,  Mexico,  and Digital  Power Limited  ("DPL"),  located in the
     United  Kingdom,  are  engaged  in the  design,  manufacture  and  sale  of
     switching power supplies.  DPC, PD, and DPL are collectively referred to as
     the "Company".

2.   SIGNIFICANT ACCOUNTING POLICIES:

     Principles of Consolidation - The consolidated financial statements include
     the  accounts of DPC and its wholly  owned  subsidiaries,  PD and DPL.  All
     significant  intercompany accounts and transactions have been eliminated in
     consolidation.

     Statements  of Cash Flows - For purposes of the  statements  of cash flows,
     the Company considers all highly liquid debt instruments  purchased with an
     original maturity of three months or less to be cash equivalents.

     Inventories  -  Inventories  are  stated  at the  lower of cost  (first-in,
     first-out) or market.

     Property  and  Equipment  -  Property  and  equipment  are  stated at cost.
     Depreciation   of  equipment  and   furniture  is   calculated   using  the
     straight-line  method over the estimated useful lives (ranging from 5 to 10
     years) of the respective assets.  Leasehold improvements are amortized over
     the shorter of their  estimated  useful life or the term of the lease.  The
     cost of  normal  maintenance  and  repairs  is  charged  to  operations  as
     incurred.  Material  expenditures  that  increase  the life of an asset are
     capitalized and depreciated over the estimated remaining useful life of the
     asset.  The cost of fixed  assets sold,  or otherwise  disposed of, and the
     related  accumulated  depreciation  or  amortization  are removed  from the
     accounts,  and any  resulting  gains or losses  are  reflected  in  current
     operations.

     Excess of  Purchase  Price  Over Net Assets  Acquired - Excess of  purchase
     price over net assets acquired  ("Goodwill")  represents the purchase price
     in excess of the fair value of the net assets of the acquired  business and
     was being  amortized  using the  straight-line  method  over its  estimated
     useful life of ten years.

     As a result of DPL's  sustained  losses during the year ended  December 31,
     2001,  management  has  determined  the value of the  unamortized  goodwill
     related to the 1998 acquisition of DPL as impaired resulting in a charge of
     $946,263.

     Income Taxes - The Company  accounts  for income taxes under the  liability
     method which requires  recognition  of deferred tax assets and  liabilities
     for the expected future tax  consequences of events that have been included
     in the financial statements or tax returns. Under this method, deferred tax
     assets and liabilities are determined based on the differences  between the
     financial statement carrying amounts of existing assets and liabilities and
     their  respective  tax  bases.  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.

F-8

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Revenue  Recognition - Sales  revenue is  recognized  when the products are
     shipped to customers,  including  distributors.  Customers receive a one or
     two-year  product warranty and certain sales to distributors are subject to
     a limited right of return.  At the same time sales  revenue is  recognized,
     the Company  provides a reserve for estimated  warranty costs and a reserve
     for estimated product returns.

     Research and Development Costs - Research and development costs are charged
     to operations in the period incurred.

     Foreign  Currency  Translation  - Gains  and  losses  from the  effects  of
     exchange  rate   fluctuations  on   transactions   denominated  in  foreign
     currencies  are  included  in  the  results  of   operations.   Assets  and
     liabilities of the Company's foreign  subsidiaries are translated into U.S.
     dollars at year-end exchange rates. Income and expense items are translated
     at  average  exchange  rates  prevailing  during  the year.  The  resulting
     translation  adjustment  is recorded as a component  of  accumulated  other
     comprehensive income (loss), a component of stockholders' equity.

     Earnings  Per Share - Basic  earnings  per share  excludes  dilution and is
     computed  by  dividing  income  available  to  common  stockholders  by the
     weighted  average  number  of common  shares  outstanding  for the  period.
     Diluted earnings per share reflects the potential dilution that could occur
     if  securities or other  contracts to issue common stock were  exercised or
     converted  into common  stock or resulted in the  issuance of common  stock
     that then shared in the earnings of the entity.

     Use of Estimates - The preparation of the Company's  consolidated financial
     statements in conformity  with  generally  accepted  accounting  principles
     requires the Company's  management to make estimates and  assumptions  that
     affect the amounts reported in these consolidated  financial statements and
     accompanying notes. Actual results could differ from those estimates.

     The Company's  consolidated financial statements are based upon a number of
     significant  estimates,  including  the  allowance  for doubtful  accounts,
     technological  obsolescence  of  inventories,  the  estimated  useful lives
     selected for property and equipment and goodwill, realizability of deferred
     tax assets,  allowance for sales returns,  and warranty reserve. Due to the
     uncertainties inherent in the estimation process, it is at least reasonably
     possible that these  estimates will be further revised in the near term and
     such revisions could be material.

     Impairment of Long-Lived Assets - In the event that facts and circumstances
     indicate that the cost of long lived assets may be impaired,  an evaluation
     of  recoverability  would be performed.  If an evaluation is required,  the
     estimated future undiscounted cash flows associated with the asset would be
     compared to the asset's  carrying  amount to determine  if a write-down  to
     market value or discounted cash flow value is required.

