UNITED STATES
                       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,
                  2004

                         Commission File Number 1-12711

                            DIGITAL POWER CORPORATION
                 (Name of small business issuer 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
              ----------------------------------------------------
                    (Address of principal executive offices)

                                  510-657-2635
                                  ------------
                           (Issuer's Telephone Number)

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

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

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation  S-B is not  contained  in  this  form,  and no  disclosure  will  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, 2004, were $8,713,000.

As of March 15, 2005, the aggregate market value of the voting common stock held
by  non-affiliates  was  approximately  $3,966,000 based on the closing price of
$1.19 per share.

As of March 15,  2005,  the  number of shares of common  stock  outstanding  was
6,161,859.

Documents Incorporated by Reference.
The  information  required  by  Items  9,  10,  11,  12 and 14 of  Part  III are
incorporated by reference to the Company's proxy statement,  which will be filed
within 120 days of the issuer's year end.





     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.

     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,  the fact that we have  experienced  losses from our
operations,  that the power supply  industry,  in general,  has  experienced  an
economic  down  turn  and  our  dependence  on our  manufacturing  subcontractor
primarily  in China,  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
disclaims any intent or obligation to publicly  update these  "forward  looking"
statements, whether as a result of new information, future events, or otherwise.


                                     PART I.

ITEM 1.  DESCRIPTION OF BUSINESS

General

     Digital Power Corporation  designs,  develops,  manufactures,  markets, and
sells   switching   power  supplies  to  industrial,   telecommunication,   data
communication,  medical and military industries. We are a California corporation
originally   formed  in  1969.   Our  corporate   office,   which  contains  our
administrative,  sales,  and  engineering  functions,  is  located  in  Fremont,
California.  In addition,  the Company has a  wholly-owned  subsidiary,  Digital
Power Limited ("DPL"), located in Salisbury, England which designs, manufactures
and sells  products for the European  market place  including  power  conversion
products  for naval  and  military  applications  and  DC/AC  inverters  for the
telecommunications industry under the label Gresham Power Electronics.

     We   primarily   sell  our   switching   power   supplies  to   industrial,
telecommunication,  data communication,  medical and military industries both in
North America and Europe.  These  industries have  experienced  pricing pressure
that has adversely affected our operations and financial condition. As a result,
we incurred an  operating  loss during the year ended  December  31,  2004.  The
Company has the option of purchasing  products from a Mexican  subcontractor  or
from a Chinese  subcontractor  at lower  prices with  longer lead time.  For the
products  produced in Mexico, we purchase the raw material and ship to our third
party   manufacturer   who   manufactures   our   products   according   to  our
specifications.  Subsequent  to the  balance  sheet  date,  we  have  ended  our
relationship with the Mexican contract manufacturer.

     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.

     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

                                       1


converters".  "Switching" power supplies are  distinguished  from "linear" power
supplies by the manner and efficiency with which the power supplies "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  making them
smaller than those many of our competitors.

     Another  advantage  of our power  supply  products  is the  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 generally
charge our OEM  customers  for NRE  related  to  tailoring  a power  supply to a
customer's  specific   requirements.   This  gives  us  an  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 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.

     We made  progress in  penetrating  the domestic  military  sector and, as a
result of our strategic  collaboration  with Telkoor Power Ltd.  ("Telkoor")  we
have been an awarded an initial $1.6 million  contract to provide  sophisticated
mil-spec power  supplies for a military  avionics  application.  The majority of
this revenue will be recognized in 2005.

Telkoor Power Ltd.

     Telkoor is primarily  engaged in  developing,  marketing  and selling power
supplies  and power  systems for the  telecommunication  equipment  industry and
military. Consistent with our total cost reduction efforts, and taking advantage
of  Telkoor's  strong  engineering  team,  we have and will  continue to utilize
Telkoor to assist us in new product development.  Further, during the year ended
December  31,  2004,  we made  progress  in  penetrating  the United  States and
European  markets  with  Telkoor's  products.  This  effort  generated  sales of
approximately  30.72% of our  revenues  for 2004.  We intend to continue to sell
Telkoor's products in the future to supplement our line of products.

                                       2


Digital Power Limited

     Digital  Power  Limited,  headquartered  in  Salisbury,  England,  designs,
manufactures,  and distributes  switching power supplies,  uninterruptible power
supplies,  and power conversion and distribution  equipment 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.
Frequency  converters  manufactured  by DPL 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. DPL also designs and manufactures Transformer Rectifiers for Naval use.
Typically these provide battery  supported  back-up for critical DC systems such
as machinery and  communications.  In addition higher power  rectifiers are used
for helicopters on naval vessels. DPL and the Gresham Power Electronics products
adds  diversity  to our  product  line,  provides  greater  access to the United
Kingdom and European  markets and  strengthens  our  engineering  and  technical
resources.  For the year ended December 31, 2004, DPL contributed  approximately
56% to our gross revenues.

The Market

     Geographically,  we primarily  serve the North American  power  electronics
market with individual AC/DC power supplies and DC/DC converters ranging from 50
watts to 800 watts of total output power.  DPL serves the United Kingdom and the
European marketplace with AC/DC power supplies,  uninterruptible power supplies,
and frequency inverters.

Customers

     Our products are sold  domestically  and in North America through a network
of manufacturers'  representatives and distributors. Our customers can generally
be  grouped  into  five  broad   industries,   consisting  of  the   industrial,
telecommunication,  data communication,  medical and military. We have a current
base of approximately 400 active  customers,  some of which are sold through our
distributors.

     Gresham  Power  Electronic  products  are sold  primarily  in the UK and in
Europe.  The  Company  has been  particularly  successful  in securing an export
market in Spain for its defense products.  In the UK, our main customers include
the UK Ministry of Defense,  BAE Systems,  Bacock  Defense and Marshalls plc. In
Mainland  Europe,  we sell  directly to IZAR in Spain and Emerson in Sweden.  We
sell power supplies through European  distributors with our greatest strength in
Germany and Scandinavia.

Strategy

     Our strategy is to be the supplier of choice to OEMs requiring high-quality
power solutions where size, rapid modification,  and time-to-market are critical
to  business   success.   Target  market   segments   include  the   industrial,
telecommunication,  data communication,  medical and military industries.  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 more  effective  choice  between our
products  and  products   offered  by  other  power  supply   competitors.   Our
"flexibility"  series is designed  around a  standardized  power  platform,  but

                                       3


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. 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.  Because
custom-designed  power  supplies are  development-intensive  and require a great
deal of time to  design,  develop,  and  manufacture,  typically  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
OEM. By offering OEM customers a new choice with Digital  Power's  "flexibility"
series, we believe we have an advantage over our competitors.

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.
Because  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  because  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 primary products.

     Four of our product  offerings  resulting  from our strategic  relationship
with Telkoor are the eF's series,  CPCI`s  series , Strong Box serial and custom
products.

     The new 1.8KW  Strongbox(R)  is a single output front end with I2C databus.
It features 3 x 600 watt  cassettes.  The Strongbox is available in 24V, and 48V
outputs with active power factor correction.

     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
(2nd Ed.) safety approval. All US50 series units are also available in 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.

                                       4


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 (2nd Ed.) medical safety approval.  The DP70 is
the same as the US70  except the input is 48 volts DC. We also offer 24VDC input
on this series where the model  series  changes to a DM. This type of product is
ideal for low profile systems, with the power supply measuring 3.2" x 5" x 1.5".

     The  US100/DP100  was  the  industry's  smallest  100  watt  switcher  when
originally introduced.  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  and
UL2601-1 (2nd Ed.) medical safety  approval.  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 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 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.  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 UPF150/DP150  series is an open-frame  switcher that delivers up to 150
watts of  continuous  power  from one to four  outputs.  In  response  to market
condition for more  functionality,  the UPF 150 has both power factor correction
and a Class B EMI  filter as  standard  features.  All UPF150  series  units are
available  with 24VDC,  or 48VDC  inputs.  This  optional DC input unit  (DP150)
maintains the same pin-out, size, and mounting as the UPF150 series.

     The UPF 300 watts delivers up to 300 watts from one or two outputs and also
includes power factor correction and measures 8" x 4.5" x 2".

Gresham Products

     Gresham  designs  and  manufactures  a wide  range of  products  for  Naval
applications. These include:

     Static Frequency Converters - typically converts Ship's supply from 50/60Hz
to 400Hz for gyros and weapons systems. Power range is from 1kVA to 35kVA.

     DC Systems - converts main Ship's supply to 24VDC.  These systems  normally
supported  by battery  back up provide the  vessel's  emergency  DC supplies for
machinery, communications and other essential services.

     Transformer  Rectifiers  28V to 400A.  Ratings  of 10 and 15kVA  provide DC
power to enable the ship to start and service helicopters. Gresham's TRUs are in
service with a number of Navies  including the Royal Navy and are  designated by
Westland Helicopters in support of Super Lynx.

     Inverters - 1kVA to 3.6 kVA  typically  convert DC to 440V 3phase 60 Hz for
communications and emergency services.

                                       5


     Circuit  breaker  monitoring  and controls - modular system of controls for
main circuit breakers based upon digital  circuitry.  Modules  available include
over  current,  short  circuit,  low voltage,  over and under  frequency  and an
indicator module. Many are used in submarine service.

     Intelligent switchmode DC/DC power supplies in support of inboard submarine
sonar.

     Filter boxes for secure communications.

     Navigation  and  signal  panels - for the  control  and  dimming  of ship's
     external navigation lights.

     Gresham also manufactures a range of commercial inverters of its own design
for telecoms  applications.  Rated at 250VA, 500VA and 1kVA these convert either
24V or 48V DC to AC.

     In addition to Digital Power and Telkoor  products,  Gresham  distributes a
wide range of commercial  uninterruptible  power  supplies.  Power ratings range
from 500VA to 6kVA in a modular  configurable  range.  The Company also provides
turnkey high power solutions for major business users. Typically configured with
generators for the support of substantial  institutional  systems, power ratings
can extend to 300kVA

Manufacturing Strategy

     Consistent with our product flexibility strategy, we aim to maintain a high
degree  of  flexibility  in  our  manufacturing  strategy  through  the  use  of
strategically focused contract manufactures. It is our belief that strategically
focused  contract  manufacturers  will meet our near  term  cost,  delivery  and
quality goals while  providing  synergistic  concepts.  In addition,  we believe
these  relationships  will  eventually  give us access to new  markets and cross
licensing  arrangements  that may be beneficial.  The competitive  nature of the
power supply  industry has also placed  continual  downward  pressure on selling
prices.  In order  to  achieve  our low  cost  manufacturing  goals  with  labor
intensive  product,  we also plan on  continually  increasing  our  supply  base
through  the use of  contract  manufacturers  in the Far East.  At  present  our
principle  source  in  the  Far  East  is  Winco  Power.  Presently,  we  are in
negotiation with a second contract manufacturer in China. We also subcontract to
a contract  manufacturer located in Guadalajara,  Mexico on a project to project
basis. Subsequent to the balance sheet date, we have ended our relationship with
the Mexican contract manufacturer and we expect all projects to cease during the
second quarter of 2005.

