DIGITAL POWER CORP
424B4, 2001-01-09
ELECTRONIC COMPONENTS, NEC
Previous: SOUTHERN ENERGY HOMES INC, SC 13G/A, 2001-01-09
Next: KELLOGG PETER R, 4, 2001-01-09





PROSPECTUS                                              Filed Pursuant to
                                                        Rule 424(b)(4)





                            DIGITAL POWER CORPORATION


                                  Common Stock
                                ----------------

    Certain stockholders of Digital Power Corporation  ("Digital Power" or "we")
are offering up to 225,000 shares of our common stock,  including 220,000 shares
of common stock that they will  acquire upon the exercise of warrants.  Warrants
to  purchase  150,000  shares  of  common  stock  were  issued  to  the  selling
stockholders  in connection  with our initial public  offering in December 1996,
and warrants to purchase 75,000 shares of common stock were issued for financial
consulting services. For more complete information, please refer to the sections
entitled "The Offering" and "Selling Stockholders."

    We will not receive any  proceeds  from the resale of shares of common stock
by the selling stockholders. However, we will receive proceeds upon the exercise
of any warrants by the selling  stockholder.  Expenses of this  offering will be
paid by us.

     Our  common  stock is listed  and  traded on the  American  Stock  Exchange
("AMEX")  under the symbol DPW. On January 5, 2001,  the average of the high and
low quotation for one share of common stock was $1.88,  as reported on the AMEX.
The warrants are not quoted or traded on any exchange or quotation system.

    Investing  in our common  stock  involves a high degree of risk.  You should
invest  in the  common  stock  only  if you  can  afford  to  lose  your  entire
investment. See "Risk Factors" beginning on page 5 of this prospectus.

    Neither the  Securities  and Exchange  Commission  nor any state  securities
commission  has approved or disapproved  these  securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

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

                The date of this prospectus is January 5, 2001.

<PAGE>2

    Please  read  this  prospectus  carefully.  You  should  rely  only  on  the
information  contained  in this  prospectus.  We have not  authorized  anyone to
provide  you  with  different  information.  You  should  not  assume  that  the
information provided by the prospectus is accurate as of any date other than the
date on the front of this prospectus.

                                    TABLE OF CONTENTS

FORWARD-LOOKING STATEMENTS ....................................................2
PROSPECTUS SUMMARY ............................................................3
RISK FACTORS ..................................................................5
USE OF PROCEEDS ...............................................................7
DIVIDEND POLICY ...............................................................7
PRICE RANGE OF COMMON STOCK ...................................................7
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS .................................8
DESCRIPTION OF BUSINESS ......................................................12
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS .................22
EXECUTIVE COMPENSATION .......................................................24
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS ...............................27
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT ...............27
SELLING STOCKHOLDER ..........................................................28
PLAN OF DISTRIBUTION .........................................................29
DESCRIPTION OF SECURITIES ....................................................31
EXPERTS ......................................................................32
WHERE YOU CAN FIND MORE INFORMATION ..........................................32



                           FORWARD-LOOKING STATEMENTS

    This prospectus contains forward-looking statements, as that term is defined
in the Private Securities Litigation Reform Act of 1995. These statements relate
to future events or our future  financial  performance.  In some cases,  you can
identify  forward-looking  statements  by  terminology  such as  "may,"  "will,"
"should,"   "expects,"   "plans,"   "anticipates,"    "believes,"   "estimates,"
"predicts,"  "potential"  or  "continue" or the negative of these terms or other
comparable terminology.  These statements are only predictions and involve known
and unknown risks,  uncertainties and other factors,  including the risks in the
section  entitled "Risk  Factors,"  that may cause our or our industry's  actual
results,  levels of  activity,  performance  or  achievements  to be  materially
different  from  any  future  results,   levels  of  activity,   performance  or
achievements expressed or implied by these forward-looking statements.

    Although we believe that the expectations  reflected in the  forward-looking
statements  are  reasonable,  we  cannot  guarantee  future  results,  levels of
activity,  performance or  achievements.  Except as required by applicable  law,
including the securities  laws of the United States,  we do not intend to update
any of the  forward-looking  statements  to conform  these  statements to actual
results.

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

<PAGE>3

                               PROSPECTUS SUMMARY

    The  following  summary is qualified  in its  entirety by the more  detailed
information and consolidated  financial  statements and notes thereto  appearing
elsewhere in this prospectus.  This summary is not complete and does not contain
all of the information you should consider before investing in the common stock.
You should read the entire  prospectus  carefully,  including the "Risk Factors"
section.

Digital Power

    We  design,  develop,  manufacture,  and sell  power  supplies  to  original
equipment  manufacturers  (OEMs) of computers  and other  electronic  equipment.
Power  supplies are critical  components  of electronic  equipment  that supply,
convert,  distribute,  and regulate  electrical power of the various  subsystems
within  electronic  equipment.  Electronic  components  and  subsystems  require
protection from harmful surges and drops in electrical power that commonly occur
over  power  lines.   Power  supplies  achieve  such  protection  by  converting
alternating  current  (AC)  electricity  into direct  current (DC) by dividing a
single  input  voltage  into  distinct  and  isolated  output  voltages,  and by
regulating  and  maintain  ing such  output  voltages  within a narrow  range of
values.

    In  addition,  through  our  operations  in the United  Kingdom,  we design,
manufacture  and sell  uninterruptible  power  supplies,  power  conversion  and
distribution  equipment for naval and military  applications and DC/AC inverters
primarily for the telecommunications  industry in Europe under the label Gresham
Power  Electronics.  Our United Kingdom  operations also allows us to market our
power supplies designed in the United States to customers located in Europe.

    Our   objective   is  to  be  the   supplier   of  choice  to  OEMs  in  the
telecommunications,  networking  and  switching  industries.  Our  strategy  for
achieving this objective includes:

    o  focusing  on  designing  power  supplies with  high power density or high
power-to-volume ratio;

    o  designing  base  model  products  that can be quickly  and  inexpensively
modified and adapted to the specific power supply need of any OEM; and

    o offering  "value-added  services"  which  incorporate an OEM's  electronic
components,  enclosures and cable  assemblies  into our power supply products to
produce a power assembly tailored for a specific need.

    Our principal office is located at 41920 Christy Street, Fremont, California
94538-3158 and our telephone number is 510/657-2635.

Risk Factors

    For a discussion of  considerations  relevant to an investment in the common
stock, see the section entitled "RISK FACTORS" beginning on page 5.

<PAGE>4

The Offering

    The selling  stockholders  listed in the prospectus may resell some, all, or
none of their common stock.  The selling  stockholders  will obtain their common
stock  through the exercise of warrants  issued in  connection  with our initial
public  offering in December 1996 and warrants  issued for consulting  services.
Although we will receive  proceeds  upon the  exercise of warrants,  we will not
receive any proceeds from the sale of common stock by the selling stockholders.

Summary Consolidated Financial Data

    This summary of consolidated financial data has been derived from our annual
and  interim  consolidated  financial  statements  included  elsewhere  in  this
prospectus.  You  should  read  this  informa  tion in  conjunction  with  those
financial  statements,  and  notes  thereto,  along  with the  section  entitled
"Management's Discussion and Analysis of Financial Condition."

<TABLE>
<CAPTION>

                                                                                  Nine months
                                              Year Ended December 31,         ended September 30,
                                              -----------------------        ---------------------
                                                  1998        1999              1999         2000
                                                  ----        ----              ----         ----
Consolidated Statement of Operations Data:                                  (Unaudited)   (Unaudited)
<S>                                            <C>           <C>            <C>           <C>
Revenue                                        $18,733,470   $15,354,018    $11,974,087   $13,644,120
Income (Loss) from operations                     (576,570)      320,665        238,128       498,973
Net Income (Loss)                                 (570,588)       27,191          2,288       221,275
Net Income (Loss) per Share
   Basic                                       $     (0.21)  $      0.01    $         0          0.08
   Diluted                                     $     (0.21)  $      0.01    $         0          0.06
Consolidated Balance Sheet Data:
Working Capital                                $  5,001,316  $ 5,367,917    $ 5,274,473   $ 6,434,302
Total Assets                                     12,990,819   11,160,833     11,509,144    12,654,490
Long-term debt                                       69,443            -         25,000             0
Total Liabilities                                 5,472,048    3,508,626      3,881,477     4,198,825
Shareholders' Equity                           $  7,518,771  $ 7,652,207    $ 7,627,667   $ 8,455,665

</TABLE>


<PAGE>5

                                  RISK FACTORS

     In addition to the other  information  presented  in this  prospectus,  the
following risk factors  should be considered  carefully in evaluating us and our
business  before  purchasing the common stock offered  hereby.  This  prospectus
contains  forward-looking  statements that involve risks and uncertain ties. 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 Risk Factors discussed below and elsewhere in this
prospectus.

We are dependent on a limited number of customers.

     Traditionally,  we have relied on a limited  number of customers for growth
in sales.  For the year ended December 31, 1999, one OEM customer  accounted for
11.0% of our total revenue.  We cannot assure you that we will be able to retain
current  customers,  and the loss of any major OEM  customer may have an adverse
effect on our revenues.

We have entered into a $3 million  credit  facility  which is secured by all our
assets.

     We  have  a  $3,000,000  line  of  credit  pursuant  to a  promissory  note
agreement. This promissory note is secured by all of our assets. In the event we
default under the promissory  note, the bank may have the right to attach all of
our assets which would adversely affect our operations.

We are dependant on computer and other electronic equipment industries

     Substantially  all of our existing  customers are in the computer and other
electronic  equipment  industries and manufacture  products which 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 computer industry is
inherently  volatile.  Recently,  certain  segments  of the  computer  and other
electronic industries have experienced a softening in product demand. Such lower
demand may affect our  customers,  in which case the demand for our products may
decline, our growth could be adversely affected.

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

     Substantially  all of our  products  sold by  Digital  Power in the  United
States are produced at our facility located in Guadalajara, Mexico. We also have
a  "turnkey"  manufacturing  contract  with a  manufacturer  located in China to
produce  our  products  in an attempt to reduce our  dependence  on our  Mexican
facility.  For the nine months ended September 30, 2000, and year ended December
31,  1999,  the  purchase of  products  from our  manufacturer  located in China
accounts for approximately [20%] of our revenues.

We are dependant upon key personnel

     Our  performance  is  substantially  dependent  on the  performance  of its
executive officers and key personnel,  and on its ability to retain and motivate

<PAGE>6

such  personnel. The  loss of any of  our key personnel,  particularly Robert O.
Smith, Chief Executive Officer,  could have a material adverse effect on the our
business,  financial  condition and operating results. We have "key person" life
insurance policies on Mr. Smith in the aggregate amount of $2 million.

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 proposed  services.  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 dely our delivery of power supply products.  Recently, we
have experience  lengthening  lead time and  allocations of certain  components,
including  tantalum  capacitors  and cores,  and other surface mount  technology
parts.

Our products are not patentable

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

Our common stock price is volatile

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

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

     As of September  30,  2000,  options to purchase  931,605  shares of common
stock,  with a weighted  average  exercise price of $2.36  exercisable at prices
ranging  from $0.50 to $6.25 per share were  outstanding.  The exercise of these
options  may have an adverse  effect on the price of our common  stock price and
will dilute existing shareholder percentage ownership in us.

<PAGE>7

                                 USE OF PROCEEDS

     We will not receive any proceeds  from the resale of shares of common stock
by the selling  stockholder.  We will receive  proceeds upon the exercise of any
warrants held by Werbel-Roth Securities, Donner Corp. International and C.C.R.I.
Corporation  We intend to use the  proceeds  from the  exercise of warrants  for
working capital and other general corporate purposes.

                                 DIVIDEND POLICY

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

                           PRICE RANGE OF COMMON STOCK

     The following  table sets forth the high and low bids quoted for our common
stock  during each quarter for the past two fiscal years and for the nine months
ended September 30, 2000, as quoted on the American Stock Exchange.


                                                     Common Stock
Quarter Ended                                 High                  Low
-------------                                 ----                  ---
September 30, 2000                           14.94                  2.25
June 30, 2000                                 3.63                  2.00
March 31, 2000                                4.81                  1.69

December 31, 1999                             1.94                  1.25
September 30, 1999                            2.06                  1.50
June 30, 1999                                 2.06                  1.38
March 31, 1999                                2.38                  1.31

December 31, 1998                             2.94                  1.38
September 30, 1998                            5.44                  1.63
June 30, 1998                                 6.69                  4.25
March 31, 1998                                7.00                  5.75

     These  quotations  reflect  inter-dealer  prices,  without  retail  markup,
mark-down or commission, and may not represent actual transactions.

     As of  September  30,  2000,  we  had  3,255,570  shares  of  common  stock
outstanding  and  approximately  185  shareholders  of  record.  The  number  of
shareholders does not include those who hold our securities in street name.

<PAGE>8

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

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

Results of Operations

     The table  below sets forth  certain  statements  of  operations  data as a
percentage of revenues for the years ended  December 31, 1998 and 1999, and nine
months ended September 30, 1999 and 2000.

<TABLE>
<CAPTION>
                                                          Years Ended            Nine Months Ended
                                                          ------------           -----------------
                                                          December 31,             September 30,
                                                          ------------           -----------------
                                                         1998        1999         1999        2000
                                                         ----        ----         ----        ----
<S>                                                     <C>         <C>          <C>         <C>
Revenues                                                100.00%     100.00%      100.00%     100.00%
Cost of goods sold                                       78.89       73.45        75.25       71.11
                                                        ------      ------       ------      ------
Gross margin                                             21.11       26.55        24.76       28.89
Selling, general and administrative                      16.73       18.26        16.42       18.87
Research and development                                  7.46        6.20         6.35        6.37
                                                        ------      ------       ------      ------
Total operating expense                                  24.19       24.46        22.77       25.24
                                                        ------      ------       ------      ------
Operating income (loss)                                  (3.08)       2.09         1.99        3.66
Net interest expense                                      1.14        1.07         1.07        0.48
Translation loss                                           .20         .04         0.08        0.04
                                                        ------      ------       ------      ------
Income (Loss) before income taxes                        (4.42)        .98         0.85        3.20
Provision (Benefit) for income taxes                     (1.37)        .80         0.83        1.58
                                                        ------      ------       ------      ------
Net Income (Loss)                                        (3.05)%       .18%        0.02%       1.63%
                                                        ======      ======       ======      ======

</TABLE>

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

Nine Months Ended September 30, 2000, Compared to September 30, 1999

Revenues

     For the nine months ended September 30, 2000,  revenues increased by 13.95%
to $13,644,120  from  $11,974,087  for the nine months ended September 30, 1999.
The increase in revenues during the nine months ended September 30, 2000, can be
attributed  primarily to  significant  increases in units  shipped to five large

<PAGE>9

United  States OEM  customers.  For the nine months  ended  September  30, 2000,
Digital Power Ltd. contributed $4,255,702 to our revenues compared to $4,951,050
for the nine months ended September 30, 1999.