     Stock Based  Compensation  - The  Company has elected to follow  Accounting
     Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees"
     (APB25) and related  interpretations  in accounting  for its employee stock
     options.  In  accordance  with  FASB  Statement  No.  123  "Accounting  for
     Stock-Based  Compensation"  (FASB123), the Company will disclose the impact
     of  adopting  the  fair  value   accounting  of  employee   stock  options.
     Transactions in equity instruments with non-employees for goods or services
     have been  accounted  for  using the fair  value  method as  prescribed  by
     FASB123.

F-9

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Concentrations  of Credit Risk - Credit risk represents the accounting loss
     that would be  recognized at the reporting  date if  counterparties  failed
     completely to perform as contracted. Concentrations of credit risk (whether
     on or off balance  sheet) that arise from financial  instruments  exist for
     groups of  customers  or  counterparties  when they have  similar  economic
     characteristics   that  would  cause  their  ability  to  meet  contractual
     obligations  to be  similarly  affected  by  changes in  economic  or other
     conditions described below.

     The  Company  operates  in one  segment,  manufacture  and  sale  of  power
     supplies.  Financial  instruments  that  subject the Company to credit risk
     consist  of cash  balances  maintained  in  excess  of  federal  depository
     insurance  limits and  accounts  receivable,  which have no  collateral  or
     security. See Note 14 for major customers.

     Fair  Value of  Financial  Instruments  - The  estimated  fair  values  for
     financial  instruments under FASB Statement No. 107, Disclosures about Fair
     Value of Financial  Instruments,  are determined at discrete points in time
     based on relevant market information. These estimates involve uncertainties
     and cannot be determined with precision.  The estimated fair value of cash,
     cash  equivalents,  accounts  receivable and accounts payable  approximates
     their carry value due to their short-term  nature. The estimated fair value
     of  long-term  debt  approximates  its  carrying  value  because it carries
     interest rates which approximates market rates.

     Comprehensive  Income - The Company has  adopted the  Financial  Accounting
     Standards  Board  Statement  of  Financial  Accounting  Standards  No. 130,
     "Reporting  Comprehensive Income" (FASB130).  FASB130 defines comprehensive
     income as all changes in  stockholders'  equity  exclusive of  transactions
     with owners, such as capital investments. Comprehensive income includes net
     income or loss and  changes in  certain  assets  and  liabilities  that are
     reported  directly  in  equity,   such  as,   translation   adjustments  on
     investments in foreign subsidiaries.

     Impact  of  Recently  Issued  Standards  -  In  June  2001,  the  Financial
     Accounting   Standards  Board  ("FASB")  issued   Statements  of  Financial
     Accounting  Standards No. 141 "Business  Combinations" ("SFAS 141") and No.
     142 "Goodwill and Other Intangible  Assets" ("SFAS 142"). SFAS 141 requires
     all business combinations initiated after June 30, 2001 to be accounted for
     under the purchase method. For all business combinations for which the date
     of acquisition is after June 30, 2001, SFAS 141 also  establishes  specific
     criteria for the recognition of intangible  assets separately from goodwill
     and requires unallocated negative goodwill to be written off immediately as
     an extraordinary gain, rather than deferred and amortized. SFAS 142 changes
     the  accounting  for  goodwill  and  other   intangible   assets  after  an
     acquisition. The most significant changes made by SFAS 142 are: 1) goodwill
     and intangible assets with indefinite lives will no longer be amortized; 2)
     goodwill and  intangible  assets with  indefinite  lives must be tested for
     impairment at least annually; and 3) the amortization period for intangible
     assets  with  finite  lives will no longer be limited to forty  years.  The
     Company does not believe that the adoption of these  statements will have a
     material effect on its financial position,  results of operations,  or cash
     flows.

F-10

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     In June  2001,  the  FASB  also  approved  for  issuance  SFAS  143  "Asset
     Retirement  Obligations." SFAS 143 establishes accounting  requirements for
     retirement   obligations   associated  with  tangible   long-lived  assets,
     including  (1)  the  timing  of  the  liability  recognition,  (2)  initial
     measurement of the liability,  (3) allocation of asset  retirement  cost to
     expense,  (4)  subsequent  measurement  of the  liability and (5) financial
     statement  disclosures.  SFAS 143 requires  that an asset  retirement  cost
     should be capitalized as part of the cost of the related  long-lived  asset
     and  subsequently  allocated  to expense  using a  systematic  and rational
     method.  The  Company  will  adopt the  statement  effective  no later than
     January 1, 2003, as required.  The transition adjustment resulting from the
     adoption of SFAS 143 will be reported as a cumulative effect of a change in
     accounting principle.  At this time, the Company cannot reasonably estimate
     the effect of the  adoption of this  statement on its  financial  position,
     results of operations, or cash flows.