     We have contract manufacturing relationships with Winco Power Technology to
manufacture  our  products at  facilities  located in China on a turnkey  basis.
Purchases  from Winco are made pursuant to purchase  orders.  For the year ended
December 31, 2004, Digital Power purchased approximately 24% of its power supply
requirements  through  Winco  Power  Technology.  Our  products  are meeting the
certification standards according to independent safety agency requirements.  We
are in negotiation with a second contract manufacturer in China.

Digital Power Limited Manufacturing

     Digital Power Limited operates from a 25,000 sq. ft leased facility located
in  Salisbury  U.K. The  equipment  designed  and  manufactured  in Salisbury is
different from the power supplies  produced in Mexico and China.  Full assembly,
test and quality assurance takes 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.

Sales, Marketing and Customers

     Digital  Power  markets  its  products  through  a network  of  independent
manufacturer's representatives.  Each representative organization is responsible

                                       6


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.

     In certain  territories,  we have entered into agreements with distributors
who buy and resell our  products.  For the fiscal years ended  December 31, 2004
and  2003,   domestic   distributor  sales  accounted  for  20.43%  and  38.60%,
respectively,  of our  total  sales.  Over  this same  period,  one  distributor
accounted for 16.85%, and 17.90%, respectively,  of total sales. In general, the
agreements with 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 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 distributor. Generally, the Company
does not grant a right of return. Revenues subject to certain stock rotation are
deferred  until the  products are sold to the end customer or until the rotation
rights expire.  Certain  distributors are allowed,  in the sixth month after the
initial  stock  purchase,  to  rotate  stock  that has not been  sold for  other
products.  This may be repeated each sixth month thereafter for 18 months, at no
more than 25% of the distributor's  purchase during the previous six months. For
the past three  years,  stock  rotations  have not exceeded one percent of total
sales.

     Our promotional  efforts to date have included  product data sheets,  trade
shows and  Internet Web sites.  Our future  promotional  activities  will likely
include space advertising in industry-specific  publications,  application notes
and enhancements to our existing Web sites.

     Our products are warranted to be free of defects for  approximately  twelve
months from date of  shipment.  As of December  31, 2004 and 2003,  our warranty
reserve was $116,000 and $111,000, respectively.

Competition

     The merchant power supply  manufacturing  industry is highly fragmented and
characterized  by intense  competition.  Our  competition  includes  hundreds of
companies located  throughout the world, some of whom have advantages over us in
terms  of  labor  and  component  costs,  and  some  of who may  offer  products
comparable in quality to ours.  Many of our  competitors,  including  Power One,
Artesyn  Technologies,  Inc., ASTEC America,  Lambda  Electronics,  and Meanwell
Power Supplies 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   reliable   manufacturing,   offering  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
requirements.  However,  there  can be no  assurance  that we will  continue  to
compete successfully in the power supply market.

Engineering and Product Development

     Our  engineering  and product  development  efforts are primarily  directed
toward  modification  of our  standard  power supply 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.

     Historically, the Company has utilized consultants and contract engineering
for the  majority of its new product  developments,  supported  by the  internal
engineering staff for product engineering.  The Company intends to continue this

                                       7


strategy for engineering and development.  Further, as a result of the strategic
relationship with Telkoor,  the Company utilizes  Telkoor's  engineering team in
Israel to assist it in new  product  development.  If the Company  identifies  a
potential new product for development,  it will cooperate with Telkoor to design
and develop the product.

Employees

     As of December 31, 2004,  we had 37 employees  located in the United States
and the United Kingdom.

Foreign Currency Fluctuations

     Gresham Power  conducts its financial  operation  using the United  Kingdom
pound sterling.  Therefore,  we are subject to monetary fluctuations between the
U.S. dollar and United Kingdom pound sterling.  For the years ended December 31,
2004 and 2003 we recorded  foreign currency  translation  adjustments of $81,000
and $146,000 respectively.

Raw Materials

     The raw  materials  for power  supplies  principally  consist of electronic
components.  These raw materials are available  from a variety of sources and we
are not dependent on any one supplier. We generally purchase components based on
orders received or forecast to minimize our risk of unusable  inventory.  To the
extent  necessary we may order  materials prior to orders to obtain shorter lead
times and achieve quantity discounts following a risk assessment.

     We expect our  purchase  of raw  material to decrease as we move to turnkey
contract manufacturers in the Far East.

Intellectual Property

     We  rely  upon  a  combination  of  trade  secrets,   industry   expertise,
confidential  procedures and contractual  provisions to protect our intellectual
property.  We believe  that because our  products  are  continually  updated and
revised, obtaining patents would be costly and not beneficial.

     On  July  8,  2004,  our  trademark,  "DP  Digital  Power  -  Powering  our
technologies,"  was  registered  with the United  States  Patent  and  Trademark
Office.

ITEM 2.  DESCRIPTION OF PROPERTY.

     Our headquarters  are located in approximately  9,500 square feet of leased
office  engineering and development space in Fremont,  California.  For the year
ended  December 31, 2004,  we paid $8,550 per month for rent. On October 1, 2005
our rent will increase to $9,025 per month till September 30, 2006. From October
1, 2006 to September 30, 2007,  our rent will be $9,500 per month.  During 2002,
we issued to the landlord  warrants to purchase 10,000 shares of Common Stock at
an exercise price of $1.00 per shares expiring in September 2013.

     DPL leases  approximately 25,000 square feet for its location in Salisbury,
England. DPL pays rent of approximately $15,000 per month, and the lease expires
on September 26, 2008. We believe that our existing  facilities are adequate for
the foreseeable future and have no plans to expand them.

ITEM 3.  LEGAL PROCEEDINGS.

     On April 2,  2003,  a claim was  filed  against  the  Company  by  Tek-Tron
Enterprises Inc. ("Tek-Tron") in state court of Pennsylvania,  specifically, the

                                       8


Court of Common Pleas of Bucks County,  at Case No.  0302116-24-1.  Tek-Tron was
seeking damages of approximately  $300,000 for breach of contract and conversion
of parts and  infrastructure  owned by Tek-Tron  located in the Company's former
subsidiary,  Poder Digital S.A's, Mexico manufacturing plant. In April 2004, the
Company  signed a  settlement  agreement  with  Tek-Tron  according to which the
Company  agreed to pay  $90,000  in  installments  and return  certain  disputed
inventory for a full release. As of December 31, 2004, the Company paid the full
$90,000. The settlement agreement allows Tek-Tron to seek arbitration limited to
the sum of $50,000 in case the  parties do not agree on a  resolution  regarding
the returned  inventory.  Tek-Tron has notified the Company it believes that the
disputed inventory contains missing labeling and inspection reports. The Company
continues to work toward  reaching a resolution  over the returned  property for
which the  Company'  has a maximum  liability  of $50,000  under the  settlement
agreement.  The Company's  management and its  litigation  counsel are unable to
assess the outcome of such arbitration proceeding.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         None.

                                     PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER  MATTERS.

(a)      Comparative Market Prices

     Our  common  share 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 share for the prior two
fiscal years.


         Quarter Ended             High                   Low
         -------------             ----                   ---
          12/31/2004               $1.25                 $1.23
           9/30/2004                0.82                  0.76
           6/30/2004                1.35                  1.20
           3/31/2004                1.15                  1.10

          12/31/2003               $0.85                 $0.84
           9/30/2003                0.78                  0.75
           6/30/2003                0.78                  0.78
           3/31/2003                0.57                  0.55
 
(b)      Holders

     As of March 15,  2005,  there were  6,161,859  shares of our common  shares
outstanding,  held by approximately 96 registered holders, not including holders
whose shares of common stock are held in street name.

(c)      Dividends

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

(d)      Recent Sales of Unregistered Securities

     In January 2005, the Company entered into a convertible note agreement with
Telkoor, according to which Telkoor loaned a $ 250,000 interest free convertible


                                       9


note to be paid on the  tenth  business  day  after the  Company  announced  its
financial  results for 2005.  The note may be  converted  into Common stock at a
rate of $ 1.06 per share.  Automatic conversion shall occur if the Company meets
its set budget for 2005.

     The sale and  issuance of the  convertible  note was made by us in reliance
upon the exemptions  from  registration  provided under Section 4(2) and 4(6) of
the  Securities  Act  of  1933,  as  amended,  and  Rule  506 of  Regulation  D,
promulgated by the SEC under federal  securities laws and comparable  exemptions
for sales to "accredited"  investors under state securities laws. The offers and
sales were made to  accredited  investors  as defined in Rule  501(a)  under the
Securities Act, no general  solicitation  was made by us or any person acting on
our behalf; the securities sold were subject to transfer  restrictions,  and the
certificates for those shares contained an appropriate  legend stating that they
had not been registered  under the Securities Act and may not be offered or sold
absent registration or pursuant to an exemption there from.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

General

     We are engaged in the  business of  designing,  developing,  manufacturing,
marketing   and   selling   switching   power   supplies   to  the   industrial,
telecommunication, data communication, medical and military industries. Revenues
are generated from sales to distributors,  OEMs in North America, Europe and the
United Kingdom.

     During the year ended  December  31,  2004,  the  Company's  products  were
received well in the market place. We have continued our promotional  efforts to
increase  sales to existing and new  customers and continue our strategy to move
the  manufacture of our products to the Far East.  Until revenues  increase to a
sufficient amount to offset our expenses, we anticipate that we will continue to
experience net losses. We believe that our cash will be sufficient to fund those
losses for at least 12 months.

     During  2004,  the  Company  issued  511,261  Common  shares to  Telkoor in
consideration of $ 493,000 net of issuance  expenses at the price of the average
closing price of the Company's  share of common stock during the twenty  trading
days preceding the closing date.

     In June 2004,  the Company  issued 204,918 Common shares to a new investor,
in  consideration  of $ 250,000 at the price of the average closing price of the
Company's  share of common stock during the twenty  trading days  preceding  the
closing date.

Results of Operations

     The table  below sets forth  certain  statements  of  operations  data as a
percentage of revenues for the years ended December 31, 2004 and 2003:

                                                     Years Ended December 31,
                                                     ------------------------
                                                     2004                2003
                                                     ----                ----
         
         Revenues                                   100.00%             100.00%
         
         Cost of Revenues                            76.23               72.30

         Write-off of excess inventory                2.50                0.63
                                                    ------              ------
                                                             

         Gross profit                                21.27               27.07

         Engineering and product development          7.16                7.57

         Sales and marketing                         15.15               14.93

         General and administrative                  13.24               19.03
                                                    ------              ------
 
                                       10

   
         Total operating expenses                    35.55               41.53
                                                    ------              ------

         Operating loss                             (14.28)             (14.46)



         Financial income and other expense           0.51                0.34
                                                    ------              ------
                                                                            
         Loss before tax benefit                    (13.77)             (14.12)

         Tax benefit                                  0.28                1.05
                                                    ------              ------

         Net loss                                   (13.49)%            (13.07)%
                                                    ======              ======

     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.  We  prepared  the  financial
statements in accordance with generally  accepted  accounting  principles  which
require  management to make  estimates and  assumptions  that affect the amounts
reported in the financial  statements  and  accompanying  notes.  Actual results
could differ from those estimates.