Gross Margins

     Gross  margins  were 28.9% for the nine months  ended  September  30, 2000,
compared to 24.8% for the nine months ended  September 30, 1999. The increase in
gross  margins can  primarily  be  attributed  to  increased  OEM  business  and
manufacturing in China, as noted above.

Selling, General and Administrative

     Selling, general and administrative expenses were 18.9% of revenues for the
nine months  ended  September  30,  2000,  compared to 16.4% for the nine months
ended September 30, 1999. Increased selling, general and administrative expenses
can  be  attributed  primarily  to  an  increased  marketing  staff,   increased
commissions paid and increased investor relations expenses.

Engineering and Product Development

     Engineering and product development  expenses were 6.4% of revenues for the
nine months ended September 30, 2000, compared to 6.4% for the nine months ended
September  30,  1999.  The  increases  in  engineering  and product  development
expenses reflect our continuing commitment to new product development.

Interest Expense

     Interest expense,  net of interest income,  was $65,331 for the nine months
ended  September  30,  2000,  compared  to $127,722  for the nine  months  ended
September 30, 1999. The decrease in interest expense is primarily due to reduced
borrowing  on our line of credit,  which was  $940,000  at the end of  September
2000, and  replacement of Digital Power Ltd.  receivables  financing with a bank
line of credit with a more favorable interest rate.

Income (loss) Before Income Taxes

     For the nine months ended  September  30, 2000, we had income before income
taxes of $436,675  compared to $101,188 for the nine months ended  September 30,
1999.

Income Tax

     The  provision  for income tax  increased  from $98,900 for the nine months
ended  September 30, 1999,  to $215,400 for the nine months ended  September 30,
2000.

Net Income

     Net income for the nine months  ended  September  30, 2000,  was  $221,275,
compared to a net income of $2,288 for the nine months ended September 30, 1999.
The  increase  in net  income  for the nine  month  period  is due to  increased
revenues  for the nine month  period,  primarily  related  to our United  States
operations.

<PAGE>10

Year Ended December 31, 1999, Compared to Year Ended December 31, 1998

Revenues

     Revenues for the fiscal year ended  December 31,  1999,  were  $15,354,018,
which represented a decrease of $3,379,452,  or approximately 18%, from revenues
of  $18,733,470  for the year ended  December 31, 1998.  This  decrease in total
revenues includes an 8% decrease in revenues of $532,424 from Digital Power Ltd.
with revenues of $7,002,041  and  $6,469,617 for the fiscal years ended December
31, 1998 and 1999, respectively. The decrease in revenues was due primarily to a
reduction in sales and marketing  efforts and a re-allocation of these resources
to new product development initiatives in the U.S.

Gross Margin

     Gross margins were 26.55% for the year ended December 31, 1999, compared to
21.11% for the fiscal  year ended  December  31,  1998.  This  increase in gross
margins can be primarily  attributed to  aggressive  cost  containment  measures
initiated by us including headcount reductions in the U.S. and Mexico, and a 10%
salary and wage reduction which affected all of our U.S. employees.

Selling, General and Administrative

     Total selling, general and administrative expenses decreased by $330,628 to
$2,803,493 for the year ended December 31, 1999,  from $3,134,121 for the fiscal
year ended  December 31, 1998,  primarily  due to reduced U.S.  payroll  related
expenses and sales with a commission.  Digital Power Ltd.  selling,  general and
administrative expenses increased $349,015 from $1,289,006 in 1998 to $1,638,021
for the fiscal year ended  December 31, 1999,  primarily  due to the hiring of a
full time sales manager  responsible  for the sales and  distribution of Digital
Power  designs and  products  in the U.K.  and Europe,  with  related  increased
travel, trade show expense and advertising.

Research and Development

     Research and development expenses were $952,690 for the year ended December
31, 1999, as compared to $1,397,816 for the year ended December 31, 1998. Of the
$445,126  decrease,  $2,390  is  attributed  to  Digital  Power  Ltd.  The other
additional  decrease  can be  primarily  attributed  to the 1998  settlement  of
litigation involving KDK Electronics, with no comparable expense in 1999.

Interest Expense

     Net interest  expense was  $147,408  for the year ended  December 31, 1999,
compared to $220,894  for the year ended  December 31,  1998.  This  decrease in
interest  expense is  primarily  due to reduced  borrowing on our line of credit
which was reduced from  $1,590,000 at the end of 1998, to $940,000 at the end of
1999, paid by cash savings from the 1996 IPO.

Translation Loss

     The primary currency of the our subsidiary,  Poder Digital,  is the Mexican
peso and for Digital  Power Ltd.,  the United  Kingdom  pound.  During 1999,  we

<PAGE>11

experienced a translation  loss of $6,236  primarily  related to Poder Digital's
operations  using Mexican pesos,  compared with a translation loss of $37,771 in
1998.

Income (Loss) Before Income Taxes

     Our income  before  income taxes  increased  $978,779 to a $150,191  income
before  income taxes during 1999 from a loss before  income taxes of  $(828,588)
during 1998. Digital Power Ltd.  contributed $314,003 income before income taxes
in 1999, and $237,603  income before income taxes in 1998. This increase was due
primarily to the  improvement  in gross  margins  which  resulted  from the cost
contain ment initiatives, as discussed in the gross margin section.

Income Tax (Benefit)

     For the year ended  December  31,  1999,  we had an income  tax  expense of
$123,000  compared to a tax benefit of $258,000 due to its 1998 net loss for the
year ended December 31, 1998.

Net Income (Loss)

     Our net income increased $597,779 to a net income of $27,191 in 1999 from a
net loss of $(570,588) in 1998.

     We do not believe  that our business is  seasonal.  In the event  inflation
increases, this may have a negative effect on our sales or gross margin since we
may be required to increase the cost of our products.

Liquidity And Capital Resources

     On September  30, 2000, we had cash of  $1,249,851  and working  capital of
$6,434,302.  This  compares  with  cash  of  $527,977  and  working  capital  of
$5,274,473 at September 30, 1999. The increase in working  capital was due to an
increase in accounts receivable,  inventory,  and prepaid expenses, and decrease
of  notes  payable  and  accounts  payables,  offset  by  a  decrease  in  other
receivables  and  increase  in accrued  liabilities  and income  taxes  payable,
resulting in a increase in cash and cash equivalents. Cash provided by operating
activities  totaled  $107,887 and $1,220,412 for the nine months ended September
30, 1999 and 2000.

     Cash used in investing  activities  was $(59,582) for the nine months ended
September 30, 2000,  compared to $(123,893) for the nine months ended  September
30, 1999.  Net cash provided by (used in) financing  activities was $704,316 for
the nine months ended September 30, 2000, compared to $(1,416,426).

     Through  September 30, 2000,  we funded our  operations  primarily  through
revenues generated from operations, and bank borrowing. As of December 31, 1999,
we had cash and cash  equivalents of $824,708 and working capital of $5,367,917.
This compares with cash and cash  equivalents of $867,607 and working capital of
$5,001,316  at December 31, 1998.  The increase in working  capital for the year
ended  December 31, 1999,  is primarily due to our income and reduction of debt.
Cash provided by our operating activities totaled $1,728,208 and $10,066 for the
year ended  December  31, 1999 and 1998,  respectively.  Cash used in  investing
activities of $161,896 during 1999 consisted  primarily of expendi tures for the
purchase  of  production  and  testing  equipment.  During  1998,  cash  used in

<PAGE>12

investing  activities  amounted to $3,500,586  primarily for the purchase of the
assets of Digital Power Ltd. For the year ended December 31, 1999,  cash used in
financing  activities  included payments of $1,524,302 on borrowing.  During the
year ended  December 31, 1998,  cash provided by financing  activities  included
proceeds from  borrowing of $2,366,846 and proceeds of $95,350 from the exercise
of warrants and stock options, offset by payments of $307,814 on borrowing.

     We were a guarantor of a $500,000  term loan granted to our employee  stock
ownership plan  ("ESOP").  The balance  outstanding of $184,919  related to this
term loan is included in the total  amount of our bank  borrowing as of December
31, 1998.  The loan was paid during 1999,  and bore  interest at 8.5% per annum.
Proceeds from the loan were used to acquire  Digital Power's common stock by the
ESOP.  Principal  and  interest  on  the  loan  was  paid  by the  ESOP  through
contributions  made by Digital Power to the ESOP in the amount of  approximately
$8,852 per month. This amount has been a monthly charge to expense.

Impact of Recently Issued Standards

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards No. 133 "Accounting for Derivative  Instruments
and Hedging  Activities,"  (FASB133).  FASB133 requires that an entity recognize
all derivatives as assets or liabilities in the statement of financial  position
and measure  those  instruments  at fair value.  This  statement  was amended by
Statement of Financial  Accounting  Standards No. 137, issued in June 1999, such
that it is effective for our financial  statements for the year ending  December
31, 2001. We do not believe the adoption of FASB133 will have a material  impact
on assets,  liabilities  or  equity.  We have not yet  determined  the impact of
FASB133 on the income statement or the impact on comprehensive income.

     In December 1999, the  Securities  and Exchange  Commission  (SEC) released
Staff  Accounting  Bulletin  101 (SAB 101)  "Revenue  Recognition  in  Financial
Statements."  SAB 101  establishes  guidelines  in applying  generally  accepted
accounting  principles  to the  recognition  of revenue in financial  statements
based on the following  four criteria:  persuasive  evidence that an arrangement
exists, delivery has occurred or services have been rendered, the seller's price
to the buyer is fixed or determinable, and collectibility is reasonably assured.
SAB 101,  as amended by SAB 101A and SAB 101B,  is  effective  no later than the
fourth fiscal  quarter of the fiscal years  beginning  after  December 15, 1999,
except that  registrants  with fiscal years that begin between December 16, 1999
and March 15, 2000, may report any resulting  change in accounting  principle no
later  than their  second fiscal  quarter of  the fiscal  year  beginning  after
December  15,  1999.  The company  does not believe that the adoption of SAB 101
will have a material effect on its financial position or result of operations.

                             DESCRIPTION OF BUSINESS

General

     We are a California  corporation  originally  formed in 1969. Our corporate
office is located in Fremont,  California.  We have a manufacturing  facility in
Guadalajara,  Mexico,  and a  design,  manufac  turing,  and sales  facility  in
Salisbury,  England. We design,  develop,  manufacture,  and sell 50 watt to 750
watt  switching  power  supplies and DC/DC  converters  to OEMs of computers and
other electronic  equipment.  Through our subsidiary  Digital Power Limited,  we
also  design,   manufacture  and  sell  uninterruptible  power  supplies,  power
conversion and  distribution  equipment for naval and military  applications and

<PAGE>13

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

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

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

     In addition to the line of proprietary products offered, and in response to
requests  from  OEMs,  we  also  provide   "value-added   services."   The  term
"value-added  services"  refers  to  our  incorporation  of  an  OEM's  selected
electronic  components,  enclosures,  and cable assemblies with our power supply

<PAGE>14

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  subassem  blies and thus are not
required to purchase individual parts from many vendors.

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

Digital Power Limited

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

The Market

     Since all electronic equipment requires power supplies,  the overall market
for power  supplies is very large.  The growth of the power supply  industry has
paralleled  that of the general  electronics  industry.  Since 1994,  growth has
escalated  at  an  even  faster  pace,  fueled  by  the  demand  for  networking
communications  equipment and computing  equipment and its  peripherals.  Future
growth is  expected to come from the same  markets,  as  internet  and  intranet
networking and cellular and digital telephones continue to become popular around
the world.

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

<PAGE>15

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

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

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

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

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

Customers

     Our products are sold  domestically  and in Canada  through a network of 14
manufacturers'  representatives.  We also have 23 stocking  distributors  in the
United States and Europe.  In addition,  we have formed strategic  relationships
with three of our  customers to private  label our  products.  Our customers can
generally be grouped into three broad  industries,  consisting  of the computer,
telecommunication,  and  instrument  industries.  We have a current base of over

<PAGE>16

150 active customers, including companies such as Ascend Communications,  Telex,
Dot Hill,  Motorola,  Stanford  Telecommunications,  Extreme  Networks,  Foundry
Networks, JDS Uniphase, Ericsson, British Telecom and Lucent.

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

Strategy

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

     We intend to  continue  our sales  primarily  to existing  customers  while
simultaneously   targeting   sales  to  new  customers.   We  believe  that  our
"flexibility"  concept allows customers a unique choice between our products and
products offered by other power supply  competitors.  OEMs have typically had to
settle for a standard  power  supply  product  with  output  voltages  and other
features predetermined by the manufacturer.  Alternatively, if the OEM's product
required  a  different  set of power  supply  parameters,  the OEM was forced to
design this  modification  in-house,  or pay a power supply  manufac turer for a
custom product.  Since custom-designed power supplies are  development-intensive
and require a great deal of time to design, develop, and manufacture,  only OEMs
with significant  volume require ments 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  "flexibility"
series, we believe we have an advantage over our competitors. Our "flexibil ity"
series is designed around a standardized power platform, but allows the customer
to specify output voltages  tailored to its exact  requirements  within specific
parameters.  Furthermore,  OEMs are seeking  power  supplies  with greater power
density. Digital Power's strategy in responding to this demand has been to offer
increasingly smaller power supply units or packages.

Product Strategy and Products

     We have nine 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 3.3 volts to 48 volts,
can be produced by simply  changing  the power  transformer  construction  and a
small number of output components. Designers of electronic systems can determine
their  total  power  requirements  only after they have  designed  the  system's
electronic circuitry and selected the components to be used in the system. Since
the  designer  has a finite  amount  of space  for the  system  and may be under
competitive pressure to further reduce its size, a burden is placed on the power
supply manufacturer to maximize the power density of the power supply. A typical
power supply consists of a PCB, electronic components,  a power trans former and
other  electromagnetic  components,  and  a  sheet  metal  chassis.  The  larger

<PAGE>17

components  are  typically  installed  on the PCB by means  of  pin-through-hole
assembly where the components are inserted into  pre-drilled  holes and soldered
to electrical  circuits on the PCB. Other  components can be attached to the PCB
by surface mount  interconnection  technology (SMT) which allows for a reduction
in board size since the holes are  eliminated  and  components  can be placed on
both sides of the board.  Our US100 series is an example of a product using this
manufacturing technology.

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

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

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

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

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

<PAGE>18

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

     The US350  series is a  full-featured  unit that has  active  power  factor
correction and was designed to be  field-configurable  by our  international and
domestic sales channels.  This feature allows the stocking  distributor to lower
its inventory  costs but still  maintain the required  stock to rapidly  provide
power  supplies with the unique  combination of output  voltages  required by an
OEM. This unit delivers 350 watts from one to four output  modules and meets the
total harmonic  distortion spec IEC 555.2.  The US350 has an on-board EMI filter
and operates  from 90-264 VAC input.  This unit  measures 9" x 5" x 2.5". It can
operate  without any minimum  loads and has an optional  internal  fan and power
fail/power good signal.