     In October  2001,  the FASB also  approved  SFAS 144,  "Accounting  for the
     Impairment or Disposal of  Long-Lived  Assets." SFAS 144 replaces SFAS 121,
     "Accounting  for the  Impairment  of Long-Lived  Assets and for  Long-Lived
     Assets to Be Disposed Of." The new accounting  model for long-lived  assets
     to be  disposed  of by sale  applies to all  long-lived  assets,  including
     discontinued operations, and replaces the provisions of APB Opinion No. 30,
     "Reporting  Results of  Operations-Reporting  the  Effects of Disposal of a
     Segment  of a  Business,"  for the  disposal  of  segments  of a  business.
     Statement  144  requires  that those  long-lived  assets be measured at the
     lower of carrying amount or fair value less cost to sell,  whether reported
     in  continuing  operations  or  in  discontinued   operations.   Therefore,
     discontinued  operations will no longer be measured at net realizable value
     or  include  amounts  for  operating  losses  that  have not yet  occurred.
     Statement  144 also broadens the  reporting of  discontinued  operations to
     include  all  components  of  an  entity  with   operations   that  can  be
     distinguished  from the rest of the entity and that will be eliminated from
     the  ongoing  operations  of the  entity  in a  disposal  transaction.  The
     provisions of Statement 144 are effective for financial  statements  issued
     for fiscal years beginning after December 15, 2001 and,  generally,  are to
     be applied  prospectively.  At this time, the Company  cannot  estimate the
     effect of this statement on its financial position,  results of operations,
     or cash flows.

3.   BASIS OF PRESENTATION:

     The Company  incurred a net loss of $7,040,720  and used cash in operations
     of $828,560  during the year ended  December 31, 2001.  The Company had net
     income of $95,167 and cash provided by  operations  of $178,499  during the
     year ended December 31, 2000. The Company had working capital of $1,867,959
     and $6,461,665,  at December 31, 2001 and 2000, respectively,  The increase
     in net loss and  substantial  decrease of working capital is due in part to
     certain  non-cash  expenses,   including,  an  increase  in  the  inventory
     allowance  for  obsolescence  of  $2,715,000,  an impairment of goodwill by
     $946,000, a severance accrual of $658,000 for employees in Poder,  increase
     in the allowance for bad debt of $158,000,  and the valuation taken against
     the deferred tax asset of $350,000.

     The  Company's  management  has  addressed the decrease in cash and working
     capital through the execution of the Securities Purchase Agreement in which
     the Company received  $1,250,000 in cash and developed a strategic alliance
     with Telkoor  Telecom,  Ltd.  (Telkoor).  The Company's  management team is
     currently  comprised  of  officers  of Telkoor  and if needed,  Telkoor has
     committed to lend to the Company,  and/or make further  investments  in the
     Company, to sustain its operations. See note 10 for additional terms of the
     Telkoor investment.

     In management's  opinion,  these proceeds  combined with revenue from sales
     and Telkoor's  continued  commitment to protect its investment will provide
     sufficient cash flow to pay the Company's  obligations as they come due for
     at least the next year.

4.   INVENTORIES:

               Raw materials                                  $   3,831,093
               Work-in-process                                      985,924
               Finished goods                                       146,861
                                                              -------------
                                                                  4,963,878
               Allowance for obsolescence                        (2,964,710)
                                                              -------------
                                                              $   1,999,168
                                                              =============

     During  the year  ended  December  31,  2001,  the  Company  increased  the
     allowance  for  obsolescence   and  excess   inventories  by  approximately
     $2,715,000  which was a result of the  cancellation  of purchase  orders by
     customers,  excess  inventory  levels,  lack of sales  orders and delays in
     delivery  of  products  by two  customers.  The  additional  provision  for
     obsolete and excess inventory is included in the cost of sales.

F-11

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


5.   PROPERTY AND EQUIPMENT:

     Property and equipment consist of the following as of December 31, 2001:


               Machinery and equipment                        $   1,503,030
               Office equipment and furniture                       875,726
               Leasehold improvements                               525,846
               Transportation equipment                              81,089
                                                              -------------
                                                                  2,985,691
               Accumulated depreciation and amortization         (2,165,373)
                                                              -------------
                                                              $     820,318
                                                              =============

     Depreciation  expense  related to property and equipment for the year ended
     December 31, 2001 and 2000, was $378,571 and $331,987, respectively.

6.   ACCRUED LIABILITIES:

     Accrued liabilities consist of the following as of December 31, 2001:


            Accrued payroll and benefits                      $     167,129
            Accrued commissions and royalties                       120,567
            Accrued warranty and product return expense             201,094
            Income taxes payable                                    190,175
            Severance accrual for PD employees                      508,000
            Other                                                   323,754
                                                              -------------
                                                              $   1,510,719
                                                              =============

     During the year ended December 31, 2001, the Company  recorded an estimated
     severance  liability  related to its Mexican  subsidiary  of $658,000.  The
     severance accrual is a result of depressed sales of the Company's  products
     in the  United  States,  which  has  resulted  in  excess  capacity  of the
     workforce at its Guadalajara,  Mexico facility. In addition, the Company is
     considering  moving a portion of its  manufacturing  to China  which  would
     increase the excess  capacity at PD. The liability was reduced in September
     2001 by $150,000 for the payment of severance as a result of a reduction of
     PD employees.

F-12

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



7.   NOTES PAYABLE:

     DPC has a $750,000 line of credit  pursuant to a promissory note agreement.
     The line of credit agreement  provides for borrowings up to 80% of eligible
     accounts  receivable.  Borrowing  under this line of credit bears  interest
     based upon an index equal to the  lender's  prime rate  (totaling  6.75% at
     December  31,  2001),  interest  only,  payable  monthly  with  outstanding
     principal due on demand.  If no demand is made, the  outstanding  principal
     and unpaid  accrued  interest is due April 15, 2002.  At December 31, 2001,
     the  outstanding  principal  balance was  $652,261.  Under the terms of the
     agreement,  the Company is required  to maintain  certain  ratios and be in
     compliance with other  covenants.  At December 31, 2001, the Company was in
     compliance with all covenants.