Year Ended December 31, 2004 compared to Year Ended December 31, 2003

Revenues

     For the year ended  December  31,  2004,  revenues  increased  by 18.24% to
$8,713,000 from $7,369,000 for the year ended December 31, 2003. The increase in
revenue is mainly due to our newer  products  developed  through  Telkoor  being
received well in the market place.

     Revenues from the domestic  operation of DPC increased 12.79% to $3,854,000
for the year  ended  December  31,  2004,  from  $3,417,000  for the year  ended
December  31, 2003.  Revenues  from the  Company's  European  operations  of DPL
increased  22.95% to  $4,859,000  for the year ended  December  31,  2004,  from
$3,952,000  for the year ended  December 31, 2003.  The increase in revenues for
the year ended December 31, 2004 from December 2003 is due to our products being
received well in the market place.

Gross Margins

     Gross margins were 21.27% for the year ended December 31, 2004, compared to
27.07% for the year ended  December 31, 2003.  The decrease in our gross margins
can be  primarily  attributed  to the  shifting  in  product  mix and  one  time
inventory  write-offs in the total amount of $218,000 related mainly to obsolete
raw material and slow moving inventory in DPL.

Engineering and Product Development

     Engineering and product development expenses were 7.16% of revenues for the
year ended December 31, 2004,  compared to 7.57% for the year ended December 31,
2003. Actual dollar  expenditures  increased by $66,000 from 2003 to 2004 partly
due to the utilization of subcontractors.

Selling and Marketing

     Selling and  marketing  expenses were 15.15% of revenues for the year ended
December  31,  2004,  compared to 14.93% for the year ended  December  31, 2003.

                                       11


Actual dollar expenditures increased by $220,000 from 2003 to 2004. The increase
in sales and marketing was primarily due to the hiring of a sales person, travel
and advertising expenses as part of our efforts to increase sales.

General and Administrative

     General and  administrative  expenses  were 13.24% of revenues for the year
ended  December  31,  2004,  compared to 19.03% for the year ended  December 31,
2003. The decrease of $248,000 in general and administrative  expenses from 2003
to  2004  is  mainly  due  to  reductions  in  the  personnel   hours  spent  on
administrative  duties. In 2003,  general and  administrative  expenses included
accrued litigation expenses of $102,000.

Financial Income and Other Expenses

     Financial income,  net of interest expense,  was $45,000 for the year ended
December 31, 2004  compared to an income of $25,000 for the year ended  December
31,  2003.  The increase in the  financial  income from 2003 to 2004 is from the
Company's United Kingdom's operations of DPL

Loss before Tax benefit

     For the year ended  December 31, 2004,  we had a loss before tax benefit of
$1,200,000  compared to a loss of  $1,040,000  for the year ended  December  31,
2003.  The loss increase is mainly due to one time  inventory  write-offs in the
total  amount of  $218,000  related to  obsolete  raw  material  and slow moving
inventory in DPL.

Tax Benefit

     For the year ended December 31, 2004, the Company recorded a tax benefit of
$25,000  compared to a tax benefit of $77,000  for the year ended  December  31,
2003. The tax benefit for the year 2004 and 2003 are from the UK operations.

     As of  December  31,  2004,  the Company had  approximately  $4,780,000  in
federal net operating loss  carryforward  for income tax purposes,  which can be
carried  forward and offset  against  taxable  income for 20 years and expire in
2022 - 2024.

Net Loss and Net Income

     Net loss for the year ended December 31, 2004, was $1,175,000 compared to a
net loss of $963,000 for the year ended  December 31, 2003.  The net loss can be
attributed  mainly due to the decrease in gross  margins and one time  inventory
write-offs  in the amount of $218,000.  We plan on  continually  increasing  our
supply base through the use of contract  manufacturers  in the Far East in order
to reduce our cost.

Critical Accounting Policies

     The  preparation  of financial  statements  in conformity  with  accounting
principles  generally  accepted in the United States require  management to make
estimates and assumptions  that affect the reported assets,  liabilities,  sales
and  expenses in the  accompanying  financial  statements.  Critical  accounting
policies are those that require the most subjective and complex judgments, often
employing the use of estimates  about the effect of matters that are  inherently
uncertain.  The following are considered our most critical  accounting  policies
that,  under different  conditions or using  different  assumption or estimates,
could show materially  different results on our financial  condition and results
of operations.

Revenue Recognition

     The Company's revenue  recognition  policy for product revenue is such that

                                       12


revenue is  recognized  when the risks and rewards of ownership  pass,  which is
primarily upon delivery of goods to customers  (see Note 2h to the  Consolidated
Financial Statements).

Inventory Obsolescence Accruals

     The  Company  writes  down its  inventory  for  estimated  obsolescence  or
unmarketable  inventory  to  the  estimated  net  realizable  value  based  upon
assumptions  about  future  demand  and  market  conditions.  If  actual  market
conditions  are less favorable  than those  projected by management,  additional
inventory write-downs may be required.

Allowance for Doubtful Accounts

     Our accounts  receivable  are derived from  revenue  earned from  customers
located in the United States and the United  Kingdom.  We perform ongoing credit
evaluations  of our  customers'  financial  condition and  currently  require no
collateral from our customers.  An allowance for doubtful accounts for estimated
losses is  maintained  in  anticipation  of the  inability or  unwillingness  of
customers  to make  required  payments.  When we become  aware  that a  specific
customer  is unable to meet its  financial  obligations,  such as the  result of
bankruptcy or  deterioration  in the customer's  operating  results or financial
position,  we record a specific allowance to reflect the level of credit risk in
the  customer's  outstanding  receivable  balance.  We are not  able to  predict
changes  in the  financial  condition  of  customers,  and if the  condition  or
circumstances of our customers deteriorates,  estimates of the recoverability of
trade receivables could be materially  affected and we may be required to record
additional  allowances.  Alternatively,  if our estimates  are  determined to be
greater  than the actual  amounts  necessary,  we may  reverse a portion of such
allowance in future periods based on actual collection experience.

Other Accrued Liabilities

     The Company also maintains  other accrued  liabilities.  These accruals are
based on a variety of factors  including past  experience and various  actuarial
assumptions and, in many cases,  require estimates of events not yet reported to
the  Company.  If future  experience  differs  from these  estimates,  operating
results in future periods would be impacted.

Liquidity and Capital Resources

     On December 31, 2004, we had cash, cash  equivalents and restricted cash of
$1,554,000  and working  capital of  $2,437,000.  This  compares  to cash,  cash
equivalents  and restricted cash of $1,346,000 and working capital of $2,686,000
at December 31, 2003.

     Net cash used in  operating  activities  was  $541,000  for the year  ended
December 31, 2004, compared to cash used in operating activities of $197,000 for
the year ended December 31, 2003.

     Net cash  provided by investing  activities  was $38,000 for the year ended
December 31, 2004, compared to cash provided in investing activities of $262,000
for the year ended December 31, 2003.

     Net cash provided by financing  activities  was $765,000 for the year ended
December 31, 2004,  compared to net cash  provided by  financing  activities  of
$331,000 for the year ended December 31, 2003.

     In January 2005, the Company entered into a convertible note agreement with
Telkoor,  according to which Telkoor loaned a $250,000 interest free convertible
note to be paid on the  tenth  business  day  after the  Company  announced  its
financial  results for 2005.  The note may be  converted  into Common stock at a
rate of $1.06 per share.  Automatic  conversion shall occur if the Company meets
its set budget for 2005.

     Since May 2003,  the Company has a line of credit from Silicon  Valley Bank

                                       13


("SVB"). The Company can borrow up to $ 1,200,000 at SVB's prime rate plus 1.75%
(totaling 5.25% at December 31, 2004).  In order to use the line of credit,  the
Company is required to maintain  certain ratios and be in compliance  with other
covenants. Interest only is payable on a monthly basis. The maturity date of the
line of credit is August 30, 2005. As of December 31, 2004,  the Company had not
yet utilized its line of credit.

     We do not believe that our sales are seasonal.  Further,  we do not believe
that inflation at the current and projected  rates will have a material  adverse
impact on our operations. The Company believes it has adequate resources at this
time to continue its  promotional  efforts to increase  sales in the  electronic
industry market.  However, if the Company does not meet those goals, it may have
to raise money through debts or equity, which may dilute the shareholder equity.

Management

     There is currently a dispute between certain  shareholders  and managers of
Telkoor,  which is subject to  litigation  in Israel.  Two of the members of our
Board of Directors  and the two members that  comprise the Board of Directors of
Digital Power Limited are involved in this dispute.  Although,  the Company does
not believe the dispute has seriously effected the day-to-day  operations of the
Company, it may however have an adverse impact on certain decision making in the
Company.

                                  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  experienced  an operating  loss during the year ended  December 31, 2004 and
anticipate that losses will continue in the near future.

     For the year ended  December  31, 2004,  we incurred an  operating  loss of
$1,245,000.  Although we have actively taken steps to reduce our costs,  we will
incur losses until we increase revenues through the sale of current products and
decrease  manufacturing costs through a greater utilization of Far East contract
manufacturers.

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 are dependant on Telecommunication and other electronic equipment industries.

     Substantially  all of our existing  customers are in the  telecommunication
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 product prices.  OEMs, in turn,  make similar demands on their  suppliers,
such  as  us,  for  increased   product   performance  and  lower  prices.   The
telecommunication industry is inherently volatile. Recently, certain segments of
the  telecommunication  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.

                                       14


We are dependent on the performance of our subcontract manufacturers.

     Since we do not own significant  manufacturing  facilities, we must rely on
our  subcontractors'  abilities to purchase  components,  staff their operation,
maintain high volume and high quality processes and remain financially solvent.

Conditions  in Israel may limit our ability to receive and sell  products.  This
could decrease our revenues.

     Telkoor's  principal  offices,  research and development and  manufacturing
facilities are located in Israel. Political, economic and military conditions in
Israel directly affect their operations.  We could be adversely  affected by any
major  hostilities  involving  Israel,  the interruption or curtailment of trade
between Israel and its trading partners, a significant increase in inflation, or
a  significant  downturn in the  economic  or  financial  conditions  of Israel.
Restrictive laws or policies directed towards Israel or Israeli businesses could
adversely affect us.

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  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 protected by patents.

     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.
Further,  the exercise of outstanding  options and warrants may adversely affect
our stock price and your  percentage of ownership.  As of December 31, 2004, the
Company has employees options to purchase 1,290,425 shares of common stock, with
a weighted  average  exercise price of $1.28  exercisable at prices ranging from
$0.48 to $2.375 per share and  consultants  and  service  providers  options and
warrants to purchase  260,000 shares of common shares,  with a weighted  average
exercise  price of $1.81  exercisable at prices ranging from $0.55 to $3.00 were
outstanding.  In January  2005,  the Company  entered  into a  convertible  note
agreement with Telkoor,  according to which Telkoor  loaned a $250,000  interest
free  convertible  note to be paid on the tenth  business  day after the Company
announced its financial  results for 2005. The note may be converted into Common
stock at a rate of $ 1.06 per share.  Automatic  conversion  shall  occur if the
Company  meets its set  budget  for 2005.  The  exercise  of these  options  and
warrants  may have an adverse  effect on the price of our common  share and will
dilute existing shareholder percentage ownership in the Company.