     The newest product developed by us is the UPF 150 series. The UPF 150 is an
open-frame switcher that delivers up to 150watts of continuous power from one to
four outputs.  The UPF 150 is endowed with power factor correction and a Class B
EMI  filter,  making the series  particularly  well-suited  for those  customers
selling into the international market place.

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

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

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

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

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

     Other than  certain  fabricated  parts such as printed  circuit  boards and
sheet metal chassis which are readily  available from many suppliers,  we use no
custom components.  Typically,  two suppliers are qualified for every component,
with the exception being one line transformer  manufactured by Spitznagel.  This
transformer is designed into one of our products,  which accounted for less than
10% of our total sales in 1999.

     Gresham Power Electronics' primary product lines include the following:

<PAGE>19


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

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

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

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

Manufacturing Strategy

     Consistent with its product flexibility strategy, we aim to maintain a high
degree of  flexibility  in our  manufacturing  processes  in order to respond to
rapidly changing market conditions.  With few exceptions, the competitive nature
of the power supply industry has placed continual  downward  pressure on selling
prices.  In  order to  achieve  low cost  manufacturing  with a  labor-intensive
product,  manufactur ers have the option of automating  much of the labor out of
their product, or producing their product in a low labor cost environment. Given
the high fixed  costs of  automation  and the  resistance  this places on making
major product changes,  we believe that our flexible  manufacturing  strategy is
best  achieved  through  a  highly  variable  cost of  operation.  In  1986,  we
established a  wholly-owned  subsidiary in  Guadalajara,  Mexico to assemble our
products.   This   manufacturing   facility   performs   materials   management,
sub-assembly,  final assembly,  and test functions for the majority of our power
supply  products.  Currently,  almost all of our  manufacturing,  including  our
value-added  services,  is done at a 16,000 square foot facility operated by our
wholly-owned  subsidiary,  Poder Digital,  S.A. de C.V., located in Guadalajara,
Mexico. In addition, we have entered into an agreement with Fortron/Source Corp.
to manufacture  our products at a facility  located in China on a turnkey basis.
Purchases from  Fortron/Source  will be made pursuant to purchase orders and the
agreement  may  be  terminated  upon  120  days  notice.  We  are  manufacturing
approximately 20% of our product requirements through  Fortron/Source and expect
to increase these  production  levels due to cost  advantages  achieved  through
Chinese  procurement.  We believe  that the  facility in China  complements  our
manufacturing facility in Guadalajara, Mexico since the facility in China allows
us to produce power supplies with sufficient lead time at lower costs, while the
Guadalajara  facility will continue to  manufacture  power  supplies that need a
quick turnaround or modification.

Sales, Marketing and Customers

     During  1999,  we had  revenues  of  $15,354,018  and net income of $27,191
compared to revenues of $18,733,470  and a net loss of $(570,588)  during fiscal
year 1998.

     Digital Power markets its products  through a network of thirteen  domestic
and one Canadian independent manufacturers' representatives. Each representative
organization  is  responsible  for  managing  sales in a  particular  geographic
territory.  Generally,  the representative has exclusive access to all potential
customers in the assigned  territory and is  compensated by commissions at 5% of

<PAGE>20

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 days' written notice.

     In certain  territories,  we have entered into  agreements with 23 stocking
distributors  who buy and  resell  our  products.  For the  fiscal  years  ended
December 31, 1999 and 1998,  distributor  sales  accounted  for 31.6% and 29.1%,
respectively,  of our  total  sales.  Over  this same  period,  one  distributor
accounted  for 11.5% and  13.1%,  respectively,  of total  sales.  In  addition,
international sales through stocking distributors  accounted for less than 5% of
our sales. In general, the agreements with stocking  distributors are subject to
annual  renewal and may be  terminated  upon 90 days' written  notice.  Although
these  agreements  may be  terminated  by either  party in the event a  stocking
distributor decides to terminate its agreement with us, we believe that we would
be able to  continue  the  sale of our  products  through  direct  sales  to the
customers  of  the  stocking  distributor.  Further,  and in  general,  stocking
distributors are eligible to return 25% of their previous  six-months' sales for
stock rotation.  For the past three years, stock rotations have not exceeded one
percent of total sales.

     We have also entered into agreements with three private label customers who
buy and resell our products. Under these agreements, we sell our products to the
private  label  company  who then  resells  the  products  with its label to its
customers.  We believe that these private label agreements  expand our market by
offering  the  customer a second  source for our  products.  The  private  label
agreements  may be  terminated  by either  party.  Further,  the  private  label
agreement  requires that any product subject to a private label be available for
five years. For the years ended December 31, 1999 and 1998,  private label sales
accounted for 3.7% and 8.2%, respectively, of total sales.

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

     Our products are warranted to be free of defects for a period  ranging from
one to two years from date of shipment.  No  significant  warranty  returns were
experienced  in either 1999 or 1998. As of September 30, 2000,  and December 31,
1999, our warranty reserve was $211,266 and $272,782, respectively.

Competition

     The merchant power supply  manufacturing  industry is highly fragmented and
characterized  by  intense  competition.   Our  competition  includes  over  500
companies located  throughout the world, some of whom have advantages over us in
terms  of labor  and  component  costs,  and  some of whom  may  offer  products
comparable  in quality to ours.  Many of our  competitors,  including  PowerOne,
Artesyn Technologies,  Inc. (now merged with Zytec Corporation),  ASTEC America,
Lambda  Electronics,  Westinghouse,  Belix and American  Power  Conversion  have
substantially  greater fiscal and marketing  resources and  geographic  presence
than we. If we continue to be 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

<PAGE>21

must continue to compete  favorably on the basis of value by providing  advanced
manufacturing   technology,   offering  superior  customer  service  and  design
engineering services, continuously improving quality and reliability levels, and
offering  flexible  and  reliable  delivery  schedules.  We  believe  we  have a
competitive  position  with our  targeted  customers  who  need a  high-quality,
compact  product  which can be readily  modified to meet the  customer's  unique
requirements.  However,  there  can be no  assurance  that we will  continue  to
compete successfully in the power supply market.

Research and Development

     Our research and  development  efforts are  primarily  directed  toward the
development of new standard power supply platforms which may be readily modified
to provide a broad  array of  individual  models.  Improvements  are  constantly
sought in power  density,  modifiability,  and  efficiency,  while we attempt to
anticipate changing market demands for increased functionality,  such as PFC and
improved  EMI  filtering.   Internal   research  is  supplemented   through  the
utilization of consultants who specialize in various areas,  including component
and materials  engineering and  electromagnetic  design  enhancements to improve
efficiency,   while  reducing  the  cost  and  size  of  our  products.  Product
development is performed at our  headquarters  in California by three  engineers
who are supported and assisted by five technicians.  Our total  expenditures for
research and  development  were  $868,212,  $952,690 and $1,397,816 for the nine
months ended  September  30, 2000,  and years ended  December 31, 1999 and 1998,
respectively,  and represented  6.37%, 6.20% and 7.46% of our total revenues for
the correspond ing periods.

Employees

     As of December 31, 1999, we had approximately 285 full-time employees, with
210 of these employed at our  wholly-owned  subsidiary  Poder Digital located in
Guadalajara,  Mexico,  and 50 employed by Digital  Power Ltd.  The  employees of
Digital Power's Mexican  operation are members of a national labor union, as are
most employees of Mexican companies.  We have not experienced any work stoppages
at any of our facilities and believe that our employee relations are good.

Guadalajara, Mexico Facility and Foreign Currency Fluctuations

     We produce  substantially  all of our  products  at our 16,000  square foot
facility  located in  Guadalajara,  Mexico.  The products are then  delivered to
Fremont, California for testing and distribution. We believe that we have a good
working relationship with our employees in Guadalajara, Mexico and have recently
signed a five-year contract with the union representing the employees.  In 1997,
we entered into a "turnkey"  manufacturing  contract with a manufacturer located
in China to produce our products in an attempt to reduce our  dependence  on our
Mexican  facility.  At this time the purchase of products from the  manufacturer
located in China accounts for approximately 20% of revenues and requires advance
scheduling which affects our ability to produce products  quickly.  However,  if
our revenues grow as anticipated,  we intend to manufacture more of our products
utilizing  the Chinese  manufacturer.  In the event that there is an  unforeseen
disruption at the Guadalajara production plant or with the Chinese manufacturer,
such  disruption  may have an  adverse  effect on our  ability  to  deliver  our
products and may adversely affect our financial operations.

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

<PAGE>22

Mexican peso, and United Kingdom pound.  During fiscal 1999, we lost $6,236 as a
result of currency fluctuations.

Facilities

     Our headquarters  are located in approximately  9,500 square feet of leased
office, research and development space in Fremont, California. We pay $6,653 per
month, subject to adjustment, and the lease expires on January 31, 2001. We plan
to review this lease prior to expiration;  however, given market conditions,  we
expect that the rent will be substantially higher. Our manufacturing facility is
located in 16,000  square feet of leased space in  Guadalajara,  Mexico.  We pay
approximately $4,583 per month, subject to adjustment,  and the lease expires in
February  2001.  Gresham Power leases  approxi mately 25,000 square feet for its
location  in  Salisbury,  England.  Gresham  Power pays rent of  approxi  mately
(pound)17,500  per quarter,  and the lease will expire  September  26, 2009.  We
believe that our existing facilities are adequate for the foreseeable future and
have no plans to expand them.

Legal Proceedings

     We are not currently involved in any legal proceedings.


          DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

     Our directors and  executive  officers,  their ages,  positions  held,  and
duration as such, are as follows:

<TABLE>
<CAPTION>

                                          Directors, Executive Officers and Background For the
Name                               Age    Past Five Years

<S>                               <C>    <C>
Robert O. Smith                     55    Chief Executive Officer and Director since 1989 and Presi
                                          dent since May 1996.  From 1980 to 1989 variously served
                                          as Vice President/Group Controller of Power Conversion
                                          Group, General Manager of Compower Division, and
                                          President of Boschert subsidiary, of Computer Products,
                                          Inc., manufacturer of power conversion products and
                                          industrial automation systems.  Received B.S. in Business
                                          Administration from Ohio University and completed
                                          course work in M.B.A. program at Kent State University.

Chris Schofield                     43    Managing Director of Digital Power Limited since January
                                          1998.  Director and General Manager of Gresham Power
                                          Group from 1995 to 1998.  From 1988 to 1995, Director of
                                          United Kingdom Operations of the Oxford Instruments
                                          Group.
</TABLE>

<PAGE>23

<TABLE>
<CAPTION>

                                          Directors, Executive Officers and Background For the
Name                               Age    Past Five Years

<S>                               <C>    <C>

Thomas W. O'Neil, Jr.               70    Director since 1991.  Certified Public Accountant and
                                          Partner since 1991 of Schultze, Wallace and O'Neil,
                                          CPAs. Retired as Partner, from 1955 to 1991, of KPMG
                                          Peat Marwick. Director of California Exposition and State
                                          Fair; Director of Regional Credit Association; Director of
                                          Alternative Technology Resources, Inc.  Graduate of St.
                                          Mary's College and member of the St. Mary's College
                                          Board of Regents.

Scott C. McDonald                   46    Director since May 1998.  Chief Financial and Administra
                                          tive Officer of Conxion Corporation since December 1999.
                                          Director of Castelle Incorporated since April 1999.  Direc
                                          tor of Octant Technologies, Inc. since April 1998.  From
                                          November 1996 to May 1998, director of CIDCO Incorpo
                                          rated, a communications and information delivery com
                                          pany.  From October 1993 to January 1997, Executive
                                          Vice President, Chief Operating and Financial Officer of
                                          CIDCO.  From March 1993 to September 1993, President,
                                          Chief Operating and Financial Officer of PSI Integration,
                                          Inc.  From February 1989 to February 1993, Chief Finan
                                          cial Officer and Vice President, Finance of Administration
                                          of Integrated System, Inc.  Received B.S. in Accounting
                                          from The University of Akron and M.B.A. from Golden
                                          Gate University.

Robert J. Boschert                  63    Director since 1998. Business consultant for small
                                          high-growth technology companies.  Director since 1990
                                          of Hytek Microsystems, Inc.  From June 1986 until June
                                          1998, served as consultant to Union Technology.  Founder
                                          of Boschert, Inc.  Retired as a member of the board of
                                          directors in 1984.  Received B.S. in Electrical Engineering
                                          from University of Missouri.

Philip G. Swany                     50    Mr. Swany joined us as our Controller in 1981.  In Febru
                                          ary 1992, he left us to serve as the Controller for Crystal
                                          Graphics, Inc., a 3-D graphics software development com
                                          pany.  In September 1995, Mr. Swany returned to us and
                                          he was made Vice President-Finance.  In May 1996, he
                                          was named Chief Financial Officer and Secretary of Digi
                                          tal Power.  Mr. Swany received a B.S. degree in Business
                                          Administration - Accounting from Menlo College, and
                                          attended graduate courses in business administration at the
                                          University of Colorado.
</TABLE>

<PAGE>24

                             EXECUTIVE COMPENSATION

     Non-employee directors receive $10,000 per annum paid quarterly and options
to purchase 10,000 shares of Common Stock.

     Executive  officers are appointed by, and serve at the  discretion  of, the
board of  directors.  Except  for  Robert  O.  Smith,  our  President  and Chief
Executive  Officer,  we have no employment  agreements with any of its executive
officers.  The following table sets forth the  compensation of our President and
Chief Executive  Officer during the past three years. No other officer  received
annual compensation in excess of $100,000 during the 1999 fiscal year.

<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE

                                                                        Long Term Compensation
                             Annual Compensation                   Awards                  Payouts
                             ----------------------       -------------------------       ---------
                                       Other Annual       Restricted    Securities           LTIP        All Other
Name and                               Compensation         Stock       Underlying         Payouts       Compensa-
Principal Position  Year      Salary        ($)           Award(s) ($)  Options (#)          ($)           tion
-------------------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>             <C>               <C>        <C>                 <C>           <C>
Robert O. Smith     1999    $134,038        $0                $0         100,000(1)          $0            $0
President and       1998    $141,912        $0                $0         100,000(2)          $0            $0
CEO                 1997    $150,000        $0                $0         100,000(3)          $0            $0
-------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Represents  options to acquire 100,000 shares of common stock at $1.875 per
     share.

(2)  Pursuant to his  employment  contract,  in January 1998, Mr. Smith received
     options to acquire 100,000 shares of Common Stock at $6.69 per share. These
     options  expire in January  2008.  On November 5, 1998,  these options were
     repriced to an exercise price of $2.31 per share.

(3)  Pursuant to his  employment  contract,  in January 1997, Mr. Smith received
     options to acquire  100,000  shares of Common  Stock at $5.4375  per share.
     These options  expire in January  2007. On November 5, 1998,  these options
     were repriced to an exercise price of $2.31 per share.