     DPL has a (United Kingdom  pounds)500,000  bank overdraft facility pursuant
     to a loan agreement.  Borrowing under this line of credit bears interest at
     2% per annum over the  Bank's  Base rate  (totaling  6.5% at  December  31,
     2001),  interest only,  payable monthly with  outstanding  principal due on
     demand.  If no  demand  is made,  the  outstanding  principal  and  accrued
     interest is due March 31,  2002.  In the event of the loan being used,  the
     loan would be  collateralized  by substantially all of the DPL's assets. At
     December 31, 2001, no principal or accrued interest was outstanding.

8.   CAPITAL LEASE OBLIGATIONS:

     The  Company  leases  certain   equipment  and  vehicles  under  agreements
     classified  as capital  leases.  The net book value of assets under capital
     leases  is  $59,229.  Depreciation  expense  of  $39,545  and  $52,147  was
     recognized for the years ended December 31, 2001 and 2000, respectively.

     The future minimum lease payments as of December 31, 2001, are as follows:

                   YEARS ENDING
                   DECEMBER 31,                          AMOUNT
                   -------------                       ---------

                       2002                            $  45,736
                       2003                               31,183
                                                       ---------
            Total future minimum lease payments           76,919
               Less amount representing interest         (16,687)
                                                       ---------
            Present value of net minimum lease
                payments                                  60,232
               Less current portion                      (35,856)
                                                       ---------
                                                       $  24,376
                                                       =========

9.   PREFERRED STOCK:

     The preferred stock has one series  authorized,  500,000 shares of Series A
cumulative   redeemable   convertible  preferred  stock  ("Series  A"),  and  an
additional  1,500,000  shares of preferred  stock has been  authorized,  but the
rights,  preferences,  privileges and  restrictions on these shares has not been
determined.  DPC's  Board of  Directors  is  authorized  to create new series of
preferred stock and fix the number of shares as well as the rights, preferences,
privileges and  restrictions  granted to or imposed upon any series of preferred
stock. As of December 31, 2001, there were no shares issued or outstanding.

F-13

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


10.  COMMON STOCK:

     In September  2001, the Company  executed a securities  purchase  agreement
     with Telkoor  Telecom,  Ltd.  (Telkoor)  for cash proceeds of $1,250,000 in
     exchange  for the  purchase  of  1,250,000  shares of common  stock and the
     issuance of 900,000  warrants to purchase common stock at an exercise price
     of $1.25 per share and an additional  1,000,000 warrants to purchase common
     stock  at  an  exercise  price  of  $1.50  per  share.  The  warrants  vest
     immediately  and  expire  during  the year  ended  December  31,  2003.  In
     addition,  the  Company's  Board of  Directors  will  appoint  a number  of
     individuals  recommended  by Telkoor  necessary to constitute a majority of
     the Board and the then current president and CEO, Robert Smith, will resign
     as  president  with an  individual  selected  by Telkoor  appointed  to the
     position of president and CEO.

11.  STOCK OPTIONS AND WARRANTS:

     Stock Options - In May 1996, the Company adopted the 1996 Stock Option Plan
     covering  513,000  shares.  Under the plan,  the Company  can issue  either
     incentive or non-statutory stock options.  The price of the options granted
     pursuant to the plan will not be less than 100% of the fair market value of
     the shares on the date of grant. The compensation committee of the Board of
     Directors  will decide the vesting  period of the  options,  if any, and no
     option will be exercisable after ten years from the date granted.

     In February 1998,  the Company  adopted the 1998 Stock Option Plan covering
     240,000  shares of common  stock.  Under the plan,  the  Company  can issue
     either incentive or non-qualified stock options.  The exercise price of the
     options  granted  pursuant  to the plan  will not be less  than 100% of the
     quoted  market  value of the  shares on the grant  date.  The  compensation
     committee of the Board of Directors  will  determine the vesting  period of
     the options,  if any, and no options  will be  exercisable  after ten years
     from the date of grant.  During  the year  ended  December  31,  1999,  the
     Company  granted options for the purchase of 11,900 shares of the Company's
     common  stock under the 1998 Stock  Option Plan to certain  employees.  The
     exercise  prices of the  options  range from  $1.5625 to $1.8750 per share,
     which  was  equal to the  quoted  market  value on the date of  grant.  The
     options vest over 5 years at 25% per year starting in the second year.

     In April 2000,  the Company  adopted  the 2000 Stock  Option Plan  covering
     500,000  shares of common  stock.  Under the plan,  the  Company  can issue
     either incentive or non-qualified stock options.  The exercise price of the
     options  granted  pursuant  to the plan  will not be less  than 100% of the
     quoted  market  value of the  shares on the grant  date.  The  compensation
     committee of the Board of Directors  will  determine the vesting  period of
     the options,  if any, and no options  will be  exercisable  after ten years
     from the date of grant.