                                       15


Substantial Ownership by Telkoor

     As of December 31, 2004,  Telkoor owns approximately 43% of the outstanding
shares of Common Stock of the Company. In January 2005, the Company entered into
a convertible  note agreement with Telkoor,  according to which Telkoor loaned a
$250,000  interest free  convertible  note to be paid on the tenth  business day
after the Company  announced  its  financial  results for 2005.  The note may be
converted into Common stock at a rate of $1.06 per share.  Automatic  conversion
shall  occur if the  Company  meets its set budget for 2005.  Telkoor  ownership
makes it difficult for other shareholders to propose changes or change the Board
of Directors.  Currently,  certain shareholders and managers of Telkoor are in a
dispute. This dispute may divert limited resources and disrupt our business. See
"management" section above.

We are  dependent on Telkoor's  new design and transfer of  production  to third
party manufacturers

     We are  dependent  on  Telkoor's  intellectual  property and its ability to
provide  prototypes,  pilot  production  and transfer  production to third party
manufacturers  in  the  Far  East  for  cost  reductions.  Due to  concern  over
engineering  resource  limitations and  prioritization  of those  resources,  we
cannot be assured  that Telkoor will be able to meet our  customer's  needs.  We
also depend on  Telkoor's  ability to transfer  manufacturing  satisfactory  and
timely to third party  manufacturer.  Failure to obtain new products or delay in
transferring  to third  party low cost  subcontract  manufacturers  will have an
adverse  effect on our  ability to  successfully  provide  our  products  and be
competitive or profitable in our market place.

Legislative  actions,   higher  insurance  cost  and  potential  new  accounting
pronouncements  are likely to cause our general and  administrative  expenses to
increase and impact our future financial position and results of operations.

     We are working  diligently  toward  evaluating and documenting our internal
control  systems in order to allow  management to report on, and our independent
auditors  to attest  to, our  internal  control  over  financial  reporting,  as
required  by  Section  404 of the  Sarbanes-Oxley  Act of 2002.  Compliance  may
require us to retain  additional  personnel  and/or  additional  outside  legal,
accounting and advisory services, which will increase general and administrative
expenses.   There  can  be  no  assurances  that  the  evaluation   required  by
Sarbanes-Oxley  Section 404 will not result in the identification of significant
control  deficiencies  or that  our  auditors  will be  able  to  attest  to the
effectiveness of our internal control over financial reporting.

     Proposed changes in the accounting rules,  including  legislative and other
proposals to account for employee stock options as a compensation  expense among
others,  could  materially  increase the expenses that we report under generally
accepted accounting principles and adversely affect our operating results.

Intellectual Property

     While Digital owns the intellectual  property rights on its legacy products
(the US, UP and UPF Series),  Telkoor  designed and developed the newer products
(the CPCI,  Strongbox  and eF Series) at its expense  and owns the  intellectual
property rights. Further, all of these new products sold by Digital to date were
manufactured  by Telkoor in Israel  and  shipped to Digital  Power at a transfer
price which  allowed for some gross margins to be earned by Telkoor This exposes
Digital Power to potentially lower gross margins on these products.  Digital and
Telkoor plan to enter into an agreement to manufacture these products in a lower
cost environment to allow for improved gross margins. However, no assurances can
be given  that such an  agreement  will be  formalized,  which  could  result in
continued lower margins.

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-26.

                                       16




                            DIGITAL POWER CORPORATION


                        CONSOLIDATED FINANCIAL STATEMENTS


                             AS OF DECEMBER 31, 2004



                                 IN U.S. DOLLARS




                                      INDEX


                                                                       Page
                                                                    ------------

Report of Independent Registered Public Accounting Firm                 F-1

Consolidated Balance Sheet                                              F-2

Consolidated Statements of Operations                                   F-3

Statements of Changes in Shareholders' Equity                           F-4

Consolidated Statements of Cash Flows                                   F-5

Notes to Consolidated Financial Statements                             F-6-22




                                 - - - - - - - -







[GRAPHIC OMITTED]







             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

                             To the Shareholders of

                            DIGITAL POWER CORPORATION



     We have  audited the  accompanying  consolidated  balance  sheet of Digital
Power  Corporation  ("the  Company") and its subsidiary as of December 31, 2004,
and the related consolidated statements of operations,  changes in shareholders'
equity and cash flows for each of the two years in the period ended December 31,
2004.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.


     We  conducted  our audit in  accordance  with the  standards  of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements are free of material  misstatement.  We are not engaged to
perform an audit of the Company's internal control over finacial reporting.  Our
audit included  consideration of internal control over financial  reporting as a
basis for designing audit procedures that are appropriate in the  circumstances,
but not for the purposes of  expressing an opinion on the  effectiveness  of the
Company's internal control over financial reporting.  Accordingly, we express no
such  opinion.  An audit also  includes  examining,  on a test  basis,  evidence
supporting the amounts and disclosures in the financial statements assessing the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audit provides a reasonable basis for our opinion.


     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
the Company and its  subsidiary  as of December 31, 2004,  and the  consolidated
results of their operations and cash flows for the two years in the period ended
December  31,  2004,  in  conformity  with U.S.  generally  accepted  accounting
principles.




                                                /s/ KOST FORER GABBAY & KASIERER
 Tel-Aviv, Israel                               KOST FORER GABBAY & KASIERER
 February 10, 2005                              A Member of Ernst & Young Global



                                      F-1



                            DIGITAL POWER CORPORATION
                            -------------------------


                                                                                                             

CONSOLIDATED BALANCE SHEET
-------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands (except share data)

                                                                                                            December 31,
                                                                                                                2004
                                                                                                         ------------------
     ASSETS

                                 CURRENT ASSETS:
 Cash and cash equivalents                                                                                $        1,323
 Restricted cash                                                                                                     231
 Trade receivables, net of allowance for doubtful accounts of $118                                                 1,690
 Prepaid expenses and other receivables                                                                              169
 Inventories (Note 3)                                                                                              1,482
                                                                                                         ------------------

 Total current assets                                                                                              4,895
 -----
                                                                                                         ------------------

 LONG-TERM LEASE DEPOSITS                                                                                             18
                                                                                                         ------------------

 PROPERTY AND EQUIPMENT, NET (Note 4)                                                                                250
                                                                                                         ------------------

 Total assets                                                                                             $        5,163
 -----
                                                                                                         ==================

     LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES:
   Accounts payable                                                                                        $        984
   Related parties - trade payables account (Note 10)                                                               773
   Other current liabilities (Note 6)                                                                               701
                                                                                                         ------------------

 Total current liabilities                                                                                        2,458
 -----
                                                                                                         ------------------

 COMMITMENTS AND CONTINGENT LIABILITIES (Note 7)

 SHAREHOLDERS' EQUITY (Note 8):
   Series A redeemable, convertible Preferred shares, no par value: 500,000 shares
    authorized, 0 shares issued and outstanding as of December 31, 2004                                               -
   Preferred shares, no par value: 1,500,000 shares authorized, 0 shares issued
    and outstanding as of December 31, 2004                                                                           -
  Common shares, no par value: 10,000,000 shares authorized; 6,161,859 shares
     issued and outstanding as of December 31, 2004                                                              11,036
   Additional paid-in capital                                                                                     2,227
   Deferred stock compensation                                                                                      (13)
   Accumulated deficit                                                                                          (10,620)
   Accumulated other comprehensive income                                                                            75
                                                                                                         ------------------

 Total shareholders' equity                                                                                       2,705
 -----
                                                                                                         ------------------

 Total liabilities and shareholders' equity                                                                     $ 5,163
 -----
                                                                                                         ==================


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


                                      F-2





                                                                                                                 
CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands (except share and per share data)


                                                                                                Year ended December 31,
                                                                                            --------------------------------
                                                                                                 2004              2003
                                                                                            ---------------   --------------

 Revenues (Note 11)                                                                           $     8,713       $     7,369
 Cost of revenues (Note 10)                                                                         6,642             5,328
 Write-off of excess inventory                                                                        218                46
                                                                                            ---------------   --------------

 Gross profit                                                                                       1,853             1,995
                                                                                            ---------------   --------------
 
          Operating expenses:
   Engineering and product development                                                                624               558
   Selling and marketing                                                                            1,320             1,100
   General and administrative                                                                       1,154             1,402
                                                                                            ---------------   --------------

 Total operating expenses                                                                           3,098             3,060
 -----
                                                                                            ---------------   --------------

 Operating loss                                                                                    (1,245)           (1,065)

 Financial income, net                                                                                 45                25
                                                                                            ---------------   --------------

 Loss before tax benefit                                                                           (1,200)           (1,040)
 Tax benefit (Note 9)                                                                                  25                77
                                                                                             ---------------   --------------

 Net loss                                                                                     $    (1,175)      $      (963)
                                                                                            ===============   ==============

 Basic and diluted net loss per share                                                         $     (0.20)     $      (0.19)
                                                                                            ===============   ==============

 Weighted average number of shares used in computing basic and diluted
   net loss per share                                                                           5,915,403         5,185,680
                                                                                            ===============   ==============




The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

                                      F-3



                            DIGITAL POWER CORPORATION


                                                                                        

STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
-------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands (except share data)


                                                                                                        
                                                                                                               
                                                                                               Other                 
                                      Common shares    Add'l      Deferred                  accumulated      Total        Total
                                    -----------------  paid-in     stock      Accumulated  comprehensive comprehensive shareholders'
                                     Number   Amount   capital  compensation    deficit    income (loss)     loss        equity
                                    --------- -------  -------- ------------  -----------  ------------- ------------- -------------

 Balance as of January 1, 2003      4,510,680 $11,036  $    837 $       -     $   (8,482)  $     (152)                 $    3,239

   Issuance of Common shares, net     900,000       -       600         -              -            -                         600
   Comprehensive loss:
     Net loss                               -       -         -         -           (963)           -    $     (963)         (963)
     Foreign currency translation           -       -         -         -              -          146           146           146
      adjustments                                                                                        -------------
   Total comprehensive loss                 -       -         -         -              -            -    $     (817)            -
                                    --------- -------  -------- ------------  -----------  ------------- ============= -------------

 Balance as of December 31, 2003    5,410,680  11,036     1,437         -         (9,445)          (6)                      3,022

   Issuance of Common shares, net     716,179       -       743         -              -            -                         743
   Deferred stock compensation 
     related to options granted 
     to an employee                         -       -        25       (25)             -            -                           -
   Amortization of deferred stock 
     compensation related to options
     granted to an employee                 -       -         -        12              -            -                          12
   Exercise of options granted to 
     employees                         35,000       -        22         -              -            -                          22
   Comprehensive loss:
     Net loss                               -       -         -         -         (1,175)           -    $   (1,175)       (1,175)
     Foreign currency translation 
      adjustments                           -       -         -         -              -           81            81            81
                                                                                                         -------------
   Total comprehensive loss                                                                              $   (1,094)
                                    --------- -------  -------- ------------  ------------  ------------ ============= -------------

 Balance as of December 31, 2004    6,161,859 $11,036  $  2,227 $     (13)    $  (10,620)   $      75                  $    2,705
                                    ========= =======  ======== ============  ============  ============               =============



The accompanying notes are an integral part of the consolidated financial
statements.