     On March 1, 2000,  Digital  Power and Mr. Smith  entered into an employment
contract effective January 1, 2000. The term of the employment  agreement is for
one year subject to annual  renewal.  Under the terms of Mr. Smith's  employment
contract, Mr. Smith shall serve as President and Chief Executive Officer and his
salary  shall be  $200,000  per  annum  and  shall be  entitled  to  bonuses  as
determined by the Board. In addition,  he shall have the right to receive on the
first  business day of each January  during the term of his contract  options to
acquire  100,000  shares of Common Stock at the lower of market value as of such
date or the average  closing  price for the first six months of each year of his
contract.  Pursuant to Mr. Smith's employment contract,  in the event there is a
change in control of Digital  Power,  Mr.  Smith shall be entitled to receive in
one  payment,  the sum of six (6) times his annual base salary.  If Mr.  Smith's
employment agreement is not renewed or he is terminated without cause, Mr. Smith
will be entitled to three times his annual base salary.

<PAGE>25

     The following  table sets forth the options granted to Mr. Smith during the
past fiscal year.

                        OPTION GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                        Individual Grants
                    -----------------------------------------------------------------------------
                    Number of Securi-   % of Total Options     Exercise or
                          ties               Granted to         Base Price           Expiration
       Name            Underlying        Employees in Fis-        ($/Sh)                Date
                        Options              cal Year
                      Granted (#)
-------------------------------------------------------------------------------------------------
<S>                     <C>                    <C>                <C>              <C>
Robert O. Smith         100,000                54.98%             $1.875            January 2009

</TABLE>

     The following  table sets forth Mr.  Smith's fiscal year end option values.
No options were exercised by Mr. Smith during 1999.


                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                        AND FISCAL YEAR-END OPTION VALUES


<TABLE>
<CAPTION>
                                                                               Value of Unexer
                                                          Number of Unexer   cised In-the-Money
                                                           cised Options at        Options
                                                              FY-End (#)       at FY-End ($)(1)

                                                             Exercisable/        Exercisable/
                    Shares Acquired on                       Unexercisable      Unexercisable
       Name            Exercise (#)    Value Realized ($)
---------------------------------------------------------------------------------------------------
<S>                <C>               <C>                   <C>                <C>
Robert O. Smith            None               None        386,900 Exercisable   $81,469 Exercisable

</TABLE>


(1)  Market price at December 31, 1999, for a share of common stock was $1.4375.

Stock Plans

     Employee Stock  Purchase Plan. We have adopted an Employee Stock  Ownership
Plan ("ESOP") in conformity  with ERISA  requirements.  As of December 31, 1999,
the ESOP owns, in the  aggregate,  167,504  shares of our Common Stock.  In June
1996,  the ESOP  entered  into a $500,000  loan with San Jose  National  bank to
finance the purchase of shares. We guaranteed the repayment of the loan, and our
contributions  to the ESOP were used to pay off the loan by the end of 1999. All
our employees  participate in the ESOP on the basis of level of compensation and
length of  service.  Participation  in the ESOP is  subject  to  vesting  over a
six-year  period.  The shares of our Common Stock owned by the ESOP are voted by
the ESOP trustees.  Mr. Smith,  President and Chief Executive Officer, is one of
two trustees of the ESOP.

     1998 and 1996 Stock Option  Plans.  We have  established  the 1998 and 1996
Stock  Option  Plans (the  "Plans").  The purposes of the Plans are to encourage
stock  ownership by  employees,  officers,  and directors to give them a greater
personal  interest  in the  success  of the  business  and to  provide  an added
incentive  to continue to advance in their  employment  by or service to Digital
Power.  A total of 753,000  options are authorized to be issued under the Plans,
all of which  have  been  issued.  The  Plans  provide  for the  grant of either
incentive or  non-statutory  stock options.  The exercise price of any incentive
stock  option  granted  under  the  Plans  may not be less than 100% of the fair

<PAGE>26

market value of the Common Stock on the date of grant. The fair market value for
which an optionee may be granted  incentive  stock  options in any calendar year
may not  exceed  $100,000.  Shares  subject  to  options  under the Plans may be
purchased for cash.  Unless  otherwise  provided by the Board, an option granted
under the Plans is exercisable for ten years.  The Plans are administered by the
Compensation  Committee which has discretion to determine optionees,  the number
of shares to be covered by each option, the exercise  schedule,  and other terms
of the options. The Plans may be amended,  suspended, or terminated by the Board
but no such action may impair  rights under a previously  granted  option.  Each
incentive  stock option is exercisable in accordance  with its term,  during the
lifetime of the optionee,  only so long as the optionee  remains employed by us.
No option is  transferrable  by the  optionee  other than by will or the laws of
descent and distribution.

Other Stock Options

     As of December  31, 1999,  we have  outstanding  options to acquire  92,000
shares of Common Stock at $1.80 per share and options to acquire  86,900  shares
of Common  Stock at $.50 per share.  These  options were granted to employees in
May 1993 and are now fully vested.

401(k) Plan

     We have adopted a tax-qualified  employee  savings and retirement plan (the
"401(k) Plan"), which generally covers all of our full-time employees.  Pursuant
to the 401(k) Plan,  employees may make  voluntary  contributions  to the 401(k)
Plan up to a maximum of six percent of  eligible  compensation.  These  deferred
amounts are  contributed to the 401(k) Plan.  The 401(k) Plan permits,  but does
not  require,  additional  matching  or  contributions  by us on  behalf of Plan
participants.  We match  contribu  tions  at the  rate of $.25  for  each  $1.00
contributed.  We can also make discretionary  contributions.  The 401(k) Plan is
intended to qualify  under  Sections  401(k) and 401(a) of the Internal  Revenue
Code of 1986, as amended.  Contributions to such a qualified plan are deductible
when  made  and  neither  the  contributions  nor the  income  earned  on  those
contributions is taxable to Plan participants  until with drawn. All 401(k) Plan
contributions are credited to separate accounts maintained in trust.

Limitation of Liability and Indemnification Matters

     Sections 204 and 317 of the  California  Corporations  Code  ("Corporations
Code")  permit   indemnification  of  directors,   officers,  and  employees  of
corporations under certain conditions subject to certain limitations. Article IV
of the our Amended and Restated Articles of Incorporation  ("Articles") provides
that the liability of the directors for monetary  damages shall be eliminated to
the  fullest  extent  permissible  under  California  Law.  Article V of the our
Articles  states  that  the we  may  provide  indemni  fication  of its  agents,
including  its officers and  directors,  for breach of duty to Digital  Power in
excess  of  the  indemnification  otherwise  permitted  by  Section  317  of the
Corporations  Code,  subject  to the  limits  set  forth in  Section  204 of the
Corporations  Code.  Article VI of the Bylaws provides that the we shall, to the
maximum extent and in the manner permitted in the Corporations  Code,  indemnify
each of its agents,  including  its officers and  directors,  against  expenses,
judgments,  fines,  settlements,  and  other  amounts  actually  and  reasonably
incurred in  connection  with any  proceeding  arising by reason of the fact any
such person is or was our agent.

     Pursuant to Section  317 of the  Corporations  Code,  we are  empowered  to
indemnify  any person who was or is a party or is  threatened to be made a party
to any  proceeding  (other  than an action by or in the right of the  company to
procure a judgment  in its  favor) by reason of the fact that such  person is or

<PAGE>27

was an officer, director,  employee, or other agent of ours or our subsidiaries,
against expenses, judg ments, fines, settlements, and other amounts actually and
reasonably incurred in connection with such proceeding,  if such person acted in
good faith and in a manner  such  person  reasonably  believed to be in our best
interests and, in the case of a criminal proceeding,  has no reasonable cause to
believe the conduct of such person was unlawful.  In addition, we may indemnify,
subject to certain exceptions, any person who was or is a party or is threatened
to be made a party to any threatened,  pending, or completed action by or in the
right of the  company to  procure a judgment  in its favor by reason of the fact
that such person is or was an officer, director, employee, or other agent of the
Digital Power or its  subsidiaries,  against  expenses  actually and  reasonably
incurred by such person in  connection  with the defense or  settlement  of such
action if such person  acted in good faith and in a manner such person  believed
to be in the best interest of the company and its  shareholders.  We may advance
expenses  incurred in defending any proceeding  prior to final  disposition upon
receipt  of an  undertaking  by the  agent to repay  that  amount if it shall be
determined  that the agent is not entitled to  indemnification  as authorized by
Section 317. In addition,  we are permitted to indemnify its agents in excess of
Section 317.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors,  officers, and controlling persons of the company
pursuant to the foregoing provisions, or otherwise, we have been advised that in
the opinion of the Commission such  indemnification  is against public policy as
expressed in the Securities Act and is therefore unenforceable.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     During 1999 and 1998, we have not been a party to any transaction, proposed
transaction,  or series of  transactions  in which the amount  involved  exceeds
$60,000,  and in which,  to our  knowledge  any director or  executive  officer,
nominee, five percent beneficial security holder, or any member of the immediate
family of the foregoing  persons have or will have a direct or indirect material
interest.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  following  table  sets  forth,  as  of  September  30,  2000,  certain
information  with respect to the beneficial  ownership of shares of common stock
by all  shareholders  known by us to be the beneficial  owners of more than five
percent of the  outstanding  shares of such  common  stock,  all  directors  and
executive officers individually, and all directors and all executive officers of
as a group.  As of Septem ber 30, 2000,  there were  3,255,570  shares of Common
Stock outstanding.

                                                   No. of Shares
                    Name                          Common Stock(1)        Percent
--------------------------------------------- ----------------------------------
Rhodora Finance Corporation Limited                  183,464              6.54%
80 Broad Street
Monrovia, Liberia

Digital Power - ESOP                                 167,504              5.97%
41920 Christy Street
Fremont, CA  94538

Thomas W. O'Neil, Jr.,                                55,600(2)           2.65%
Director

<PAGE>28

Robert O. Smith,                                     406,504(3)          13.34%
Director and Chief Executive Officer

Chris Schofield,                                      47,000(4)           1.6%
Managing Director, Digital Power Limited

Philip G. Swany,                                      42,250(5)           1.5%
Chief Financial Officer

Scott C. McDonald,                                    10,000(6)             *
Director

Robert J. Boschert,                                   10,000(6)             *
Director
All directors and executive officers as a group
(6 persons)                                          570,854(7)          18.0%
============================================= =================================

* Less than one percent.

(1)  Except as indicated in the  footnotes to this table,  the persons  named in
     the table have sole voting and investment  power with respect to all shares
     of common stock shown as beneficially  owned by them,  subject to community
     property laws where applicable.

(2)  Includes 20,000 shares subject to options and warrants  exercisable  within
     60 days.

(3)  Includes 235,500 shares subject to options and warrants  exercisable within
     60 days. Also includes 167,504 owned by the Digital Power ESOP of which Mr.
     Smith is a trustee.

(4)  Includes 40,000 shares subject to options  exercisable within 60 days. Does
     not include  options to  purchase  85,000  shares that are not  exercisable
     within 60 days.

(5)  Represents 49,250 shares subject to options exercisable within 60 days.

(6)  Includes 10,000 shares subject to options and warrants  exercisable  within
     60 days.

(7)  Includes  357,750  shares  subject to options and warrants and  exercisable
     within 60 days.  Also  includes  167,504  shares owned by the Digital Power
     ESOP of which Mr. Smith is a trustee and may be deemed a beneficial owner.


                               SELLING STOCKHOLDER

     The  common  stock  registered   hereby  will  be  resold  by  the  selling
stockholders  listed below. On December 16, 1996, in connection with our initial
public offering, we entered into an underwriting agreement. Subject to the terms
and  conditions  of  the  underwriting   agreement,  we  issued  to  Werbel-Roth
Securities,  Inc., an  underwriter's  warrant to purchase shares of common stock
and  common  stock  purchase  warrants  (the   "Underwriter's   Warrant").   The
Underwriter's  Warrant entitles Werbel-Roth to purchase at any time or from time
to time until five years from the effective  date up to 100,000 shares of common
stock at $4.80 per share and up to a maximum of 50,000 stock  purchase  warrants
at 15(cent) per warrant, each of which entitled Werbel-Roth to purchase a single
share of common  stock at $5.00  per  share.  Subsequent  to the  offering,  the
Underwriter's  Warrants  were  transferred  to the selling  stockholders  listed

<PAGE>29

below.  The resale of the shares  issuable  upon  exercise  of the  Underwriting
Warrant are included in this prospectus.

     In  addition,  we have issued  5,000 shares of common stock and warrants to
purchase  30,000  shares  of common  stock at $3.88  per  share to Donner  Corp.
International;  warrants to purchase  30,000 shares of common stock at $3.88 per
share to C.C.R.I.  Corporation; and warrants to purchase 15,000 shares of common
stock at $6.75 per share to Research Works. Donner Corp. International, C.C.R.I.
Corporation and Research Works have provided  financial and investment  relation
services to Digital.

        The following table identifies the selling stockholders, as of September
15, 2000, and indicates  certain  information  known to us to respect to (i) the
number of common shares beneficially owned by the selling stockholder,  (ii) the
number of common shares to be offered for the selling stockholders' account, and
(iii) the number of common stock and percentage of  outstanding  common stock to
be beneficially  owned by the selling  stockholders after the sale of the common
stock offered by the selling  stockholders.  The term "beneficially owned" means
common stock owned or that may be acquired  within 60 days. The number of common
stock outstanding as of September 30, 2000, was 3,255,570. The selling stockhold
ers may sell some, all or none of their common stock.

<TABLE>
<CAPTION>


                                       Shares Beneficially Owned  Shares to be     Shares Beneficially
                                          Prior to Offering         Offered       Owned After Offering
Name of Stockholder                      Number    Percentage        Number       Number    Percentage
-------------------                      ------    ----------        ------       ------    ----------

<S>                                      <C>          <C>           <C>              <C>         <C>
Howard Roth                              115,000      3.4%          115,000          0           0
Carol Cohen                               15,000         *           15,000          0           0
Laurence Feirstein                        15,000         *           15,000          0           0
Myron Sayer                                5,000         *            5,000          0           0
Donner Corp. International                35,000       1.1%          35,000          0           0
C.C.R.I. Corporation                      30,000         *           30,000          0           0
Research Works                            15,000         *           15,000          0           0

</TABLE>


*Less than 1%.

                              PLAN OF DISTRIBUTION

     No  underwriter  will be used in connection  with the sale of the shares of
common stock registered hereby. The selling  stockholder may, from time to time,
sell all or a portion of the shares of common stock on any market upon which the
common stock may be quoted, in privately  negotiated  transactions or otherwise,
at fixed prices that may be changed,  at market prices prevailing at the time of
sale,  at prices  related to such market  prices or at  negotiated  prices.  The
shares of common stock may be sold by the selling  stockholder by one or more of
the following methods, without limitation:

     o    block  trades in which the broker or dealer so engaged will attempt to
          sell the shares of common stock as agent but may position and resell a
          portion of the block as principal to facilitate the transaction;

<PAGE>30

     o    purchases by broker or dealer as  principal  and resale by such broker
          or dealer for its account pursuant to this prospectus;

     o    an  exchange  distribution  in  accordance  with  the  rules  of  such
          exchange;

     o    ordinary  brokerage  transactions and transactions in which the broker
          solicits purchasers;

     o    privately negotiated transactions;

     o    market  sales (both long and short to the extent  permitted  under the
          federal securities laws), and;

     o    a combination of any such methods of sale.