     During the years ended  December 31, 2001 and 2000,  the Company  issued in
     each year  non-qualified  options for the purchase of 100,000 shares of the
     Company's  common stock to Mr.  Robert  Smith who was the  president of the
     Company until his  resignation on November 13, 2001, in accordance with his
     employment agreement. The exercise prices of $1.63 and $1.56 per share were
     equal to the quoted market value on the date of grant.  Such options vested
     immediately and expire beginning in 2009.

F-14

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     During the year ended  December 31, 2001, the Company  granted  options for
     the  purchase  of 200,000  shares of the  Company's  common  stock to David
     Amitai, CEO and President, and 200,000 shares of the Company's common stock
     to Ben Zion Diamant, Chairman of the Board. The exercise price of $0.70 per
     share  was equal to the  quoted  market  value on the date of  grant.  Such
     options vest over 2 years at 50% per year starting in the second year.

     During each of the years ended  December  31, 2001,  and 2000,  the Company
     granted  non-qualified  options  under  the 1998  plan & 2000  plan for the
     purchase  of  30,000  shares  of the  Company's  common  stock  to  outside
     directors.  The  exercise  prices  range from $0.70 to $2.38 per share were
     equal to the quoted value on the date of grant.  The options vest after one
     year.

     During the year ended  December 31, 2001, the Company  granted  options for
     the purchase of 136,000 shares of the Company's common stock under the 2000
     Stock  Option Plan to certain  employees.  The  exercise  prices range from
     $0.70 to $1.18 per share were equal to the quoted  market value on the date
     of grant.  The options  vest over 4 or 5 years at 25% per year  starting in
     the second year.

     During the year ended  December 31, 2000, the Company  granted  options for
     the purchase of 117,500 shares of the Company's common stock under the 1996
     Stock Option Plan to certain  employees.  The  exercise  price of $2.38 per
     share  was  equal to the  quoted  market  value on the date of  grant.  The
     options vest over 5 years at 25% per year starting in the second year.

     During the year ended  December 31, 2000, the Company  granted  options for
     the purchase of 57,500 shares of the Company's  common stock under the 1998
     Stock Option Plan to certain  employees.  The  exercise  price of $2.38 per
     share  was  equal to the  quoted  market  value on the date of  grant.  The
     options vest over 5 years at 25% per year starting in the second year.

     During the year ended  December 31, 2000, the Company  granted  options for
     the purchase of 53,000 shares of the Company's  common stock under the 2000
     Stock Option Plan to certain  employees.  The exercise price of the options
     ranges from $2.38 to $3.88 per share were equal to the quoted  market value
     on the  date of  grant.  The  options  vest  over 5 years  at 25% per  year
     starting in the second year.

     The following table sets forth activity for all options:

                                                                  WEIGHTED
                                                                   AVERAGE
                                                NUMBER OF      EXERCISE PRICE
                                                 SHARES           PER SHARE
                                               ----------      --------------
     OUTSTANDING,  January 1, 2000              1,083,630         $  2.09
               Granted                            366,000            2.16
               Forfeited                          (26,665)           3.31
               Exercised                         (484,245)           1.56
                                               ----------         -------
     OUTSTANDING,  December 31, 2000              938,720         $  2.39

               Granted                            691,000            0.90
               Forfeited                          (86,625)           2.10
                                               ----------         -------
     OUTSTANDING,  December 31, 2001            1,543,095         $  1.74
                                               ==========         =======

F-15

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     At December 31, 2001,  options to purchase  40,000 shares,  with a weighted
     average  exercise price of $6.06,  were  exercisable at prices ranging from
     $6.00 to $6.25 per share. These options have a weighted average contractual
     life of 6.25 years.

     At December 31, 2001 options to purchase  729,296  shares were  exercisable
     with  exercise  prices  ranging  from $1.56 to $3.88 per share,  a weighted
     average  exercise  price  of  $2.05  and  a  weighted   average   remaining
     contractual life of 7.45 years. The remaining 773,799 unvested options have
     exercise prices ranging from $.70 to $1.18, a weighted average  contractual
     life of 9.76 years, and are exercisable as follows:


                                                            WEIGHTED
                                       NUMBER OF            AVERAGE
     YEAR ENDING DECEMBER 31,           SHARES           EXERCISE PRICE
                                     -----------       -----------------
             2002                        122,337            $   1.77
             2003                        330,962                1.17
             2004                        279,000                1.02
             2005                         31,500                0.81
             2006                         10,000                0.70
                                     -----------             -------
                                         773,799             $  1.19
                                     ===========             =======

     If not previously exercised the outstanding options will expire as follows:

                                                           WEIGHTED
                                       NUMBER OF            AVERAGE
     YEAR ENDING DECEMBER 31,            SHARES         EXERCISE PRICE
                                     -------------     -----------------

             2003                         30,500             $  1.80
             2006                         78,250                1.80
             2007                        105,500                2.31
             2008                        317,845                2.78
             2009                        100,000                1.95
             2010                        245,000                2.39
             2011                        666,000                0.87
                                      ----------             -------
                                       1,543,095             $  1.74
                                      ==========             =======

     Warrants  -During March 1997, the Company granted warrants for the purchase
     of 15,000 shares of the Company's  common stock in connection with investor
     related  services  provided to the Company.  The warrants  have an exercise
     price of $6.75 per share, vested immediately and expire in 2002.