                                      F-4



                            DIGITAL POWER CORPORATION


                                                                                                             

CONSOLIDATED STATEMENTS OF CASH FLOWS
---------------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands

                                                                                                Year ended December 31,
                                                                                            -------------------------------
                                                                                                 2004             2003
                                                                                            ---------------  --------------
 Cash flows from operating activities:
   Net loss                                                                                  $     (1,175)    $       (963)
   Adjustments required to reconcile net loss to net cash used in
     operating activities:
     Depreciation                                                                                     104              131
     Amortization of deferred stock compensation related to options
       granted to an employee                                                                          12                -
     Decrease in deferred income taxes, net                                                             -              649
     Decrease (increase) in trade receivables                                                         (16)             437
     Decrease (increase) in prepaid expenses and other receivables                                    (29)               2
     Decrease (increase) in inventories                                                               259             (179)
     Increase (decrease) in accounts payables                                                         642             (316)
     Increase (decrease) in other current liabilities                                                (347)              44
     Other                                                                                              9               (2)
                                                                                            ---------------  --------------

 Net cash used in operating activities                                                               (541)            (197)
                                                                                            ---------------  --------------

 Cash flows from investing activities:
   Restricted cash                                                                                     65              304
   Purchase of property and equipment                                                                 (27)             (67)
   Repayment of long-term loan                                                                          -               25
                                                                                            ---------------  --------------

 Net cash provided by investing activities                                                             38              262
                                                                                            ---------------  --------------

 Cash flows from financing activities:
   Payments made on short-term bank credit                                                              -             (250)
   Principal payments of capital lease obligations                                                      -              (19)
   Proceeds from issuance of Common shares, net                                                       743              600
   Exercise of options granted to employees                                                            22                -
                                                                                            ---------------  --------------

 Net cash provided by financing activities                                                            765              331
                                                                                            ---------------  --------------

 Effect of exchange rate changes on cash and cash equivalents                                          11               38
                                                                                            ---------------  --------------

 Increase in cash and cash equivalents                                                                273              434
 Cash and cash equivalents at the beginning of the year                                             1,050              616
                                                                                            ---------------  --------------

 Cash and cash equivalents at the end of the year                                            $      1,323     $      1,050
                                                                                            ===============  ==============

 Supplemental disclosure of cash flows activities:
   Interest paid                                                                             $          -     $          9
                                                                                            ===============  ==============



The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

                                      F-5



                            DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 1:-      GENERAL

              a.    Digital  Power  Corporation  ("the  Company"  or "DPC")  was
                    incorporated in 1969,  under the General  Corporation Law of
                    the State of  California.  The  Company  has a  wholly-owned
                    subsidiary,  Digital Power Limited  ("DPL"),  located in the
                    United Kingdom. The Company and its subsidiary are currently
                    engaged in the  design,  manufacture  and sale of  switching
                    power   supplies  and   converters.   The  Company  has  two
                    reportable   geographic  segments  -  North  America  (sales
                    through DPC) and Europe (sales through DPL).

              b.    The Company depends on Telkoor Telecom Ltd.  ("Telkoor"),  a
                    major   shareholder  in  the  Company,   and  another  major
                    subcontractor   for  producing   its   products.   If  these
                    manufacturers  were to be unable or  unwilling  to  continue
                    manufacturing the Company's  products in required volumes on
                    a timely  basis,  any resulting  manufacturing  delays could
                    result in the loss of sales,  which could  adversely  affect
                    operating  results  and  cash  position.  The  Company  also
                    depends on  Telkoor's  intellectual  property and ability to
                    transfer production to third party manufacturers. Failure to
                    obtain new products or delay in  transferring to third party
                    low cost  subcontract  manufacturers  will  have an  adverse
                    effect on the ability of the Company to successfully provide
                    products.


NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES

     The consolidated financial statements have been prepared in accordance with
generally accepted accounting principles in the United States ("U.S. GAAP").

              a.    Use of estimates:

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

              b.    Financial statements in U.S. dollars:

                    The financial  statements of the foreign  subsidiary,  whose
                    functional  currency  has been  determined  to be its  local
                    currency,   have  been  translated  into  U.S.   dollars  in
                    accordance with Statement of Financial  Accounting  Standard
                    No. 52 "Foreign Currency  Translation"  ("SFAS No. 52"). All
                    balance  sheet  accounts  have  been  translated  using  the
                    exchange   rates  in  effect  at  the  balance  sheet  date.
                    Statement of operations  amounts have been translated  using
                    the  average  exchange  rate for the period.  The  resulting
                    translation  adjustments  are  reported  as a  component  of
                    accumulated   other    comprehensive    income   (loss)   in
                    shareholders' equity.

              c.    Principles of consolidation:

                    The consolidated  financial  statements include the accounts
                    of the Company and its wholly-owned subsidiary. Intercompany
                    transactions   and  balances  have  been   eliminated   upon
                    consolidation.

              d.    Cash equivalents:

                    Cash  equivalents are short-term  highly liquid  investments
                    that  are  readily   convertible   to  cash  with   original
                    maturities of three months or less.

                                      F-6

                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

              e.    Restricted cash:

                    Restricted  cash is  invested  in a deposit,  which  matures
                    within less than three months and is used to secure a letter
                    of credit issued by the Company's bank.

              f.    Inventories:

                    Inventories are stated at the lower of cost or market value.
                    Inventory  write-offs  are  provided to cover risks  arising
                    from slow-moving items or technological obsolescence.

                    Cost is determined as follows:
                    Raw  materials,  parts and  supplies - using the  "first-in,
                    first-out" method.

                    Work-in-progress  and  finished  products  - on the basis of
                    direct  manufacturing  costs with the  addition  of indirect
                    manufacturing costs.

                    The Company periodically  assesses its inventories valuation
                    in  accordance  with  dead and slow  moving  items,  revenue
                    forecasts and technological  obsolescence.  When inventories
                    on hand exceed the  foreseeable  demand or become  obsolete,
                    the  value  of  excess  inventory,  which at the time of the
                    review was not expected to be sold, is written off.

                    During  2004 and  2003,  the  Company  recorded  inventories
                    write-offs   in  a  total   amount   of  $  218  and  $  46,
                    respectively.

              g.    Property and equipment:

                    Property  and   equipment   are  stated  at  cost,   net  of
                    accumulated depreciation.  Depreciation is calculated by the
                    straight-line method over the estimated useful lives, at the
                    following annual rates: 
                                                                % 
                                                      --------------------------

                      Computers, software and 
                        related equipment                      20 - 33
                      Office furniture and equipment           10 - 20
                      Motor vehicles                           20 - 33
                      Leasehold improvements          Over the term of the lease

                    The long-lived  assets of the Company and its subsidiary are
                    reviewed for  impairment  in  accordance  with  Statement of
                    Financial  Accounting Standard No. 144,  "Accounting for the
                    Impairment  or Disposal  of  Long-Lived  Assets"  ("SFAS No.
                    144"), whenever events or changes in circumstances  indicate
                    that the carrying amount of an asset may not be recoverable.
                    Recoverability  of assets to be held and used is measured by
                    a  comparison  of the  carrying  amount  of an  asset to the
                    future  undiscounted  cash flows expected to be generated by
                    the assets.

                    During  2003  and  2004,  no  impairment  losses  have  been
                    identified.

                                      F-7

                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

              h.    Revenue recognition:

                    The Company and its subsidiary  generate their revenues from
                    the sale of their  products.  The Company and its subsidiary
                    sell their products through direct and indirect sales force.
                    The sales through an indirect sales force is also considered
                    as sales to end users.

                    Revenues  from products are  recognized  in accordance  with
                    Staff Accounting  Bulletin No. 104, "Revenue  Recognition in
                    Financial  Statements"  ("SAB No. 104"),  when the following
                    criteria  are met:  persuasive  evidence  of an  arrangement
                    exists,  delivery has  occurred,  the seller's  price to the
                    buyer is fixed or determinable, no further obligation exists
                    and collectibility is reasonably assured.

                    Generally,  the  Company  does not grant a right of  return.
                    Revenues  subject to certain  stock  rotation  are  deferred
                    until the products are sold to the end customer or until the
                    rotation rights expire. Certain distributors are allowed, in
                    the sixth month after the initial stock purchase,  to rotate
                    stock that has not been sold for other products. This may be
                    repeated each sixth month  thereafter  for 18 months,  at no
                    more  than  25% of the  distributor's  purchase  during  the
                    previous six months.

                    Service   revenues  are  deferred   and   recognized   on  a
                    straight-line basis over the term of the service agreement.

              i.    Engineering and product development:

                    Engineering and product development costs are charged to the
                    statement of operations as incurred.

              j.    Income taxes:

                    The Company and its  subsidiary  account for income taxes in
                    accordance with Statement of Financial  Accounting  Standard
                    No. 109,  "Accounting  for Income  Taxes"  ("SFAS No. 109").
                    This Statement  prescribes  the use of the liability  method
                    whereby  deferred tax assets and liability  account balances
                    are  determined  based  on  differences   between  financial
                    reporting  and tax bases of assets and  liabilities  and are
                    measured  using the  enacted tax rates and laws that will be
                    in effect when the differences are expected to reverse.  The
                    Company and its subsidiary provide a valuation allowance, if
                    necessary,  to reduce deferred tax assets to their estimated
                    realizable value.

                                      F-8

                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

              k.    Warranty costs:

                    The Company offers a 12 month warranty period for all of its
                    products.  The  Company  estimates  the  costs  that  may be
                    incurred  under its  warranty and records a liability in the
                    amount  of  such  costs  at  the  time  product  revenue  is
                    recognized.  Factors  that  affect  the  Company's  warranty
                    liability  include the number of units,  historical rates of
                    warranty claims and cost per claim. The Company periodically
                    assesses the adequacy of its recorded  warranty  liabilities
                    and adjusts the amounts as necessary.

                    Changes  in the  Company's  warranty  allowance  during  the
                    period are as follows:

                                                                   Year ended
                                                                  December 31,
                                                                      2004
                                                                 ---------------

                      Balance at the beginning of the year       $         111
                      Warranties issued during the year                    131
                      Settlements made during the year                     (85)
                      Changes in liability for pre-existing 
                        warranties during the year, 
                        including expirations                              (41)
                                                                 ---------------

                      Balance at the end of the year             $         116
                                                                 ===============

              l.    Accounting for stock-based compensation:

                    The  Company  has  elected to follow  Accounting  Principles
                    Board Statement No. 25, "Accounting for Stock Options Issued
                    to Employees" ("APB No. 25") and FASB Interpretation No. 44,
                    "Accounting   for  Certain   Transactions   Involving  Stock
                    Compensation"  ("FIN No. 44") in accounting for its employee
                    stock  option  plans.  Under APB No. 25,  when the  exercise
                    price of an employee  stock option is equivalent to or above
                    the  market  price  of the  underlying  stock on the date of
                    grant, no compensation expense is recognized.