     In effecting sales,  brokers and dealers engaged by the selling shareholder
may arrange for other brokers or dealers to participate.  Brokers or dealers may
receive  commissions or discounts from the selling  shareholder (or, if any such
broker-dealer  acts  as  agent  for the  purchaser  of such  shares,  from  such
purchaser)  in amounts to be  negotiated  and which are not  expected  to exceed
those customary in the types of transactions involved.  Broker-dealers may agree
with the selling shareholder to sell a specified number of such shares of common
stock at a stipulated price per share, and, to the extent such bro ker-dealer is
unable to do so acting as agent for the  selling  shareholder,  to  purchase  as
principal any unsold shares of common stock at the price required to fulfill the
broker-dealer commitment to the selling shareholders. Broker-dealers who acquire
shares of common stock as principal may thereafter resell those shares of common
stock from time to time in  transactions  (which may involve block  transactions
and sales to and through other  broker-dealers,  including  transactions  of the
nature  described  above) on the American  Stock Exchange or otherwise at prices
and on terms then  prevailing at the time of sale, at prices then related to the
then-current market price or in negotiated  transactions and, in connection with
such resales, may pay to or receive from the purchasers of such shares of common
stock commissions as described above.

     From time to time, the selling  stockholder may pledge its shares of common
stock under the margin  provisions of customer  agreements.  Upon default by the
selling stockholder,  the broker may offer and sell the pledged shares of common
stock from time to time.  Upon sales of the shares of common stock,  the selling
stockholder intend to comply with the prospectus  delivery  requirements,  under
the  Securities  Act,  by  delivering  a  prospectus  to each  purchaser  in the
transaction.  We intend to file any amendments or other  necessary  documents in
compliance  with the Securities Act which may be required in the event a selling
stockholder defaults under any customer agreement with brokers.

     To the extent required under the Securities Act, a supplemental  prospectus
will be filed, disclosing, the name of any broker-dealers,  the number of shares
of common stock involved, the price at which the common stock is to be sold, the
commissions  paid or discounts or  concessions  allowed to such  broker-dealers,
where applicable,  that such broker-dealers did not conduct any investigation to
verify the information set out or incorporated by reference in this  prospectus,
as supplemented, and other facts material to the transaction.

     We and the selling stockholder will be subject to applicable  provisions of
the  Exchange Act and the rules and  regulations  under it,  including,  without
limitation, Rule 10b-5 and, insofar as the selling stockholders are distribution
participants  and  we,  under  certain  circumstances,  may  be  a  distribution

<PAGE>31

participant,  under  Regulation M of the Exchange  Act. All of the foregoing may
affect the marketability of the common stock.

                            DESCRIPTION OF SECURITIES

     We are authorized to issue up to 10,000,000  shares of common stock, no par
value,  and 2,000,000  shares of preferred  stock, no par value. As of September
30, 2000, there were 3,255,570 shares of common stock  outstanding and no shares
of preferred stock outstanding.

     Common Stock

     Each  shareholder  is entitled  to one vote for each share of common  stock
held on all matters  submitted to a vote of shareholders.  Each holder of common
stock has the right to cumulate his votes, which means each share shall have the
number of votes equal to the number of  directors to be elected and all of which
votes may be cast for any one nominee.  Subject to such preferences as may apply
to any  preferred  stock  outstanding  at the time,  the holders of  outstanding
shares of common stock are entitled to receive  dividends out of assets  legally
available  therefor at such times and in such  amounts as the board of directors
may from time to time determine.  The common stock is not entitled to preemptive
rights and is not subject to conversion  or  redemption.  Upon the  liquidation,
dissolution,  or winding up of the company,  the holders of common stock and any
participating  preferred  stock  outstanding  at that time would be  entitled to
share ratably in all assets  remaining  after the payment of liabilities and the
payment of any liquidation preferences with respect to any outstanding preferred
stock.  Each outstanding  share of common stock now is, and all shares of common
stock that will be outstanding will be, fully paid and non-assessable.

     Preferred Stock

     The board of directors is authorized, subject to any limitations prescribed
by California  law, to provide for the issuance of shares of common stock in one
or more  series,  to  establish  from  time to time the  number  of shares to be
included in each such series, to fix the powers,  designations,  preferences and
rights of the  share of each  wholly  unissued  series  and any  qualifications,
limitations,  or restrictions thereon, and to increase or decrease the number of
shares of any such  series  (but not below the  number of shares of such  series
then outstanding)  without any further vote or action by the  shareholders.  The
board of directors may authorize the issuance of preferred  stock with voting or
conversion  rights that could adversely  affect the voting power or other rights
of the holders of common stock.  Thus, the issuance of preferred  stock may have
the effect of  delaying,  deterring,  or  preventing  a change in control of the
company. We have no current plans to issue any shares of preferred stock.

     Options

     At September  30, 2000,  we have 931,605  shares of common stock subject to
outstanding options with exercise prices ranging from $.50 to $6.25 per share.

<PAGE>32

     Warrants

     As of September 30, 2000, in addition to the underwriter's warrants, we had
outstanding  warrants to  purchase  30,000  shares of common  stock at $7.00 per
share,  warrants to purchase  15,000  shares of common stock at $6.75 per share,
and warrants to purchase 5,000 shares of common stock at $3.38 per share.

                                     EXPERTS

     The  consolidated  balance  sheet as of December 31, 1999,  and the related
consolidated statements of operations,  stockholders' equity, and cash flows for
each of the two years then ended included in this  prospectus have been included
herein in reliance on the report of Hein + Associates LLP, independent certified
public  accountants,  giving authority of that firm as experts in accounting and
auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

     We file annual,  quarterly and special reports,  proxy statements and other
information with the Securities and Exchange Commission.  Our Commission filings
are  available  to the  public  over  the  Internet  at  the  SEC's  Website  at
http://www.sec.gov.  You may also  read and  copy  any  document  we file at the
Commission's public reference room at 450 Fifth Street, N.W.,  Washington,  D.C.
20549,  Seven World Trade Center,  13th Floor,  New York, New York 10048 and 500
West Madison Street,  Suite 1400,  Chicago,  Illinois 60661. You may contact the
SEC at 1-800-SEC-0330 for further information about the public reference room.

        We have filed with the Commission a registration  statement on form SB-2
under the  Securities  Act with  respect to the  securities  offered  under this
prospectus.  This  prospectus,  which  constitutes  a part  of the  registration
statement, does not contain all of the information set forth in the registration
statement,  certain items of which are omitted in accordance  with the rules and
regulations of the Commission. Statements contained in this prospectus as to the
contents of any contract or other documents are not necessarily  complete and in
each instance  reference is made to the copy of such contact or documents  filed
as an exhibit to the registration statement, each such statement being qualified
in all respects by such  reference and the exhibits and schedules  thereto.  For
further  information  regarding  Digital Power and the securities  offered under
this prospectus,  we refer you to the  registration  statement and such exhibits
and schedules which may be obtained from the Commission at its principal  office
in Washington, D.C. upon payment of the fees prescribed by the Commission.

<PAGE>F-1

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                            Page


Independent Auditor's Report.................................................F-2

Consolidated Balance Sheets - December 31, 1999 and
  September 30, 2000 (unaudited).............................................F-3

Consolidated  Statements of Operations - For the years
  ended  December 31, 1998, and 1999, and for the nine
  months ended September 30, 1999 and 2000 (unaudited).......................F-4

Consolidated  Statement of  Stockholder's  Equity -
  For the years ended December 31, 1998 and 1999,
  and for the nine months ended September 30, 2000 (unaudited)...............F-5

Consolidated  Statements  of Cash Flows - For the years
  ended  December 31, 1998 and 1999 and for the nine
  months ended  September 30, 1999 and 2000 (unaudited)......................F-7

Notes to Consolidated Financial Statements...................................F-9

<PAGE>F-2

                          INDEPENDENT AUDITOR'S REPORT


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


We have audited the  accompanying  consolidated  balance  sheet of Digital Power
Corporation  and   subsidiaries  as  of  December  31,  1999,  and  the  related
consolidated statements of operations,  stockholders' equity, and cash flows for
the years ended December 31, 1998 and 1999.  These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of Digital  Power
Corporation  and  subsidiaries as of December 31, 1999, and the results of their
operations  and their cash flows for the years ended December 31, 1998 and 1999,
in conformity with generally accepted accounting principles.



/s/HEIN + ASSOCIATES LLP

HEIN + ASSOCIATES LLP
Certified Public Accountants



Orange, California
March 15, 2000


<PAGE>F-3


                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>

                                                                       DECEMBER 31,     SEPTEMBER 30,
                                                                           1999             2000
                                                                     --------------------------------
                                                                                         (unaudited)
                                     ASSETS
<S>                                                              <C>                 <C>
CURRENT ASSETS:
    Cash and cash equivalents                                       $     824,708     $   1,249,851
    Accounts receivable - trade, net of allowance for
        doubtful accounts of $210,485 and $210,444                      2,813,080         3,458,544
        (unaudited)
    Income tax refund receivable                                           70,988            19,556
    Other receivables                                                      99,875           145,562
    Inventories, net                                                    4,531,261         5,088,500
    Prepaid expenses and deposits                                          61,326           279,572
    Deferred income taxes                                                 360,136           311,220
                                                                    -------------     -------------
        Total current assets                                            8,761,374        10,552,805

PROPERTY AND EQUIPMENT, net                                             1,223,137         1,120,617
EXCESS OF PURCHASE PRICE OVER NET ASSETS ACQUIRED, net of
    accumulated amortization of $289,926 and $488,078 (unaudited)       1,162,264           964,112
DEPOSITS                                                                   14,058            16,956
                                                                    -------------     -------------

TOTAL ASSETS                                                        $  11,160,833     $  12,654,490
                                                                    =============     =============
                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Notes payable                                                   $     940,000     $     940,000
    Current portion of capital lease obligations                           43,646            47,318
    Accounts payable                                                    1,196,170         1,791,262
    Accrued liabilities                                                 1,213,641         1,339,923
                                                                    -------------     -------------
        Total current liabilities                                       3,393,457         4,118,503

CAPITAL LEASE OBLIGATIONS, less current portion                            80,825            70,978
OTHER LONG-TERM LIABILITIES                                                25,000             -
DEFERRED INCOME TAXES                                                       9,344             9,344
                                                                    -------------     -------------
        Total liabilities                                               3,508,626         4,198,825
                                                                    -------------     -------------
COMMITMENTS AND CONTINGENCIES (Notes 7 and 12)

STOCKHOLDERS' EQUITY:
    Preferred stock issuable in series, no par value,
        2,000,000 shares authorized, no shares issued and                  -                  -
        outstanding.
    Common stock, no par value, 10,000,000 shares authorized,
        2,771,435 and 3,255,570 (unaudited) shares issued and
        outstanding, respectively                                       9,012,679         9,766,622
    Additional paid-in capital                                            566,504           665,388
    Accumulated deficit                                                (1,832,337)       (1,611,062)
    Note receivable - stockholder                                         (52,200)            -
    Accumulated other comprehensive income (loss)                         (42,439)         (365,283)
                                                                    --------------    -------------
        Total stockholders' equity                                      7,652,207         8,455,665
                                                                    -------------     -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                          $  11,160,833     $  12,654,490
                                                                    =============     =============

</TABLE>

       See accompanying notes to these consolidated financial statements.

<PAGE>F-4

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                  FOR THE YEARS ENDED              FOR THE NINE MONTHS ENDED
                                                      DECEMBER 31,                       SEPTEMBER 30,
                                            ---------------------------------   ---------------------------------
                                                 1998              1999              1999              2000
                                            ---------------   ---------------   ---------------------------------
                                                                                 (unaudited)       (unaudited)

<S>                                         <C>               <C>               <C>               <C>
REVENUES                                    $  18,733,470     $  15,354,018     $  11,974,087     $  13,644,120
COST OF GOODS SOLD                             14,778,103        11,277,170         9,009,935         9,702,442
                                            -------------     -------------     -------------     -------------
    Gross margin                                3,955,367         4,076,848         2,964,152         3,941,678
                                            -------------     -------------     -------------     -------------
OPERATING EXPENSES:
    Research and development                    1,397,816           952,690           760,471           868,212
    Marketing and selling                       1,561,803         1,159,323           894,253         1,064,550
    General and administrative                  1,572,318         1,644,170         1,071,300         1,509,943
                                            -------------     -------------     -------------     -------------
        Total operating expenses                4,531,937         3,756,183         2,726,024         3,442,705
                                            -------------     -------------     -------------     -------------
INCOME (LOSS) FROM OPERATIONS                    (576,570)          320,665           238,128           498,973
                                            --------------    -------------     -------------     -------------
OTHER INCOME (EXPENSE):
    Interest income                                16,074            30,935            12,640             9,928
    Interest expense                             (236,968)         (178,343)         (140,362)          (75,259)
    Translation loss                              (37,771)           (6,236)           (9,218)           (4,646)
    Gain (loss) on disposal of assets               6,647           (16,830)             -                7,679
                                            -------------     --------------    -------------     -------------
        Other income (expense)                   (252,018)         (170,474)         (136,940)          (62,298)
                                            -------------     -------------     -------------     -------------
INCOME (LOSS) BEFORE INCOME TAXES                (828,588)          150,191           101,188           436,675

PROVISION FOR INCOME TAX (BENEFIT)
EXPENSE                                          (258,000)          123,000            98,900           215,400
                                            --------------    -------------     -------------     -------------

NET INCOME (LOSS)                           $    (570,588)    $      27,191     $       2,288     $     221,275
                                            ==============    =============     =============     =============
NET INCOME (LOSS) PER COMMON SHARE:
    Basic net income (loss) per share       $        (.21)    $          .01    $       *         $         0.08
                                            ==============    ==============    =============     ==============
    Diluted net income (loss) per share     $        (.21)    $          .01    $       *         $         0.06
                                            ==============    ==============    =============     ==============
</TABLE>

       See accompnying notes to these consolidated financial statements.