     In October 2000, the Company issued  warrants to purchase  60,000 shares of
     common stock at $3.88 per share to an investor  relations firm for services
     provided.  Compensation expense of $117,555 was recognized upon issuance of
     the  warrants.  The warrants  are  immediately  exercisable  and expired in
     October 2001.

F-16

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     See  footnote  9 for  additional  warrants  issued  during  the year  ended
     December 31, 2001.

     The following sets forth the activity for all warrants:

                                                                    AVERAGE
                                              NUMBER OF          EXERCISE PRICE
                                               SHARES              PER SHARE
                                          -----------------    -----------------

     OUTSTANDING, January 1, 2000               195,000        $         5.38
            Granted                              60,000                  3.88
                                          -------------        --------------
     OUTSTANDING, December 31, 2000             255,000                  5.03

            Granted                           1,900,000                  1.43
            Expired                            (240,000)                 4.92
                                          --------------       --------------
     OUTSTANDING, December 31, 2001           1,915,000        $         1.42
                                          =============        ==============

     As stated in Note 2, the Company has not adopted the fair value  accounting
     prescribed  by  FASB123  for  employees.  Had  compensation  cost for stock
     options or warrants issued to employees been  determined  based on the fair
     value at grant  date for  awards  in 2001  and  2000,  consistent  with the
     provisions  of  FASB123,  the  Company's  net income  (loss) and net income
     (loss) per share would have been reduced to the proforma amounts  indicated
     below:

                                                2001               2000
                                           -------------      -------------

          Net loss                         $  (7,413,887)     $    (158,079)
                                           =============      =============
           Net loss per common share:
              Basic and diluted            $       (2.18)     $       (0.05)
                                           =============      =============

     The fair value of each option or warrant was estimated on the date of grant
     using  the   Black-Scholes   option   pricing  model  using  the  following
     assumptions:  average risk-free  interest rates ranging from 4.23% to 5.6%,
     expected life of five years,  dividend yield of 0%; and expected volatility
     ranging  from  55.0% to  125.9%.  The  weighted-average  fair  value of the
     options on the grant date for the years  ended  December  31, 2001 and 2000
     was $0.70 and $0.94 per share, respectively.

F-17

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




12.  NET INCOME (LOSS) PER COMMON SHARE:

     The following represents the calculation of net income per common share:





                                                                 2001             2000
                                                             -------------    -------------
                                                                       
        BASIC
        Net income (loss) applicable to common shareholders  $  (7,040,720)   $      95,167
                                                             =============    =============
        Weighted average number of common shares                 3,407,930        2,939,034
                                                             =============    =============
        Basic earnings (loss) per share                      $       (2.07)   $        0.03
                                                             =============    =============
        DILUTED
        Net income (loss) applicable to common shareholders  $  (7,040,720)   $      95,167
                                                             =============    =============

        Weighted average number of common shares                 3,407,930        2,939,034

        Common stock equivalent shares representing shares
         issuable upon exercise of stock options             Anti-dilutive          336,349
        Weighted average number of shares used in
         calculation of diluted earnings per share               3,407,930        3,275,383
                                                             -------------    -------------
        Diluted earnings (loss) per share                    $       (2.07)   $        0.03
                                                             =============    =============



     The weighted average shares used in the calculation of diluted earnings per
     share for the year ended  December  31, 2001 and 2000,  excludes  shares of
     1,543,095 and 24,346, respectively,  which relate to employee stock options
     outstanding   and   1,915,000   and  255,000   which  relates  to  warrants
     outstanding.

13.  COMMITMENTS:

     LEASES - The Company leases its office space in California, a manufacturing
     facility in Guadalajara,  Mexico, and the facility and certain equipment in
     the UK under operating leases. The total future minimum lease payments,  as
     of December 31, 2001, are as follows:

           YEARS ENDING DECEMBER 31,
                     2002                                   $     327,440
                     2003                                         287,760
                     2004                                         304,312
                     2006                                         310,012
                     2006                                         132,362
                                                            -------------
                                                            $   1,361,886
                                                            =============

     Lease  payments on the  manufacturing  facility in Mexico are to be made in
     Mexican  Pesos.  Lease payments on the facility and equipment in the UK are
     to be made in GB pound-sterling.  The above schedule was prepared using the
     conversion rates in effect at December 31, 2001.  Changes in the conversion

F-18

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     rate will have an impact on the Company's required minimum payments and its
     operating results.

     Rent expense was  $350,152  and  $172,560 for the years ended  December 31,
     2001 and 2000, respectively.

     Termination  Of Employment  Agreement/Entering  Consulting  Agreement - The
     Company  entered  into  a  Termination  of  Employment   Agreement/Entering
     Consulting  Agreement  on November  13,  2001,  with Robert O. Smith.  This
     Consulting  Agreement  will  continue  in effect  for a period of three (3)
     years unless terminated or extended upon mutual agreement.  Under the terms
     of the  agreement,  Mr.  Smith agrees to assist the Company in managing its
     power supply business and related projects.  The agreement requires payment
     of $l00,000  per annum,  at the end of each  calendar  year or pro rated by
     month.  At December 31, 2001,  the Company has $15,000  accrued  under this
     agreement.  Mr.  Smith is  entitled to receive  options to acquire  l00,000
     shares of Digital  Power's  common  stock on an annual  basis  beginning on
     January  l, 2002  pursuant  to  Digital  Power's  stock  option  plan at an
     exercise price of $3.00 per share. Mr. Smith has the opportunity to sell to
     Telkoor  Telecom,  Ltd up to 50% of the common stock held by him, but under
     no circumstances more than 5% of the issued and outstanding common stock of
     the Company on a fully diluted basis as of the date of the sale.