                    The Company  adopted the disclosure  provisions of Financial
                    Accounting  Standards Board  Statement No. 148,  "Accounting
                    for  Stock-Based  Compensation - Transition and  Disclosure"
                    ("SFAS No. 148"),  which amended certain  provisions of SFAS
                    123 to  provide  alternative  methods of  transition  for an
                    entity  that  voluntarily  changes to the fair  value  based
                    method of accounting for stock-based employee  compensation,
                    effective as of the beginning of the prior fiscal year.  The
                    Company  continues to apply the provisions of APB No. 25, in
                    accounting for stock-based compensation.

                    Pro forma  information  regarding the Company's net loss and
                    net loss per share is  required by SFAS No. 123 and has been
                    determined  as if the Company had accounted for its employee
                    stock options under the fair value method prescribed by SFAS
                    No. 123.


                                      F-9

                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

                    The  fair  value  for  options  granted  in 2004 and 2003 is
                    amortized  over their  vesting  period and  estimated at the
                    date of grant using a  Black-Scholes  options  pricing model
                    with the following weighted average assumptions:


                                                                                                                 

                                                                                             2004                 2003
                                                                                      -------------------    --------------

                      Dividend yield                                                          0%                   0%
                      Expected volatility                                                 107% - 111%             72%
                      Risk-free interest                                                   3% - 3.5%               1%
                      Expected life of up to                                               5-7 years            4 years

                     Pro forma information under SFAS No. 123 is as follows:
                                                                                                Year ended December 31,
                                                                                            -------------- - ---------------
                                                                                                 2004             2003
                                                                                            --------------   ---------------

                      Net loss available to Ordinary shares - as reported                    $    (1,175)     $      (963)
                      Deduct - stock-based employee compensation - intrinsic value                    12                -
                      Add - stock-based employee compensation - fair value                          (184)              89
                                                                                            --------------   ---------------
                      Pro forma:
                        Net loss                                                             $    (1,347)     $    (1,052)
                                                                                            ==============   ===============
                        Net loss per share:
                          Basic and diluted net loss, as reported                            $     (0.20)     $     (0.19)
                                                                                            ==============   ===============

                          Pro forma basic and diluted net loss                               $     (0.23)     $     (0.20)
                                                                                            ==============   ===============


              m.    Fair value of financial instruments:

                    The  following  methods  and  assumptions  were  used by the
                    Company  in  estimating  its  fair  value   disclosures  for
                    financial instruments:

                    The   carrying   amounts  of  cash  and  cash   equivalents,
                    restricted  cash,  trade  receivables,  accounts payable and
                    other current  liabilities  approximate their fair value due
                    to the short-term maturity of such instruments.

              n.    Basic and diluted net loss per share:

                    Basic net loss per share is computed  based on the  weighted
                    average  number of Common  shares  outstanding  during  each
                    year.  Diluted net earnings  per share is computed  based on
                    the weighted  average  number of Common  shares  outstanding
                    during each year,  plus  dilutive  potential  Common  shares
                    considered  outstanding  during the year, in accordance with
                    Statement   of  Financial   Accounting   Standard  No.  128,
                    "Earnings per Share" ("SFAS No. 128").

                    The  total  number  of  shares  related  to the  outstanding
                    options  and  warrants  excluded  from the  calculations  of
                    diluted  net loss per share  because  these  securities  are
                    anti-dilutive  was  1,550,425,  and  1,232,460 for the years
                    ended December 31, 2004 and 2003, respectively.

                                      F-10


                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

              o.    Concentrations of credit risks:

                    Financial  instruments that potentially  subject the Company
                    and its subsidiary to  concentrations of credit risk consist
                    principally of cash and cash  equivalents,  restricted  cash
                    and trade receivables.

                    Cash and cash  equivalents  and restricted cash are invested
                    in banks in the U.S.  and in the U.K.  Such  deposits in the
                    United States may be in excess of insured limits and are not
                    insured in other jurisdictions. Management believes that the
                    financial  institutions  that  hold  the  Company's  and its
                    subsidiary's   investments   are   financially   sound  and,
                    accordingly,  minimal  credit risk  exists  with  respect to
                    these investments.

                    Trade  receivables  of the  Company and its  subsidiary  are
                    mainly derived from sales to customers  located primarily in
                    the U.S and in Europe.  The Company  performs ongoing credit
                    evaluations of its customers and to date has not experienced
                    any material losses.  An allowance for doubtful  accounts is
                    determined  with  respect to those  amounts that the Company
                    and  its  subsidiary  have  determined  to  be  doubtful  of
                    collection.

                    The Company  and its  subsidiary  have no  off-balance-sheet
                    concentration  of  credit  risk  such  as  foreign  exchange
                    contracts,   option   contracts  or  other  foreign  hedging
                    arrangements.

              p.    Impact of recently issued accounting standards:

                    In November  2004,  the FASB issued  Statement  of Financial
                    Accounting  Standard No. 151, "Inventory Costs, an Amendment
                    of ARB No. 43,  Chapter 4." ("SAFS No.  151").  SFAS No. 151
                    amends Accounting  Research Bulletin ("ARB") No. 43, Chapter
                    4,  to  clarify  that  abnormal  amounts  of  idle  facility
                    expense,   freight   handling  costs  and  wasted  materials
                    (spoilage) should be recognized as  current-period  charges.
                    In addition,  SFAS No. 151 requires that allocation of fixed
                    production  overheads to the costs of conversion be based on
                    normal capacity of the production  facilities.  SAFS No. 151
                    is effective  for  inventory  costs  incurred  during fiscal
                    years  beginning  after June 15, 2005.  The Company does not
                    expect  that  the  adoption  of SFAS  No.  151  will  have a
                    material  effect on its  financial  position  or  results of
                    operations.

                    In December 2004, the Financial  Accounting  Standards Board
                    (FASB) issued Statement of Financial Accounting Standard No.
                    123  (revised  2004)  ("SFAS  No.   123(R)"),   "Share-Based
                    Payment",  which is a  revision  of SFAS No.  123.  SFAS No.
                    123(R)  supersedes APB No. 25, and amends FASB Statement No.
                    95,  "Statement of Cash Flows".  Generally,  the approach in
                    SFAS No. 123(R) is similar to the approach described in SFAS
                    No. 123.  However,  SFAS No. 123(R) requires all share-based
                    payments to employees,  including  grants of employee  stock
                    options,  to be recognized in the income  statement based on
                    their  fair  values.  Pro forma  disclosure  is no longer an
                    alternative.

                                      F-11


                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

                    SFAS No.  123(R) must be adopted no later than the beginning
                    of the first  annual  period  beginning  after  December 15,
                    2005.  The  Company  expects  to adopt  SFAS No.  123(R)  on
                    January 1, 2006.

                    SFAS No.  123 (R)  permits  public  companies  to adopt  its
                    requirements using one of two methods:

                    1.  A "modified  prospective"  method in which  compensation
                        is  recognized  beginning  with  the  effective date (a)
                        based on the  requirements  of SFAS No.  123(R)  for all
                        share-based payments  granted  after the effective  date
                        and (b) based on the  requirements  of  SFAS No. 123 for
                        all awards granted to employees  prior to the  effective
                        date of SFAS No.  123(R)  that  remain  unvested  on the
                        effective date.

                    2.  A "modified  retrospective"  method  which  includes the
                        requirements   of   the   modified   prospective  method
                        described above, but also  permits  entities to  restate
                        based on  the  amounts  previously recognized under SFAS
                        No. 123 for purposes of pro forma disclosures either (a)
                        all prior periods presented or (b) prior interim periods
                        of the year of adoption.

                    The  Company  plans  to  adopt  SFAS No.  123(R)  using  the
                    modified-prospective method.

                    As permitted by SFAS No. 123, the Company currently accounts
                    for  share-based  payments to  employees  using APB No. 25's
                    intrinsic value method and, as such, generally recognizes no
                    compensation  cost for employee stock options.  Accordingly,
                    the  adoption  of SFAS No. 123 (R)'s fair value  method will
                    have a  significant  impact  on the  result  of  operations,
                    although  it will have no impact  on the  overall  financial
                    position.  The impact of adoption of SFAS No.  123(R) cannot
                    be  predicted  at this time because it will depend on levels
                    of share-based payments granted in the future.  However, had
                    the Company  adopted SFAS No. 123(R) in prior  periods,  the
                    impact of that Standard would have  approximated  the impact
                    of SFAS No. 123 as described in the  disclosure of pro forma
                    net  loss  and  loss  per  share  above  in  note  2 to  our
                    consolidated financial statements.

NOTE 3:-      INVENTORIES

                                                              December 31,
                                                                  2004
                                                            ----------------

              Raw materials, parts and supplies              $        360
              Work in progress                                        388
              Finished products                                       734
                                                            ----------------

                                                             $      1,482
                                                            ================


                                      F-12


                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 4:-      PROPERTY AND EQUIPMENT
                                                                 December 31,
                                                                    2004
                                                               -----------------

               Cost:
                 Computers, software and related equipment      $        675
                 Office furniture and equipment                          509
                 Motor vehicles                                           74
                 Leasehold improvements                                  417
                                                               -----------------

                                                                       1,675
                                                               -----------------
               Accumulated depreciation
                 Computers, software and related equipment               620
                 Office furniture and equipment                          488
                 Motor vehicles                                           74
                 Leasehold improvements                                  243
                                                               -----------------

                                                                       1,425
                                                               -----------------

               Depreciated cost                                 $        250
                                                               =================


NOTE 5:-      SHORT-TERM BANK CREDIT

                    Since  May  2003,  the  Company  has a line of  credit  from
                    Silicon Valley Bank ("SVB").  The Company can borrow up to $
                    1,200 at SVB's  prime  rate plus  1.75%  (totaling  5.25% at
                    December 31, 2004). In order to use the line of credit,  the
                    Company is  required to  maintain  certain  ratios and be in
                    compliance with other covenants. Interest only is payable on
                    a monthly basis.  The maturity date of the line of credit is
                    August 30, 2005.  As of December  31, 2004,  the Company had
                    not yet utilized its line of credit.

                    If the  Company  exercises  its line of credit,  the Company
                    must in return grant the bank a continuing security interest
                    in all presently  existing and later acquired  collateral to
                    secure all obligations and performance of its duties towards
                    the bank.