<PAGE>F-5

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
               FOR THE YEARS ENDED DECEMBER 31, 1998 and 1999 and
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
                                   (unaudited)

<TABLE>
<CAPTION>

                                                                                                          ACCUMULATED
                                                       ADDITIONAL                              NOTE          OTHER         TOTAL
                                     COMMON STOCK       PAID-IN    ACCUMULATED    ESOP     RECEIVABLE-   COMPREHENSIVE STOCKHOLDERS'
                                  SHARES     AMOUNT     CAPITAL      DEFICIT     SHARES    STOCKHOLDER   INCOME (LOSS)    EQUITY
                                ---------  ----------  ----------  -----------  ---------  ------------  ------------- ------------
<S>                          <C>         <C>         <C>         <C>          <C>        <C>           <C>           <C>
BALANCES, January 1, 1998       2,694,485  $8,856,489  $  430,590  $(1,288,940) $(325,423) $          -  $           - $  7,672,716

 Exercise of stock options         35,750      64,350           -            -          -             -              -       64,350

 Exercise of warrants               6,200      31,684        (684)           -          -             -              -       31,000

 Stock issued for legal
   settlement                      35,000      60,156           -            -          -             -              -       60,156

 Contribution to ESOP                   -           -           -            -    140,504             -              -      140,504

 Compensation recognized
   upon issuance of warrants            -           -      46,032            -          -             -              -       46,032

 Income tax benefit arising
   from the exercise of
   employee stock options               -           -      38,366            -          -             -              -       38,366

 Comprehensive loss:
   Net loss                             -           -           -     (570,588)         -             -              -            -
   Foreign currency
     translation adjustment             -           -           -            -          -             -         36,234            -
   Total comprehensive loss             -           -           -            -          -             -              -     (534,354)
                                ---------  ----------   ---------  -----------  ---------  ------------  ------------- ------------
BALANCES, December 31, 1998     2,771,435   9,012,679     514,304   (1,859,528)  (184,919)            -         36,234    7,518,770

 Contribution to ESOP                   -           -           -            -    184,919             -              -      184,919

 Note receivable for
  common stock                          -           -      52,200            -          -       (52,200)             -            -

</TABLE>

<PAGE>F-6

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
               FOR THE YEARS ENDED DECEMBER 31, 1998 and 1999 and
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
                                   (unaudited)
                                   (Continued)

<TABLE>
<CAPTION>

                                                                                                          ACCUMULATED
                                                       ADDITIONAL                              NOTE          OTHER         TOTAL
                                     COMMON STOCK       PAID-IN    ACCUMULATED    ESOP     RECEIVABLE-   COMPREHENSIVE STOCKHOLDERS'
                                  SHARES     AMOUNT     CAPITAL      DEFICIT     SHARES    STOCKHOLDER   INCOME (LOSS)    EQUITY
                                ---------  ----------  ----------  -----------  ---------  ------------  ------------- ------------
<S>                          <C>         <C>         <C>         <C>          <C>        <C>           <C>           <C>

 Comprehensive income:
   Net income                           -  $        -  $        -  $    27,191  $       -  $          -  $          -  $          -
   Foreign currency
     translation adjustment             -           -           -            -          -             -       (78,673)            -
   Total comprehensive loss             -           -           -            -          -             -             -       (51,482)
                                ---------  ----------  ----------  -----------  ---------  ------------  ------------  ------------
BALANCES, December 31, 1999     2,771,435   9,012,679     566,504   (1,832,337)         -       (52,200)      (42,439)    7,652,207

 Exercise of stock options
   (unaudited)                    484,135     753,943     (52,200)           -          -        52,200             -       753,943

 Income tax benefit related
   to exercise of stock options
   (unaudited)                          -           -     151,084            -          -             -             -       151,084

 Comprehensive loss:
   Net income (unaudited)               -           -           -      221,275          -             -             -             -
   Foreign currency
     translation adjustment             -           -           -            -          -             -      (322,844)            -
     (unaudited)
 Total comprehensive loss
   (unaudited)                          -           -           -            -          -             -             -      (101,569)
                                ---------  ----------  ----------  -----------  ---------  ------------  ------------  ------------
BALANCES, September 30, 2000
  (unaudited)                   3,255,570  $9,766,622  $  665,388  $(1,611,062) $       -  $          -  $   (365,283) $  8,455,665
                                =========  ==========  ==========  ===========  =========  ============  ============  ============

</TABLE>

       See accompanying notes to these consolidated financial statements.


<PAGE>F-7

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



<TABLE>
<CAPTION>

                                               FOR THE YEARS ENDED             FOR THE NINE MONTHS ENDED
                                                   DECEMBER 31,                       SEPTEMBER 30,
                                          --------------------------------   ---------------------------------
                                               1998             1999              1999             2000
                                          ---------------   --------------   ---------------  ----------------
                                                                              (unaudited)       (unaudited)

<S>                                     <C>              <C>               <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                      $    (570,588)    $      27,191    $       2,288    $     221,275
   Adjustments to reconcile net
    income(loss) to net cash provided in
    operating activities:
      Depreciation and amortization             423,655           500,691          358,381          411,374
      (Gain) loss on disposal of assets          (6,647)           16,830              -             (7,679)
      Deferred income taxes                    (287,927)            8,813              -               -
      Warranty expense                          140,000          (110,000)             -              1,516
      Inventory  obsolescence reserve           230,000            30,000              -             21,173
      Contribution to ESOP                      140,504           184,919          117,113             -
      Bad debt expense                           50,000            35,547              -               -
      Compensation cost recognized upon
        issuance of warrants                     46,033               -                -               -
      Income tax benefit related to
        exercise of stock options                38,366               -                -            151,084
      Foreign currency translation               37,771             6,236            9,218            4,646
        adjustment
      Stock issued for legal settlement          60,156               -                -               -
   Changes in operating assets and
    liabilities:
      Accounts receivable                       614,453           711,411           24,851         (645,464)
      Income tax refund receivable             (392,646)          321,658          217,189           51,432
      Other receivables                         173,507             3,167           24,924          (45,687)
      Inventories                               434,597           303,259          650,110         (578,412)
      Prepaid expenses and deposits              50,455            20,671           (9,517)        (221,144)
      Accounts payable                       (1,950,562)          (50,685)         280,820          595,092
      Accrued liabilities                       743,896          (271,457)        (444,922)         173,681
      Other long-term liabilities                35,043           (10,043)         (10,043)         (25,000)
                                          -------------     --------------   --------------   --------------
        Net cash provided by operating           10,066         1,728,208        1,220,412          107,887
          activities                      -------------     -------------    -------------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of Gresham Power              (3,370,293)              -               -                -
    Electronics
   Purchase of property and equipment          (156,707)         (168,042)        (123,893)         (76,291)
   Proceeds from sale of assets                  26,414             6,146             -              16,709
                                          -------------     -------------    -------------    -------------
        Net cash used in investing           (3,500,586)         (161,896)        (123,893)         (59,582)
          activities                      -------------     -------------    -------------     ------------

</TABLE>

                                  (Continued)

<PAGE>F-8


                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Continued)

<TABLE>
<CAPTION>

                                                   FOR THE YEARS ENDED             FOR THE NINE MONTHS ENDED
                                                      DECEMBER 31,                       SEPTEMBER 30,
                                             --------------------------------   --------------------------------
                                                  1998             1999              1999             2000
                                             ---------------   --------------   ---------------  ---------------
                                                                                 (unaudited)      (unaudited)
<S>                                        <C>               <C>              <C>              <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from exercise of stock
      options and warrants                          95,350               -               -             753,932
    Principal payments on long-term debt          (140,504)         (184,919)        (117,114)            -
    Principal payments on capital lease             (7,310)          (72,537)         (32,466)         (49,616)
      obligations
    Proceeds from notes payable                  2,366,846               -               -                -
    Principal payments on notes payable           (160,000)       (1,266,846)      (1,266,846)            -
                                             -------------     -------------    --------------   -------------
        Net cash provided by (used in)
        financing activities                     2,154,382        (1,524,302)      (1,416,426)         704,316
                                             -------------     --------------   --------------   -------------
EFFECT OF EXCHANGE RATE CHANGES ON CASH             (1,537)          (84,909)         (19,723)        (327,478)
                                             --------------    -------------    --------------   --------------
NET INCREASE (DECREASE) IN CASH AND CASH
   EQUIVALENTS                                  (1,337,675)          (42,899)        (339,630)        (425,143)

CASH AND CASH EQUIVALENTS, beginning of
   period                                        2,205,282           867,607          867,607          824,708
                                             -------------     -------------    -------------    -------------
CASH AND CASH EQUIVALENTS, end of period     $     867,607     $     824,708    $     527,977    $   1,249,851
                                             =============     =============    =============    =============
SUPPLEMENTAL CASH FLOW INFORMATION:
    Cash payments for:
        Interest                             $     233,982     $     277,935    $     225,563    $     160,772
                                             =============     =============    =============    =============
        Income taxes                         $     289,872     $     117,494    $      98,000    $     180,000
                                             =============     =============    =============    =============

NON-CASH INVESTING AND FINANCING ACTIVITIES:
    Acquisition of equipment through
    capital leases                           $     166,396     $      19,720    $        -       $      43,441
                                             =============     =============    =============    =============

</TABLE>


       See accompanying notes to these consolidated fianncial statements.

<PAGE>F-9

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


1.   ORGANIZATION AND NATURE OF OPERATIONS:

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


2.   SIGNIFICANT ACCOUNTING POLICIES:

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

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

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

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

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

     Income Taxes - The Company  accounts  for income taxes under the  liability
     method which requires  recognition  of deferred tax assets and  liabilities
     for the expected future tax  consequences of events that have been included
     in the financial statements or tax returns. Under this method, deferred tax
     assets and liabilities are determined based on the differences  between the
     financial statement carrying amounts of existing assets and liabilities and
     their  respective  tax  bases.  Deferred  tax assets  and  liabilities  are
     measured using enacted tax rates expected to apply to taxable income in the
     years in which those temporary  differences are expected to be recovered or
     settled.  The effect on deferred tax assets and  liabilities of a change in
     tax rates is recognized in income in the period that includes the enactment
     date.

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

<PAGE>F-10

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     the Company  provides a reserve for estimated  warranty costs and a reserve
     for estimated product returns.

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

     Foreign  Currency  Translation  - Gains  and  losses  from the  effects  of
     exchange  rate   fluctuations  on   transactions   denominated  in  foreign
     currencies  are  included  in  the  results  of   operations.   Assets  and
     liabilities of the Company's foreign  subsidiaries are translated into U.S.
     dollars at year-end exchange rates. Income and expense items are translated
     at  average  exchange  rates  prevailing  during  the year.  The  resulting
     translation  adjustment  for DPL is recorded as a component of  accumulated
     other comprehensive income, a component of stockholders equity.  Because PD
     operates in a country with a highly inflationary  economy,  any translation
     adjustment related to PD is included in the results of operations.

     Earnings  Per Share - Basic  earnings  per share  excludes  dilution and is
     computed by dividing income (loss) available to common  stockholders by the
     weighted  average  number  of common  shares  outstanding  for the  period.
     Diluted earnings per share reflects the potential dilution that could occur
     if  securities or other  contracts to issue common stock were  exercised or
     converted  into common  stock or resulted in the  issuance of common  stock
     that then shared in the earnings of the entity.  Common  stock  equivalents
     for the year ended December 31, 1998 were  anti-dilutive  and excluded from
     the earnings per share computation.

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

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

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

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

<PAGE>F-11

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     have been  accounted  for  using the fair  value  method as  prescribed  by
     FASB123.

     Concentrations  of Credit Risk - Credit risk represents the accounting loss
     that would be  recognized at the reporting  date if  counterparties  failed
     completely to perform as contracted. Concentrations of credit risk (whether
     on or off balance  sheet) that arise from financial  instruments  exist for
     groups of  customers  or  counterparties  when they have  similar  economic
     characteristics   that  would  cause  their  ability  to  meet  contractual
     obligations  to be  similarly  affected  by  changes in  economic  or other
     conditions  described  below.  In accordance  with FASB  Statement No. 105,
     "Disclosure   of   Information    about    Financial    Instruments    with
     Off-Balance-Sheet  Risk and Financial  Instruments with  Concentrations  of
     Credit Risk," financial instruments that subject the Company to credit risk
     consist  of cash  balances  maintained  in  excess  of  federal  depository
     insurance  limits  and  accounts  and  notes  receivable,   which  have  no
     collateral or security. See Note 13 for major customers.

     Fair  Value of  Financial  Instruments  - The  estimated  fair  values  for
     financial  instruments under FAS No. 107,  "Disclosures about Fair Value of
     Financial Instruments",  are determined at discrete points in time based on
     relevant market  information.  These estimates  involve  uncertainties  and
     cannot be determined with precision. The fair value of cash is based on its
     demand  value,  which is equal to its  carrying  value.  The fair values of
     notes  payable  are based on  borrowing  rates  that are  available  to the
     Company  for loans  with  similar  terms,  collateral,  and  maturity.  The
     estimated fair values of notes payable approximate their carrying values.

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

     Impact  of  Recently  Issued  Standards  -  In  June  1998,  the  Financial
     Accounting   Standards  Board  issued  Statement  of  Financial  Accounting
     Standards  No. 133  "Accounting  for  Derivative  Instruments  and  Hedging
     Activities,"  (FASB133).  FASB133  requires  that an entity  recognize  all
     derivatives as assets or liabilities in the statement of financial position
     and measure those  instruments at fair value. This statement was amended by
     Statement of Financial  Accounting  Standards No. 137, issued in June 1999,
     such that it is effective for the Company's  financial  statements  for the
     year ending December 31, 2001. The Company does not believe the adoption of
     FASB133 will have a material impact on assets,  liabilities or equity.  The
     Company  has not  yet  determined  the  impact  of  FASB133  on the  income
     statement or the impact on comprehensive income.

     In December 1999, the  Securities  and Exchange  Commission  (SEC) released
     Staff Accounting  Bulletin 101 (SAB 101) "Revenue  Recognition in Financial
     Statements".  SAB 101 establishes guidelines in applying generally accepted
     accounting principles to the recognition of revenue in financial statements
     based  on  the  following  four  criteria:   persuasive  evidence  that  an
     arrangement  exists,  delivery has occurred or services have been rendered,
     the   seller's   price  to  the  buyer  is  fixed  or   determinable,   and
     collectibility is reasonably  assured.  SAB 101, as amended by SAB 101A and

<PAGE>F-12

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     SAB101B, is effective no later than the fourth fiscal quarter of the fiscal
     years  beginning  after  December 15, 1999,  except that  registrants  with
     fiscal years that begin between  December 16, 1999 and March 15, 2000,  may
     report any  resulting  change in  accounting  principle no later than their
     second fiscal quarter of the fiscal year beginning after December 15, 1999.
     The  Company  does not  believe  that the  adoption  of SAB101  will have a
     material effect on its financial position or result of operations.

     Interim  Financial  Information - The September 30, 1999 and 2000 financial
     statements  have been prepared by the Company without audit. In the opinion
     of  management,   the  accompanying   financial   statements   contain  all
     adjustments  (consisting of only normal recurring accruals) necessary for a
     fair presentation of the Company's  financial  position as of September 30,
     2000 and the results of operations and cash flows for the nine months ended
     September 30, 1999 and 2000.  The results of operations  for the nine-month
     periods ended September 30, 1999 and 2000 are not necessarily indicative of
     those that will be obtained for the entire fiscal year.