14.  MAJOR CUSTOMERS:

     The  Company   frequently  sells  large  quantities  of  inventory  to  its
     customers. For the year ended December 31, 2001, one customer accounted for
     13% of the Company's net sales. For the year ended December 31, 2000, three
     customers  accounted for 29% of the  Company's net sales.  Of the Company's
     consolidated revenues for the year ended December 31, 2001, 63% of revenues
     were earned from customers in the United States,  30% from customers in the
     United Kingdom, and 7% for the rest of the world. Consolidated revenues for
     the year ended  December  31, 2000,  were earned 70% from  customers in the
     United  States,  21% from customers in the United  Kingdom,  and 9% for the
     rest of the world.

     For the year ended December 31, 2001 and 2000, DPL contributed 37% and 29%,
     respectively, of the Company's revenues. No one customer of DPL contributed
     greater than 10% of the Company's consolidated revenues for the years ended
     December 31, 2001 and 2000.

15.  EMPLOYEE BENEFIT PLANS:

     401(K) PROFIT  SHARING PLAN - The Company has a 401(k) profit  sharing plan
     (the  "Plan")  covering   substantially  all  employees  of  DPC.  Eligible
     employees may make voluntary  contributions  to the Plan, which are matched
     by the  Company  at a rate of $.25  for  each  $1.00  contributed,  up to a
     maximum of six percent of eligible compensation.  The Company can also make
     discretionary contributions. The Company made matching contributions to the
     Plan of $12,238 and $12,665  for years  ended  December  31, 2001 and 2000,
     respectively.

     The Company's  subsidiary  DPL, has a group personal  pension plan covering
     substantially all of its employees.  Eligible  employees may make voluntary
     contributions  to the plan. The Company will contribute 7% of the employees
     basic annual salary to the plan. Contributions are charged to operations as
     incurred.  The Company made  contributions  totaling $55,334 and $66,908 to
     the plan for the years ended December 31, 2001 and 2000, respectively.

F-19

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     EMPLOYEE  STOCK  OWNERSHIP  PLAN - The Company  also has an employee  stock
     ownership plan (the "ESOP")  covering  substantially  all employees of DPC.
     The Company can make  discretionary  contributions of cash or company stock
     (as defined in the ESOP plan document) up to deductible  limits  prescribed
     by the Internal Revenue Code.

16.  INCOME TAXES:

     Income tax expense (benefit)is comprised of the following:

                                              FOR THE YEARS ENDED
                                                   DECEMBER 31,
                                        --------------------------------
                                              2001               2000
                                        -------------      -------------
               Current
                  Federal               $           -      $      60,000
                  State                           800             21,000
                  Foreign                     (36,506)            23,000
                                        --------------     -------------
                                              (35,706)           104,000
                                        --------------     -------------

               Deferred
                  Federal                     299,995                  -
                  State                        50,528                  -
                  Foreign                     (15,934)                 -
                                        --------------     -------------
                                              334,589                  -
                                        --------------     -------------
                                        $     298,883      $     104,000
                                        =============      =============

F-20

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     The components of the net deferred tax asset and liability recognized as of
     December 31, 2001 are as follows:




                                                                               
               Current deferred tax assets (liabilities):
                  Accounts  receivable,  principally due to allowance
                      for doubtful accounts                                         $     148,518
                  Compensated  absences,  principally  due to accrual
                      for financial reporting purposes                                     21,422
                  Accrued commissions                                                      28,326
                  Acrrued payroll                                                          10,035
                  Accrued severance                                                       203,911
                  Inventory reserve                                                     1,190,035
                  Warranty reserve                                                         64,764
                  Stock rotation liability                                                 20,070
                  UNICAP Credit carryforward                                               28,546
                  Accrued liabilities                                                      66,065
                  Other                                                                      (272)
                                                                                    -------------
                                                                                        1,781,420
                      Valuation allowance                                              (1,781,420)
                                                                                    -------------
                      Net current deferred tax asset                                $           -
                                                                                    =============
               Long-term deferred tax assets (liabilities):
                  Net operating loss carryforwards                                  $   1,935,548
                  UNICAP Credit carryforward                                               74,167
                  Goodwill                                                                505,188
                  Depreciation                                                             56,618
                                                                                    -------------
                                                                                        2,571,521
                      Valuation allowance                                              (2,571,521)
                                                                                    -------------
                      Net long-term deferred tax liability                          $           -
                                                                                    =============


     Total income tax expense differed from the amounts computed by applying the
     U.S. federal statutory tax rates to pre-tax income as follows:




                                                                        FOR THE YEARS ENDED
                                                                            DECEMBER 31,
                                                                 -------------------------------
                                                                     2001               2000
                                                                 ------------       ------------
                                                                            
               Total expense computed by applying the
                 U.S. statutory rate                                    (34.0%)             34.0%
               Permanent differences                                     (0.1)               5.1
               State income taxes                                         0.2               10.9
               Tax effect resulting from foreign activities               8.0             (101.0)
               Change in valuation allowance                             (5.3)             105.2
               Change in beginning deferred asset                        35.6                0.0
               Other                                                      0.0                0.3
                                                                 ------------       ------------
                                                                          4.4%              54.5%
                                                                 ============       ============



     The Company will continue to assess the  realizability  of the deferred tax
     assets in future periods.  The valuation  allowance increased by $4,049,459
     during the year ended  December  31, 2001.  During March 2001,  the Company

F-21

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     fully  valued the  deferred  tax asset  recorded  at  December  31, 2000 of
     $350,523 due to the  uncertainty of the Company's  ability to recognize the
     benefit of the deferred tax asset in the future.  The  valuation  allowance
     increased by $212,559 during the year ended December 31, 2000.

     At December 31, 2001, the Company has net operating loss  carryforwards  of
     approximately  $3,599,674  which  begin to  expire  in the year  2020.  The
     Company has California net operating loss  carryforwards for the year ended
     December 31, 2001, of $1,854,876, which expire through 2011. As a result of
     certain  non-qualified  stock options,  which have been exercised,  the tax
     benefit from the utilization of the net operating loss carryforward will be
     charged  to  additional-paid  in  capital  when,  and if,  the  losses  are
     utilized.  The net operating  loss may be subject to Internal  Revenue Code
     Section 382 limitations.

     No  provision  has been made for U.S.  Federal  and state  income  taxes or
     foreign taxes that may result from future  remittance of the  undistributed
     earnings of foreign  subsidiaries because it is expected that such earnings
     will be reinvested  overseas  indefinitely.  Determination of the amount of
     any unrecognized deferred income tax liability on these unremitted earnings
     is not practicable.

17.  SEGMENT REPORTING:

     The  Company  has   identified  its  segments  based  upon  its  geographic
     operations.  These  segments  are  represented  by  each  of the  Company's
     individual legal entities: DPC, PD and DPL. Segment operations are measured
     consistent with accounting  policies used in these  consolidated  financial
     statements. Segment information is as follows:

                                December 31, 2001




                                 DPC             PD             DPL        Eliminations       Totals
                            -------------  -------------   -------------   ------------   -------------
                                                                           
        Revenues            $   6,475,533  $           -   $   3,854,324   $          -   $  10,329,857
                            =============  =============   =============   ============   =============
        Intersegment
         Revenues           $       -      $     778,450   $     599,848   $ (1,378,298)  $          -
                            =============  =============   =============   ============   ============
        Interest Income     $      24,350  $         310   $      12,519   $    (24,350)  $     12,829
                            =============  =============   =============   ============   ============
        Interest Expense    $      56,874  $           -   $      30,937   $    (24,350)  $     63,461
                            =============  =============   =============   ============   ============
        Depreciation and
         Amortization       $     196,555  $     139,526         114,671   $          -   $    450,752
                            =============  =============   =============   ============   ============
        Income Tax          $     350,523  $      11,356   $     (62,996)  $          -   $    298,883
                            =============  =============   =============   ============   ============
        Net Income(loss)    $  (5,360,730) $  (1,596,321)  $    (207,140)  $    123,471   $ (7,040,720)
                            =============  =============   ==============  ============   ============
        Expenditures for
         Segment Assets     $     104,257  $       5,424   $      23,600   $          -   $    133,281
                            =============  =============   =============   ============   ============
        Segment Assets      $   6,833,699  $     409,601   $   2,562,562   $ (3,292,803)  $  6,513,059
                            =============  =============   =============   ============   ============



F-22

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                December 31, 2000




                                 DPC             PD             DPL        Eliminations        Totals
                            -------------  -------------   -------------   ------------    -------------
                                                                           

        Revenues            $  12,721,567  $      15,302   $   5,145,861   $           -   $  17,882,730
                            =============  =============   =============   =============   =============
        Intersegment
         Revenues           $           -  $   3,026,933   $     483,394   $  (3,510,327)  $           -
                            =============  =============   =============   =============   =============
        Interest Income     $      63,010  $       1,742   $       5,711   $     (40,543)  $      29,920
                            =============  =============   =============   =============   =============
        Interest Expense    $      79,997  $       2,021   $      49,517   $     (40,543)  $      90,992
                            =============  =============   =============   =============   =============
        Depreciation and
         Amortization       $     303,890  $      54,346   $     117,751   $           -   $     475,987
                            =============  =============   =============   =============   =============
        Income Tax
         Expense            $      80,000  $           -   $      24,000   $           -   $     104,000
                            =============  =============   =============   =============   =============
        Net Income          $    (525,919) $     179,333   $     441,753   $           -   $      95,167
                            ============== ==============  =============   =============   =============
        Expenditures for
         Segment Assets     $     133,972  $      19,517   $      65,425   $           -   $     218,914
                            =============  =============   =============   =============   =============
        Segment Assets      $  10,674,886  $     180,624   $   2,631,015   $  (1,321,475)  $  12,165,050
                            =============  =============   =============   ==============  =============