NOTE 6:-      OTHER CURRENT LIABILITIES
                                                                  December 31,
                                                                     2004
                                                                ----------------

               Accrued payroll and payroll taxes                 $         91
               Warranty costs                                             116
               Advances from customers                                     33
               Deferred revenues                                          242
               Government authorities                                      39
               Accrued expenses                                           166
               Other                                                       14
                                                                ----------------

                                                                 $        701


                                      F-13



                            DIGITAL POWER CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands (except share and per share data)

NOTE 7:-      COMMITMENTS AND CONTINGENT LIABILITIES

              a.    Lease commitments:

                    The Company and its subsidiary rent their  facilities  under
                    various operating lease agreements,  which expire on various
                    dates,  the  latest  of  which  is in  2009.  Future  rental
                    commitments under non-cancelable leases are as follows:

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

                      2005           $           304
                      2006                       298
                      2007                       303
                      2008                       189
                      2009                       189
                                        ------------------

                                             $ 1,283
                                        ==================

                    Total rent  expenses  for the years ended  December 31, 2004
                    and 2003, were approximately $298 and $244, respectively.

              b.    Litigation:

                    On April 2, 2003,  a claim was filed  against the Company by
                    Tek-Tron Enterprises Inc. ("Tek-Tron"). Tek-Tron was seeking
                    damages of  approximately  $ 300 for breach of contract  and
                    conversion  of parts and  infrastructure  owned by  Tek-Tron
                    located in the Company's  former  subsidiary,  Poder Digital
                    S.A.'s  Mexico  manufacturing  plant.  In  April  2004,  the
                    Company   signed  a  settlement   agreement  with  Tek-Tron,
                    according  to  which  the  Company  agreed  to  pay  $90  in
                    installments  and return  certain  disputed  inventory for a
                    full release.  As of December 31, 2004, the Company paid the
                    $90 in full. The  settlement  agreement  allows  Tek-Tron to
                    seek  arbitration  limited  to the sum of $50,  in case  the
                    parties do not agree on a resolution  regarding the returned
                    inventory.   Tek-Tron  has  notified  the  Company  that  it
                    believes  that  the  disputed   inventory  contains  missing
                    labeling and inspection  reports.  The Company  continues to
                    work toward reaching a resolution over the returned property
                    for which the Company has a maximum  liability  of $50 under
                    the settlement  agreement.  The Company's management and its
                    litigation  counsel are unable to assess the outcome of such
                    arbitration proceeding.

                                      F-14


                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 8:-      SHAREHOLDERS' EQUITY

              a.    Preferred shares:

                    There is one  authorized  series of Preferred  shares in the
                    amount of 500,000  shares of Series A cumulative  redeemable
                    convertible Preferred shares ("Series A"), and an additional
                    1,500,000  Preferred  shares have been  authorized,  but the
                    rights,  preferences,  privileges and  restrictions on these
                    shares have not been determined. DPC's Board of Directors is
                    authorized  to create a new series of  Preferred  shares and
                    fix the number of shares as well as the rights, preferences,
                    privileges and  restrictions  granted to or imposed upon any
                    series of Preferred  shares.  As of December 31, 2004, there
                    were no shares issued or outstanding.

              b.    Common shares:

                    Common  shares confer upon the holders the rights to receive
                    notice to  participate  and vote in the  general  meeting of
                    shareholders of the Company,  to receive  dividends,  if and
                    when  declared,  and to  participate  in a  distribution  of
                    surplus of assets upon liquidation of the Company.

                    On March 31, 2003, the Company  entered into an agreement to
                    sell 900,000 Common shares to Telkoor,  in consideration for
                    $600, net of issuance expenses.

                    During 2004,  the Company  issued  511,261  Common shares to
                    Telkoor in consideration  of $493, net of issuance  expenses
                    at the average closing price of the Company's  Common shares
                    during the twenty trading days preceding the closing date.

                    In June 2004,  the Company issued 204,918 Common shares to a
                    new investor,  in consideration of $250, at the price of the
                    average closing price of the Company's  Common shares during
                    the twenty trading days preceding the closing date..

              c.    Share Option Plans:

                    1.      Under the Company's stock option plans ("the plan"),
                            options  may  be  granted  to  employees,  officers,
                            consultants,  service providers and directors of the
                            Company or its subsidiary.

                    2.      As of December 31, 2004, the Company has authorized,
                            by  several Incentive Share Option Plans, the  grant
                            of  options  to  officers,  management,  other   key
                            employees  and  other  of  up  to  2,272,500  of the
                            Company's Common shares. As of December 31, 2004, an
                            aggregate of  522,480  of  the Company's options are
                            still available for future grant.

                    3.      The   options   granted   generally   become   fully
                            exercisable  after  four  years  and expire no later
                            than  10  years from the approval date of the option
                            plan  under  terms  of  grant.  Any options that are
                            forfeited  or  cancelled  before  expiration  become
                            available for future grants.

                                      F-15

                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 8:-      SHAREHOLDERS' EQUITY (Cont.)

                    A summary of the Company's  employees share option activity,
                    (except  options to consultants  and service  providers) and
                    related information is as follows:


                                                                                                        


                                                                                 Year ended December 31,
                                                            -----------------------------------------------------------------
                                                                         2004                              2003
                                                            -------------------------------  --------------------------------
                                                                               Weighted                          Weighted
                                                                Amount         average           Amount          average
                                                                  of           exercise            of            exercise
                                                                options          price           options          price
                                                            --------------- ---------------  --------------- ----------------

                             Outstanding at the
                               beginning of the year               972,460    $   1.19            1,190,255    $    1.38
                             Granted                               379,000    $   1.03               65,000    $    0.78
                             Exercised                             (35,000)   $   0.59                    -    $       -
                             Forfeited                             (26,035)   $   0.62             (282,795)   $    1.88
                                                            ---------------                  ---------------
                             Outstanding at the end of           
                               the year                          1,290,425    $   1.28              972,460    $    1.19
                                                            =============== ===============  =============== ================
                             Exercisable options at the            
                               end of the year                     925,175    $   1.39              860,460    $    1.38
                                                            =============== ===============  =============== ================


                    In connection  with the grant of certain share options to an
                    employee  in 2004,  the  Company  recorded  amortization  of
                    deferred  share  compensation  of  $25,  for  the  aggregate
                    differences between the respective exercise price of options
                    at their  date of grant  and the  fair  value of the  Common
                    shares subject to such options.  Unamortized  deferred stock
                    compensation  is presented  as a reduction in  shareholders'
                    equity and is amortized  ratably over the vesting  period of
                    the related options.

                    The options  outstanding as of December 31, 2004,  have been
                    classified by exercise price, as follows:


                                                                                                 

                                            Options           Weighted                         Options          Weighted
                                          outstanding         average         Weighted       exercisable        average
                                             of as           remaining        average           as of        exercise price
                         Exercise         December 31,      contractual       exercise      December 31,       of options
                           price              2004              life           price            2004          exercisable
                     -----------------  ----------------   --------------  -------------   ---------------   --------------    
                                                               Years
                                                           --------------

                                                                                                              
                      $0.48-0.60                40,000          8.11         $   0.57             25,000      $       0.55
                      $0.70-1.05               804,000          8.07         $   0.86            453,750      $       0.73
                      $1.30-1.813              143,535          5.44         $   1.63            143,535      $       1.63
                      $2.31-2.375              302,890          3.17         $   2.32            302,890      $       2.32
                                        ----------------                                  -----------------

                                             1,290,425          6.63         $   1.28            925,175      $        1.39
                                        ================                   ============== =================  ================



                                      F-16



                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 8:-      SHAREHOLDERS' EQUITY (Cont.)

              d.    Warrants  and  options  issued  to  service   providers  and
                    consultants:

                    1.      The Company's outstanding options to consultants and
                            service  providers  as  of December 31, 2004, are as
                            follows:


                                                                                                    

                                                    Options for          Exercise                     
                                                      Common            price per          Options            Exercisable
                             Issuance date            shares              share           exercisable          through
                           --------------------   ----------------   ----------------   ----------------   ----------------

                            January 2002               100,000        $       3               100,000            *)   -
                            May 2002                    40,000        $       1                40,000            *)   -
                            August 2002                 10,000        $       1                10,000            *)   -
                            November 2002               10,000        $       1                10,000            *)   -
                            January 2004               100,000        $       1.16            100,000            *)   -
                                                  ----------------                      ----------------

                                                       260,000                               260,000
                                                  ================                      ================


                            *) 10 years from the date of grant.

                            During 2004, none of the options were exercised.

                     2.     On  January  16,  2004,   the   Board  of  Directors
                            cancelled  the  options  to  purchase 100,000 Common
                            shares  at $3 per share that were granted on January
                            1,  2002,  and 100,000 Common shares at $3 per share
                            that  were  granted  on  January  1, 2004, which the
                            Company was obligated to grant under the Termination
                            and Consulting Agreement with a former CEO.  In lieu
                            thereof,  the  former  CEO  was  granted  options to
                            purchase 100,000 shares at $1.16 per share.

                            The Company evaluated the modification  according to
                            SFAS No. 123. Since the fair value of  the  modified
                            options  were  lower  than  the  fair  value  of the
                            original  options  at  the  date of modification, no
                            compensation expenses were recorded.

              e.    Employee Stock Ownership Plan:

                    The Company has an Employee  Stock  Ownership  Plan ("ESOP")
                    covering  eligible  employees.  The  ESOP  provides  for the
                    Employee Stock Ownership Trust ("ESOT") to distribute shares
                    of the Company's Common shares as retirement benefits to the
                    participants.  The  Company did not  distribute  shares ever
                    since 1998. As of December 31, 2004, the outstanding  Common
                    shares held by the ESOT are 167,504.

              f.    Dividends:

                    In the event that cash dividends are declared in the future,
                    such  dividends  will be paid in U.S.  dollars.  The Company
                    does not  intend to pay cash  dividends  in the  foreseeable
                    future.


                                      F-17



                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 9:-      TAXES ON INCOME

              a.    Taxes on income  are  comprised  of $ 25 and $ 77 of foreign
                    current  taxes for the years  ended  December  31,  2004 and
                    2003, respectively.

              b.    Deferred income taxes:

                    Deferred  income  taxes  reflect  the  net  tax  effects  of
                    temporary differences between the carrying amounts of assets
                    and  liabilities  for financial  reporting  purposes and the
                    amounts used for income tax purposes. Significant components
                    of the Company's  deferred tax liabilities and assets are as
                    follows:


                                                                                                                  

                                                                                                       December 31,
                                                                                              -------------------------------
                                                                                                   2004             2003
                                                                                              --------------   --------------

                      Operating loss carryforward                                               $    2,171       $    1,575
                      Reserves and allowances                                                          739              190
                                                                                              --------------   --------------
               
                      Net deferred tax asset before valuation allowance                              2,910            1,765
                      Valuation allowance                                                           (2,910)          (1,765)
                                                                                              --------------   --------------

                      Net deferred tax asset                                                    $        -       $        -
                                                                                              ==============   ==============


                    As of December  31,  2004,  the  Company and its  subsidiary
                    provided  a  valuation  allowance  of $2,910 on  respect  of
                    deferred  tax  assets resulting  from  short-term  temporary
                    differences and depreciation charged in advance of a capital
                    allowance  taken and from  carryforward  losses.  During the
                    fiscal year 2004, the Company increased the tax valuation by
                    $ 1,145.

                    Management currently believes that since the Company and its
                    subsidiary have a history of losses,  it is more likely than
                    not that the deferred tax assets  regarding the remainder of
                    the loss carryforwards and other temporary  differences will
                    not be realized in the foreseeable future.

              c.    Net operating losses carryforwards:

                    As of December  31,  2004,  the  Company  had  approximately
                    $4,780 in  federal  net  operating  loss  carryforwards  for
                    income tax purposes, which can be carried forward and offset
                    against  taxable  income  for 20 years and  expire in 2022 -
                    2024.