3.   INVENTORIES:

     Inventories consists of the following as of:

                                          DECEMBER 31,       SEPTEMBER 30,
                                             1999                2000
                                         -------------      -------------

       Raw materials                     $   4,017,991      $   5,230,854
       Work-in-process                         699,490            291,340
       Finished goods                          485,430            216,783
                                         -------------      -------------

       Allowance for obsolescence             (671,650)          (650,477)
                                         -------------      -------------
                                         $   4,531,261      $   5,088,500
                                         =============      =============

4.   PROPERTY AND EQUIPMENT:

     Property and equipment consist of the following as of:

                                          DECEMBER 31,       SEPTEMBER 30,
                                             1999                2000
                                         -------------      -------------

       Machinery and equipment           $   1,375,563      $   1,439,310
       Office equipment and furniture          838,311            857,595
       Leasehold improvements                  518,586            503,469
       Transportation equipment                136,655            123,934
                                         -------------      -------------
                                             2,869,115          2,924,308
                                         -------------      -------------
       Less:  Accumulated depreciation
              and amortization              (1,645,978)        (1,803,691)
                                         -------------      -------------
                                         $   1,223,137      $   1,120,617
                                         =============      =============

<PAGE>F-13

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



5.   ACCRUED LIABILITIES:

     Accrued liabilities consist of the following as of:

                                          DECEMBER 31,       SEPTEMBER 30,
                                             1999                2000
                                         -------------      -------------

       Accrued payroll and benefits      $     176,167      $     246,556
       Accrued commissions and
         royalties                              78,383            159,800
       Accrued warranty and product
         return expense                        272,782            211,266
       Income taxes payable                    207,358             98,163
       Accrued legal and professional
         fees                                  168,042            166,579
       Other                                   310,909            457,559
                                         -------------      -------------
                                         $   1,213,641      $   1,339,923
                                         =============      =============

6.   NOTES PAYABLE:

     DPC  has  a  $3,000,000  line  of  credit  pursuant  to a  promissory  note
     agreement.  The line of credit agreement  provides for borrowings up to 80%
     of  eligible  accounts  receivable,  plus  20% of  inventory  or  $500,000,
     whichever is less,  not to exceed a total of  $3,000,000.  Borrowing  under
     this  line of  credit  bears  interest  based  upon an  index  equal to the
     lender's prime rate (totaling 8.50% at December 31, 1999),  payable monthly
     with  outstanding  principal  due on  demand.  If no  demand  is made,  the
     outstanding  principal  and unpaid  accrued  interest is due  September 15,
     2001.  At  December  31,  1999 and  September  30,  2000,  the  outstanding
     principal  balance  was  $940,000.  Under the terms of the  agreement,  the
     Company is required to maintain  certain  ratios and be in compliance  with
     other covenants.  At September 30, 2000, the Company was in compliance with
     all covenants.

     DPL has a $800,000 line of credit pursuant to a loan  agreement.  Borrowing
     under this line of credit  bears  interest  at 2% per annum over the Bank's
     Base rate  (totaling  9.5% at December  31,  1999),  payable  monthly  with
     outstanding  principal due on demand. If no demand is made, the outstanding
     principal  and  accrued  interest  is due  March  31,  2001.  The  loan  is
     collateralized  by substantially  all of the DPL's assets.  At December 31,
     1999  and  September  30,  2000,  no  principal  or  accrued  interest  was
     outstanding.  Under the terms of the agreement,  if borrowings  exist under
     this line of credit, the Company is required to maintain certain ratios and
     be in compliance with other covenants.

7.   CAPITAL LEASE OBLIGATIONS:

     The  Company  leases  certain   equipment  and  vehicles  under  agreements
     classified as capital  leases.  The cost of assets under capital  leases is
     $181,484 and $224,925 with accumulated  depreciation amounts of $48,701 and
     $113,130 at December 31, 1999 and September 30, 2000, respectively.

<PAGE>F-14


                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)



     The future minimum lease payments, as of December 31, 1999, are as follows:

                YEARS ENDING
                DECEMBER 31,                                         AMOUNT
             ------------------                                   -----------
                    2000                                          $    48,732
                    2001                                               43,412
                    2002                                               27,792
                    2003                                               13,896
                                                                  -----------
                     Total future minimum lease payments              133,832
                        Less amount representing interest              (9,361)
                                                                  -----------
                     Present value of net minimum lease
                         payments                                     124,471
                        Less Current portion                          (43,646)
                                                                  -----------
                                                                  $    80,825

8.   PREFERRED STOCK:

     The preferred stock has one series  authorized,  500,000 shares of Series A
     cumulative  redeemable  convertible  preferred  stock  ("Series A"), and an
     additional 1,500,000 shares of preferred stock has been authorized, but the
     rights,  preferences,  privileges and  restrictions on these shares has not
     been  determined.  DPC's Board of  Directors  is  authorized  to create new
     series  of  preferred  stock  and fix the  number  of shares as well as the
     rights, preferences, privileges and restrictions granted to or imposed upon
     any series of preferred stock.

9.   NOTE RECEIVABLE - STOCKHOLDER:

     At December 31, 1999,  the Company had a note  receivable  in the amount of
     $52,200  due from a  former  employee  received  in  consideration  for the
     exercise of stock  options.  The note bears  interest at 5% and was paid in
     full in February 2000.

10.  STOCK OPTIONS AND WARRANTS:

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

     The Company granted 100,000 non-qualified options to purchase the Company's
     stock to the  president of the Company in each of the years ended  December
     31,  1997 and  1998,  in  accordance  with his  employment  agreement.  The
     exercise  prices  of  $5.4375  and  $6.6875  per  share in 1997  and  1998,
     respectively,  were equal to the fair  market  value on the dates of grant.
     Such options vested immediately and expire in 2007 and 2008,  respectively.
     On November 5, 1998,  these  options  were  repriced to $2.3125,  which was
     equal to the fair market value on that date.

<PAGE>F-15

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


     During the year  ended  December  31,  1999,  the  Company  issued  100,000
     non-qualified  options to purchase the Company's  stock to the president of
     the Company,  in accordance  with his  employment  agreement.  The exercise
     price of $1.8750 per share was equal to the fair  market  value on the date
     of grant. Such options vested immediately and expire in 2009.

     In January  2000,  the  Company  issued  100,000  non-qualified  options to
     purchase the Company's stock to the president of the Company, in accordance
     with his employment agreement.  The exercise price of $1.5625 per share was
     equal to the fair market value on the date of grant.  Such  options  vested
     immediately and expire in 2010.

     During the years  ended  December  31, 1998 and 1999,  the Company  granted
     non-qualified  options  under the 1998 plan of 60,000 and  30,000  options,
     respectively,  to purchase the Company's  stock to outside  directors.  The
     exercise prices range from $1.93 to $6.25 per share, which was equal to the
     fair value on the date of grant. The options vest after one year.

     In February 1998,  the Company  adopted the 1998 Stock Option Plan covering
     240,000 shares.  Under the plan, the Company can issue either  incentive or
     non-qualified  stock  options.  The exercise  price of the options  granted
     pursuant to the plan will not be less than 100% of the fair market value of
     the shares on the grant date.  The  compensation  committee of the Board of
     Directors will determine the vesting period of the options,  if any, and no
     options will be exercisable after ten years from the date of grant.

     During the year ended  December  31,  1998,  the  Company  granted  254,000
     options to purchase the Company's stock under the 1996 Stock Option Plan to
     certain  employees.  The  exercise  prices  range from $4.00 to $6.1250 per
     share,  which was equal to the fair market value on the date of grant.  The
     options vest over 5 years at 25% per year  starting in the second year.  On
     November 5, 1998,  the  options  were  repriced to the current  fair market
     value of $2.3125 per share.

     During the year ended  December  31,  1998,  the  Company  granted  124,940
     options to purchase the Company's stock under the 1998 Stock Option Plan to
     certain  employees.  The exercise  price of the options is $6.25 per share,
     which was equal to the fair market value on the date of grant.  The options
     vest over 5 years at 25% per year  starting in the second year. On November
     5, 1998,  the options  were  repriced to the current  fair market  value of
     $2.3125 per share.

     During the year ended December 31, 1999, the Company granted 70,000 options
     to purchase the Company's stock under the 1996 Stock Option Plan to certain
     employees. The exercise prices range from $1.6875 to $2.00 per share, which
     was equal to the fair market  value on the date of grant.  The options vest
     over 5 years at 25% per year starting in the second year.

     During the year ended December 31, 1999, the Company granted 11,900 options
     to purchase the Company's stock under the 1998 Stock Option Plan to certain
     employees.  The  exercise  prices of the  options  ranges  from  $1.5625 to
     $1.8750 per share,  which was equal to the fair market value on the date of
     grant. The options vest over 5 years at 25% per year starting in the second
     year.

<PAGE>F-16

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)



     During the period ended  September 30, 2000,  the Company  granted  243,000
     options to purchase the Company's stock under the 1998 Stock Option Plan to
     certain employees.  The exercise price of the options rages from $1.5625 to
     $2.3750 per share  which was equal to the fair market  value on the date of
     grant. The options vest over 5 years at 25% per year starting in the second
     year.

     The following table sets forth activity for all options:


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

     OUTSTANDING, January 1, 1998               652,900          $   2.41
       Granted                                  548,940              2.74
       Forfeited                               (100,160)             2.85
       Exercised                                (35,750)             1.80
                                              ---------          --------

     OUTSTANDING, December 31, 1998           1,065,930              2.19
       Granted                                  211,900              1.90
       Forfeited                               (194,200)             2.42
                                              ---------          --------

     OUTSTANDING, December 31, 1999           1,083,630              2.09
       Granted                                  343,000              1.65
       Forfeited                                (10,890)             2.16
       Exercised                               (484,135)             1.55
                                              ---------          --------

     OUTSTANDING, September 30, 2000            931,605          $   2.36
                                              =========          ========

     At December 31, 1999 and  September  30, 2000,  options to purchase  40,000
     shares,  with a weighted average exercise price of $6.06,  were exercisable
     at prices ranging from $6.00 to $6.25 per share.

     At December 31, 1999 and September 30, 2000,  options to purchase 1,043,630
     and 891,605 shares,  respectively,  were  outstanding  with exercise prices
     ranging from $.50 to $2.31 per share, a weighted  average exercise price of
     $1.94 and $2.36, and a weighted average remaining  contractual life of 7.17
     and 7.85 years,  respectively.  Of the outstanding options at September 30,
     2000,  488,468 options were excisable at a weighted  average exercise price
     of  $2.70  with the  remaining  443,137  unvested  options  exercisable  as
     follows:

<PAGE>F-17

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


                                                         WEIGHTED
                                    NUMBER OF            AVERAGE
YEAR ENDING SEPTEMBER 30             SHARES           EXERCISE PRICE
                                    ---------         --------------
       2000                           75,339                2.23
       2001                          136,089                2.24
       2002                           92,709                2.20
       2003                           78,250                2.18
       2004                           60,750                2.25
                                    ---------            -------
                                     443,137             $  2.22
                                    =========            =======

     If not  previously  exercised  the  outstanding  options,  with a  weighted
     average contractual life of 8.10 years will expire as follows:

                                                         WEIGHTED
                                    NUMBER OF            AVERAGE
YEAR ENDING SEPTEMBER 30             SHARES           EXERCISE PRICE
                                    ---------         --------------

       2003                           30,500             $  1.80
       2006                          181,250                2.08
       2007                          105,500                2.31
       2008                          271,355                2.87
       2009                          135,000                1.85
       2010                          208,000                2.37
                                     -------             -------
                                     931,605             $  2.36
                                     =======             =======

     Warrants - In January 1998, the Company issued  warrants to purchase 30,000
     shares of common stock at $7.00 per share granted, to an investor relations
     firm for services provided.  Compensation expense of $46,032 was recognized
     upon issuance of the warrants. The warrants are immediately exercisable and
     expire in January 2001.

     The following represents all activity that took place for warrants issued:


                                                              AVERAGE
                                         NUMBER OF         EXERCISE PRICE
                                           SHARES             PER SHARE
                                         ---------         --------------
     OUTSTANDING, January 1, 1998          814,290             $  5.02
       Granted                              30,000                7.00
       Exercised                            (6,200)               5.00
                                           -------             -------
     OUTSTANDING, December 31, 1998        838,090                5.09
       Expired                            (643,090)               5.00
                                          --------             -------
     OUTSTANDING, December 31, 1999        195,000                5.38
       Expired                                   -                   -
                                          --------             -------
     OUTSTANDING, September 30, 2000       195,000             $  5.38
                                          ========             =======

<PAGE>F-18

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


     As stated in Note 2, the Company has not adopted the fair value  accounting
     prescribed  by  FASB123  for  employees.  Had  compensation  cost for stock
     options or warrants issued to employees been  determined  based on the fair
     value at grant  date for  awards  in 1998  and  1999,  consistent  with the
     provisions  of  FASB123,  the  Company's  net income  (loss) and net income
     (loss) per share would have been reduced to the proforma amounts  indicated
     below:


<TABLE>
<CAPTION>
                                       DECEMBER 31,     DECEMBER 31,     SEPTEMBER 30,      SEPTEMBER 30,
                                           1998             1999             1999               2000
                                      -------------   --------------    -------------      -------------

<S>                                   <C>             <C>               <C>                 <C>
     Net loss                         $  (1,472,681)  $     (326,681)   $    (263,116)      $   (297,072)
                                      =============   ==============    =============       ============
     Net loss per common share:
        Basic and diluted             $       (0.54)  $        (0.12)   $       (0.09)      $      (0.10)
                                      =============   ==============    =============       ============
</TABLE>

     The fair value of each option or warrant was estimated on the date of grant
     using the using the Black-Scholes  option pricing model using the following
     assumptions:  average  risk-free  interest rates ranging from 4.6% to 5.6%,
     expected life of two years,  dividend yield of 0%; and expected  volatility
     ranging from 55.0% to 56.8%. The weighted-average fair value of the options
     on the grant date for the years  ended  December  31, 1998 and 1999 and the
     nine months ended September 30, 1999 and 2000 was $2.74,  $2.09,  $2.05 and
     $3.19 per share, respectively.