                    Utilization  of U.S. net operating  losses may be subject to
                    substantial  annual  limitation,   due  to  the  "change  in
                    ownership"  provisions of the Internal  Revenue Code of 1986
                    and similar  state  provisions.  The annual  limitation  may
                    result in the  expiration  of net  operating  losses  before
                    utilization.

              d.    The main reconciling items between the statutory tax rate of
                    the   Company   and  the   effective   tax   rate   are  the
                    non-recognition  of tax benefits resulted from the Company's
                    accumulated  net operating  losses  carryforward  due to the
                    uncertainty of the realization of such tax benefits.

F-18



                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 9:-      TAXES ON INCOME (Cont.)

              e.    Net loss before tax benefit consists of the following:


                                                                                                              

                                                                                              Year ended December 31,
                                                                                          --------------------------------
                                                                                               2004              2003
                                                                                          --------------    --------------

                      Domestic (U.S.)                                                       $     (436)       $     (603)
                      Foreign (U.K.)                                                              (764)             (437)
                                                                                          --------------    --------------

                                                                                            $   (1,200)       $   (1,040)
                                                                                          ==============    ==============



NOTE 10:-     RELATED PARTY TRANSACTIONS

                    The results of operations from transactions with Telkoor,  a
                    major shareholder, were as follows:


                                                                                                              

                                                                                             Year ended December 31,
                                                                                       -----------------------------------
                                                                                             2004               2003
                                                                                       ----------------    ---------------

             Purchases of products from Telkoor                                         $    1,942          $      972
                                                                                       ================    ===============


                    Transactions  with Telkoor  derive  mainly from  purchase of
                    power supplies from Telkoor.


                                      F-19



                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 11:-     SEGMENTS CUSTOMERS AND GEOGRAPHICAL INFORMATION

              a.    The Company has two reportable geographic segments, see Note
                    1a for a brief  description of the Company's  business.  The
                    data is presented in accordance  with Statement of Financial
                    Accounting Standard No.131, "Disclosure About Segments of an
                    Enterprise and Related Information ("SFAS No. 131").

                    The following  data presents the revenues  expenditures  and
                    other operating data of the Company's  geographic  operating
                    segments:


                                                                                                          

                                                                          Year ended December 31, 2004
                                                    ------------------------------------------------------------------------
                                                          DPC                 DPL           Eliminations          Total
                                                    ----------------    ---------------    ---------------   ---------------
 
             Revenues                                $       3,854       $       4,859      $           -     $      8,713

             Intersegment revenues                             749                   -               (749)               -
                                                    ----------------    ---------------    ---------------   ---------------

             Total revenues                          $       4,603       $       4,859      $        (749)    $      8,713
                                                    ================    ===============    ===============   ===============

             Depreciation expense                    $          30       $          74      $           -     $        104
                                                    ================    ===============    ===============   ===============

             Operating loss                          $         655       $         590      $           -     $      1,245
                                                    ================    ===============    ===============   ===============

             Financial income, net                                                                            $         45
                                                                                                             ===============

             Loss before tax benefit                                                                          $      1,200
                                                                                                             ===============
                                                                                                             ===============

             Tax benefit                             $           -       $          25      $           -     $         25
                                                    ================    ===============    ===============   ===============

             Net loss                                $         643       $         532      $           -     $      1,175
                                                    ================    ===============    ===============   ===============

             Expenditures for segment assets as
                of December 31, 2004                 $          16       $          11      $           -     $         27
                                                    ================    ===============    ===============   ===============

             Identifiable assets as of
                December 31, 2004                    $       1,835       $       3,328      $           -     $      5,163
                                                    ================    ===============    ===============   ===============


                                      F-20



                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 11:-     SEGMENTS CUSTOMERS AND GEOGRAPHICAL INFORMATION (Cont.)

                                                                          Year ended December 31, 2003
                                                    ------------------------------------------------------------------------
                                                          DPC                 DPL           Eliminations          Total
                                                    ----------------    ---------------    ---------------   ---------------
 
             Revenues                                $       3,417       $       3,952      $           -     $      7,369

             Intersegment revenues                             677                   -               (677)               -
                                                    ----------------    ---------------    ---------------   ---------------

             Total revenues                          $       4,094       $       3,952      $        (677)    $      7,369
                                                    ================    ===============    ===============   ===============

             Depreciation expense                    $          37       $          94      $           -     $        131
                                                    ================    ===============    ===============   ===============

             Operating loss                          $        (782)      $        (283)     $           -     $     (1,065)
                                                    ================    ===============    ===============   ===============

             Financial income, net                                                                            $         25
                                                                                                             ===============

             Loss before tax benefit                                                                          $     (1,040)
                                                                                                             ===============

             Tax benefit                             $           -       $          77      $           -     $         77
                                                    ================    ===============    ===============   ===============

             Net loss                                $        (799)      $        (164)     $           -     $       (963)
                                                    ================    ===============    ===============   ===============

             Expenditures for segment assets as
                of December 31, 2003                 $          15       $          52      $           -     $         67
                                                    ================    ===============    ===============   ===============

             Identifiable assets as of December
                31, 2003                             $       2,054       $       3,082      $           -     $      5,136
                                                    ================    ===============    ===============   ===============


              b. Major customers' data as percentage of total sales:


                                                                                                              


                                                                                                Year ended December 31,
                                                                                           ---------------------------------
                                                                                                2004              2003
                                                                                           ---------------   ---------------

                      Customer A                                                                   16.89%           17.90%
                                                                                           ===============   ===============

                      Customer B                                                                   10.59%             -
                                                                                           ===============   ===============

              c.     Total revenues from external customers divided on the basis
                     of the Company's product lines are as follows:

                                                                                                Year ended December 31,
                                                                                           ---------------------------------
                                                                                                2004              2003
                                                                                           ---------------   ---------------
                      Revenues:
                        Commercial products                                                 $       6,670     $       5,914
                        Defense products                                                            2,043             1,455
                                                                                           ---------------   ---------------

                                                                                            $       8,713     $       7,369
                                                                                           ===============   ===============


                                      F-21





                           DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands

NOTE 12:-     SUBSEQUENT EVENTS

                    In January 2005, the Company entered into a convertible note
                    agreement with Telkoor,  according to which Telkoor loaned a
                    $250 interest free  convertible note to be paid on the tenth
                    business  day  after the  Company  announced  its  financial
                    results  for 2005.  The note may be  converted  into  Common
                    stock at a rate of $1.06  per  share.  Automatic  conversion
                    shall occur if the Company meets its set budget for 2005.




                                - - - - - - - - -




                                      F-22




ITEM 8.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE.

         None.

ITEM 8A. CONTROLS AND PROCEDURES.

     We  carried  out  an  evaluation,   under  the  supervision  and  with  the
participation of the our management,  including our Chief Executive  Officer and
Chief Financial Officer,  about the effectiveness of our disclosure controls and
procedures pursuant to Exchange Act Rule 13a-15(e).  Based upon that evaluation,
our Chief  Executive  Officer and Chief  Financial  Officer  concluded  that our
disclosure  controls and  procedures as of the end of the period covered by this
Form  10-KSB are  effective  in timely  alerting  them to  material  information
required to be included in this Form 10-KSB.

ITEM 8B.  OTHER INFORMATION.

        None.

                                    PART III

ITEM 9.   DIRECTORS,   EXECUTIVE   OFFICERS,   PROMOTERS  AND  CONTROL  PERSONS;
          COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.

     The  information  called  for in  Item 9 of  Part  III is  incorporated  by
reference  from the definitive  proxy  statement of the Company to be filed with
the Securities and Exchange Commission within 180 days from fiscal year end.

ITEM 10.  EXECUTIVE COMPENSATION.

     The  information  called  for in  Item 10 of Part  III is  incorporated  by
reference  from the definitive  proxy  statement of the Company to be filed with
the Securities and Exchange Commission within 180 days from fiscal year end.

ITEM 11.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL OWNERS AND MANAGEMENT AND
          RELATED STOCKHOLDER MATTERS.

     The  information  called  for in  Item 11 of Part  III is  incorporated  by
reference  from the definitive  proxy  statement of the Company to be filed with
the Securities and Exchange Commission within 180 days from fiscal year end.

ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The  information  called  for in  Item 12 of Part  III is  incorporated  by
reference  from the definitive  proxy  statement of the Company to be filed with
the Securities and Exchange Commission within 180 days from fiscal year end.

                                       17


ITEM 13.  EXHIBITS
(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)
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. (now Telkoor Power Ltd.) (7)
10.11    Securities Purchase Agreement between  the Company and Telkoor Telecom,
         Ltd. (now Telkoor Power Ltd.) (8)
10.12    Employment Letter with David Amitai (9)
10.13    Employment Agreement with Jonathan Wax (9)
10.14    Convertible Note with Telkoor Power Ltd. (10)
21.1     The  Company's  sole subsidiary is Digital Power Limited, a corporation
         formed under the laws of the United Kingdom.
23.1     Consent of Ernst & Young
31.1     Certification of Chief Executive Officer pursuant to Section 302 of the
         Sarbanes-Oxley Act 
31.2     Certification of Chief Financial Officer pursuant to Section 302 of the
         Sarbanes-Oxley Act 
32       Certification of Chief Executive Officer  and  Chief  Financial Officer
         pursuant to Section 906 of the Sarbanes-Oxley Act

(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 on
         November 21, 2001.
(8)      Previously filed with the Commission with its Form 8-K filed on January
         14, 2004.
(9)      Previously filed with the Commission with its Form 10-KSB for the  year
         ended December 31, 2003.
(10)     Previously  filed  with  the  Commission  with  its  Form  8-K filed on
         February 9, 2005.

                                       18


Item 14.  Principal Accounting Fees and Services.

     The  information  called  for in  Item 14 of Part  III is  incorporated  by
reference  from the definitive  proxy  statement of the Company to be filed with
the Securities and Exchange Commission within 180 days from fiscal year end.


                                       19




                                   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.

                                           DIGITAL POWER CORPORATION,
                                           a California Corporation



Dated: March 28, 2005                      /s/ Jonathan Wax
                                           -------------------------------------
                                           Jonathan Wax,
                                           President and Chief Executive Officer
                                           (Principal 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.



Dated: March 29, 2005                      /s/ Ben Zion Diamant
                                           -------------------------------------
                                           Ben Zion Diamant, Chairman



Dated: March 28, 2005                      /s/ Jonathan Wax
                                           -------------------------------------
                                           Jonathan Wax, President and
                                           Chief Executive Officer
                                           (Principal Executive Officer)



Dated: March 27, 2005                      /s/ David Amitai
                                           -------------------------------------
                                           David Amitai, Director



Dated: March 28, 2005                      /s/ Amos Kohn
                                           -------------------------------------
                                           Amos Kohn, Director



Dated: March 28, 2005                      /s/ Yeheskel Manea
                                           -------------------------------------
                                           Yeheskel Manea, Director



Dated: March 27, 2005                      /s/ Youval Menipaz
                                           -------------------------------------
                                           Youval Menipaz, Director


Dated: March 28, 2005                      /s/ Leo Yen
                                           -------------------------------------
                                           Leo Yen, Chief Financial Officer
                                           (Principal Accounting and Financial
                                           Officer)