11.  NET INCOME (LOSS) PER COMMON SHARE:

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

<TABLE>
<CAPTION>
                                                 FOR THE YEARS ENDED           FOR THE NINE MONTHS ENDED
                                                     DECEMBER 31,                     SEPTEMBER 30,
                                                1998              1999             1999            2000
                                            -----------       -----------      -----------     -----------
<S>                                       <C>               <C>               <C>             <C>
        BASIC
        Net income (loss) applicable to
         common shareholders                $  (570,588)      $    27,191      $     2,288     $   221,275
                                            ===========       ===========      ===========     ===========
        Weighted average number of
         common shares                        2,726,631         2,771,435        2,771,435       2,831,461
                                            ===========       ===========      ===========     ===========
        Basic earnings (loss) per share     $     (0.21)      $      0.01      $         *     $      0.08
                                            ===========       ===========      ===========     ===========
        DILUTED
        Net income (loss) applicable to
         common shareholders                $  (570,588)      $    27,191      $     2,288     $   221,275
                                            ===========       ===========      ===========     ===========
        Weighted average number of
         common shares                        2,726,631         2,771,435        2,771,435       2,831,461
        Common stock equivalent shares
         representing shares issuable
         upon exercise of stock options               -            61,447           65,226         636,743
                                            -----------       -----------      -----------     -----------
        Weighted average number of
         shares used in calculation of
         diluted income (loss) per share      2,726,631         2,832,882        2,836,661       3,468,204
                                            ===========       ===========      ===========     ===========
        Diluted earnings (loss) per share   $     (0.21)      $      0.01      $         *     $      0.06
                                            ===========       ===========      ===========     ===========
</TABLE>

* equal less than $0.01 per share

<PAGE>F-19

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


12.  COMMITMENTS:

     LEASES - The Company leases its office space in California, a manufacturing
     facility in Guadalajara,  Mexico, and the facility and certain equipment in
     the UK under operating leases. The total future minimum lease payments,  as
     of December 31, 1999, are as follows:

              YEARS ENDING DECEMBER 31,
                      2000                             $    275,446
                      2001                                  154,643
                      2002                                  134,284
                      2003                                  129,242
                      2004                                  128,820
                   Thereafter                               611,895
                                                       ------------
                                                       $  1,434,330

     Lease  payments on the  manufacturing  facility in Mexico are to be made in
     Mexican  Pesos.  Lease payments on the facility and equipment in the UK are
     to be made in GB pound-sterling.  The above schedule was prepared using the
     conversion  rate in effect at December 31, 1999.  Changes in the conversion
     rate will have an impact on the Company's required minimum payments and its
     operating results.

     Rent expense was  $243,154  and  $253,530 for the years ended  December 31,
     1998 and 1999, respectively. Rent expense was $182,366 and $190,148 for the
     nine months ended September 30, 1999 and 2000, respectively.

     ROYALTY  AGREEMENT - The Company had a royalty agreement with a third party
     on various  products,  and any  derivatives  from the base  design of these
     products.

     In April 1998, the third party filed a lawsuit  against the Company related
     to this agreement.  This lawsuit was settled in September 1998. In exchange
     for the release of all future obligations under the royalty agreement,  the
     Company  agreed to pay  $150,000  and issue  35,000  shares of common stock
     valued at $60,156.  The shares were issued upon the close of the agreement.
     The $150,000 is due in  installments  through June 2000. As of December 31,
     1999,  the Company had paid  $118,000 in  installments  with the  remaining
     $32,000 being included in accrued  liabilities.  The remaining  balance due
     was paid in full during the nine months ended September 30, 2000.

     EMPLOYMENT  AGREEMENT  - The Company has an  employment  contract  with its
     President/CEO  that terminates on December 31, 2000. The contract  provides
     for an automatic  one-year renewal unless  terminated by either the Company
     or the employee. Under the terms of the employment contract, he shall serve
     as  president  and chief  executive  officer of the Company for a salary of
     $200,000 per annum.  In addition,  pursuant to the contract,  he shall have
     the right to receive on the first  business day of each January  during the
     term of his contract  options to acquire  100,000 shares of Common Stock at
     the lower of market  value  per  share as of such date or the  average  per
     share bid price for the first six months  beginning  from the date of grant
     of this option.  Also,  pursuant to the employment  contract,  in the event
     there is a change in control of the Company, the employee shall be paid, in
     one  payment,  the sum of six times the  annual  base  salary  for the year
     preceding the announcement of the change in control.  Finally,  pursuant to
     the employment  contract,  in the event of termination  without cause,  the
     employee  shall  receive in one lump sum an amount equal to three times the
     employees base salary for the year preceding the termination.

<PAGE>F-20

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


13.  MAJOR CUSTOMERS:

     The  Company   frequently  sells  large  quantities  of  inventory  to  its
     customers.  For the year ended December 31, 1998,  two customers  accounted
     for 13% and 10%,  respectively,  of the Company's  net sales.  For the year
     ended  December 31,  1999,  two  customers  each  accounted  for 11% of the
     Company's net sales. At December 31, 1999, approximately $417,000 or 15% of
     the Company's net accounts receivable were due from two customers.

14.  EMPLOYEE BENEFIT PLANS:

     401(K) PROFIT  SHARING PLAN - The Company has a 401(k) profit  sharing plan
     (the  "Plan")  covering   substantially  all  employees  of  DPC.  Eligible
     employees may make voluntary  contributions  to the Plan, which are matched
     by the  Company  at a rate of $.25  for  each  $1.00  contributed,  up to a
     maximum of six percent of eligible compensation.  The Company can also make
     discretionary contributions. The Company made matching contributions to the
     Plan of $17,073,  $11,400,  $12,804 and $8,550 for years ended December 31,
     1998 and 1999 and for the nine months  ended  September  30, 1999 and 2000,
     respectively.  The  Board  of  Directors  of  DPC  elected  not  to  make a
     discretionary contribution to the Plan for 1999 or 1998.

     The Company's  subsidiary  DPL, has a group personal  pension plan covering
     substantially all of its employees.  Eligible  employees may make voluntary
     contributions  to the plan. The Company will contribute 7% of the employees
     basic annual salary to the plan. Contributions are charged to operations as
     incurred.  The Company made  contributions  totaling  $50,145,  $71,400,  $
     36,609 and  $53,550 to the plan for the years ended  December  31, 1998 and
     1999 and the nine months ended September 30, 1999 and 2000, respectively.

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

     Effective  June 13, 1996,  the ESOP obtained a $500,000 loan  guaranteed by
     the Company for the purpose of  acquiring  common stock of the Company from
     existing  stockholders.  The  loan  bore  interest  at 8.5% per  annum  and
     required  monthly payments of principal and interest of $8,852 through June
     2001.  Immediately  upon  the  funding  of the  loan,  the  ESOP  purchased
     approximately  154,000  shares of the Company's  common stock from existing
     shareholders. The Company was required to contribute amounts to the plan to
     sufficiently cover the debt payments. Contributions to the plan in 1998 and
     1999 were $165,971 and $184,919, respectively. As of December 31, 1999, the
     Company has repaid the loan.

<PAGE>F-21

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


15.  INCOME TAXES:

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

                                       FOR THE YEARS ENDED
                                           DECEMBER 31,
                               --------------------------------
                                    1998               1999
                               -------------      -------------
     Current
        Federal                $     (32,000)     $     (28,000)
        State                        (60,000)             1,000
        Foreign                      121,000            143,000
                               -------------      -------------
                                      29,000            116,000
                               -------------      -------------
     Deferred
        Federal                     (234,000)             2,000
        State                        (53,000)             5,000
        Foreign                         -                  -
                               -------------      -------------
                                    (287,000)             7,000
                               -------------      -------------
                               $    (258,000)     $     123,000
                               =============      =============

     The components of the net deferred tax asset and liability recognized as of
     December 31, 1999 are as follows:

     Current deferred tax assets (liabilities):
       Accounts receivable, principally due to allowance
         for doubtful accounts                                    $     84,294
       Compensated absences, principally due to accrual
         for financial reporting purposes                               28,113
       Accrued commissions                                              14,725
       Inventory reserve                                               204,714
       Warranty reserve                                                 78,273
       Stock rotation liability                                         24,084
       Accrued settlement                                               12,845
       Accrued other                                                    10,404
       Book compensation for stock options                              79,038
       Effect of change in tax accounting method                      (109,599)
       UNICAP                                                           23,896
       State taxes                                                         272
                                                                  ------------
                                                                       451,059
         Valuation allowance                                           (90,923)
                                                                  ------------
         Net current deferred tax asset                           $    360,136
                                                                  ============
     Long-term deferred tax assets (liabilities):
       Net operating loss carryforwards                                  7,667
       Depreciation                                                    (17,011)
                                                                  ------------
         Net long-term deferred tax liability                     $     (9,344)
                                                                  ============

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

<PAGE>F-22

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


                                                            FOR THE YEARS ENDED
                                                                DECEMBER 31,
                                                          ----------------------
                                                            1998          1999
                                                          -------        -------
        Total expense (benefit) computed
           by applying the U.S. statutory
           rate                                           (34.0)%         34.0%
        Permanent differences                                .8            2.3
        State income taxes                                (13.5)           3.8
        Tax effect resulting from foreign activities        7.4           41.5
        Change in valuation allowance                      10.8              -
        Change in beginning balance of deferred asset      (8.2)             -
        Effect of IRS examination                           5.4              -
        Other                                                .6              -
                                                          -------         -----
                                                          (30.7)%         81.6%
                                                          =======         =====

16.  ACCUMULATED OTHER COMPREHENSIVE INCOME BALANCES:

     Accumulated  other  comprehensive  income  consists of the  following as of
     September 30, 2000:

                                        Foreign Currency
                                           Translation
                                        ----------------

    Balance January 1, 1998             $       -
     Current-period change                     36,234
                                         ------------

     Balance December 31, 1998                 36,234
     Current-period change                    (78,673)
                                         ------------

     Balance December 31, 1999                (42,439)
     Current period change                   (322,844)
                                         ------------

     Balance, September 30, 2000         $   (365,283)
                                         ============

17.  SEGMENT REPORTING:

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

<PAGE>F-23

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


                                December 31, 1998

<TABLE>
<CAPTION>


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

<S>                 <C>            <C>             <C>             <C>             <C>
Revenues            $  11,681,979  $      49,450   $   7,002,041   $        -      $  18,733,470
                    =============  =============   =============   =============   =============
Intersegment
 Revenues           $       -      $   2,541,720   $      94,223   $  (2,635,943)  $        -
                    =============  =============   =============   =============   ==========

Interest Income     $     114,686  $        -      $        -      $     (98,612)  $      16,074
                    =============  =============   =============   =============   =============

Interest Expense    $     163,344  $       3,867   $     168,369   $     (98,612)  $     236,968
                    =============  =============   =============   =============   =============

Depreciation and
 Amortization       $     164,548  $      26,780   $     232,327   $        -      $     423,655
                    =============  =============   =============   =============   =============
Income Tax
 (Benefit)          $    (378,983) $        -      $     120,983   $        -      $    (258,000)
                    =============  =============   =============   =============   =============

Net (loss)          $    (634,896) $     (52,312)  $     116,620   $        -      $    (570,588)
                    =============  =============   =============   =============   =============

Expenditures for
 Segment Assets     $      34,182  $      76,185   $     212,736   $        -      $     323,103
                    =============  =============   =============   =============   =============

Segment Assets      $  10,999,046  $     602,425   $   5,501,699   $  (4,112,351)  $  12,990,819
                    =============  =============   =============   =============   =============

                                December 31, 1999

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

Revenues            $   8,864,412  $      19,989   $   6,469,617   $               $  15,354,018
                    =============  =============   =============   =============   =============
Intersegment
 Revenues           $      -       $   2,150,000   $     221,138   $  (2,371,138)  $        -
                    =============  =============   =============   =============   ==========
Interest Income     $     128,106  $       3,806   $      12,936   $    (113,913)  $      30,935
                    =============  =============   =============   =============   =============
Interest Expense    $     130,173  $       7,098   $     154,985   $    (113,913)  $     178,343
                    =============  =============   =============   =============   =============
Depreciation and
 Amortization       $     161,489  $      49,358   $     289,844   $        -      $     500,691
                    =============  =============   =============   =============   =============
Income Tax
 Expense            $     (20,000) $        -      $     143,000   $        -      $     123,000
                    ============== =============   =============   =============   =============
Net Income          $     (67,139) $     (76,673)  $     171,003   $        -      $      27,191
                    ============== ==============  =============   =============   =============
Expenditures for
 Segment Assets     $      42,281  $      51,687   $      93,794   $        -      $     187,762
                    =============  =============   =============   =============   =============
Segment Assets      $   9,251,925  $     829,095   $   4,924,991   $  (3,845,178)  $  11,160,833
                    =============  =============   =============   =============   =============

</TABLE>

<PAGE>F-24


                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (Information Subsequent to December 31, 1999 is unaudited)


                               September 30, 1999

<TABLE>
<CAPTION>
                          DPC             PD             DPL        Eliminations       Totals
                     -------------  -------------   -------------   -------------   -------------

<S>                  <C>            <C>             <C>             <C>             <C>
Revenues             $   7,172,516  $      19,540   $   4,782,031   $        -      $  11,974,087
                     =============  =============   =============   =============   =============
Intersegment
  Revenues           $        -     $   1,585,206   $     169,019   $ (1,754,225)   $        -
                     =============  =============   =============   =============   =============
Interest Income      $      95,289  $       2,552   $        -      $    (85,201)   $      12,640
                     =============  =============   =============   =============   =============
Interest Expense     $     100,841  $       5,466   $     119,256   $    (85,201)   $     140,362
                     =============  =============   =============   =============   =============
Depreciation and
  Amortization       $     120,259  $      36,274   $     201,848   $        -      $     358,381
                     =============  =============   =============   =============   =============
Income Tax Expense
  (Benefit)          $        -     $        -      $      98,900   $        -      $      98,900
                     =============  =============   =============   =============   =============
Net (loss)           $     (80,845) $     (34,379)  $     117,512   $        -      $       2,288
                     ============== =============   =============   =============   =============
Expenditures for
  Segment Assets     $      23,472  $      32,984   $      67,437   $        -      $     123,893
                     =============  =============   =============   =============   =============
Segment Assets       $  10,249,466  $     547,321   $   4,981,534   $  (4,269,177)  $  11,509,144
                     =============  =============   =============   ==============  =============

                               September 30, 2000

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

Revenues             $   9,759,354  $      10,016   $   3,874,750   $        -      $  13,644,120
                     =============  =============   =============   =============   =============
Intersegment
  Revenues           $       -      $   1,805,742   $     380,952   $  (2,186,694)  $        -
                     =============  =============   =============   =============   =============
Interest Income      $      89,443  $       1,390   $       6,273   $     (87,178)  $       9,928
                     =============  =============   =============   =============   =============
Interest Expense     $      67,626  $       1,490   $      93,321   $     (87,178)  $      75,259
                     =============  =============   =============   =============   =============
Depreciation and
  Amortization       $     122,132  $      26,348   $     262,894   $        -      $     411,374
                     =============  =============   =============   =============   =============
Income Tax Expense
  (Benefit)          $     200,000  $        -      $      15,400   $        -      $     215,400
                     =============  =============   =============   =============   =============
Net income (loss)    $     354,749  $     (54,105)  $     (79,369)  $        -      $     221,275
                     =============  ==============  =============   =============   =============
Expenditures for
  Segment Assets     $      41,982  $      17,124   $      60,626   $       -       $     119,732
                     =============  =============   =============   =============   =============
Segment Assets       $  11,409,455  $     830,207   $   4,346,934   $  (3,932,106)  $  12,654,490
                     =============  =============   =============   =============   =============

</TABLE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission