U.S. Securities and Exchange Commission
                             Washington, D.C. 20549


                                   FORM 10-QSB



         [X]      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                  EXCHANGE ACT OF 1934 for the quarterly period ended March 31,
                  2004

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

         COMMISSION FILE NUMBER   1-12711


                            DIGITAL POWER CORPORATION
        (Exact name of small business issuer as specified in its charter)


                      California                        94-1721931
                      ----------                        ----------
         (State or other jurisdiction of       (IRS Employer Identification No.)
         incorporation or organization)


                   41920 Christy Street, Fremont CA 94538-3158
                   -------------------------------------------
                    (Address of principal executive offices)

                                 (510) 657-2635
                                 --------------
                           (Issuer's telephone number)



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

Number of shares of common stock outstanding as of May 1, 2004: 5,700,703.





ITEM 1.  FINANCIAL STATEMENTS




                            DIGITAL POWER CORPORATION


                    INTERIM CONSOLIDATED FINANCIAL STATEMENTS


                              AS OF MARCH 31, 2004


                                 IN U.S. DOLLARS


                                    UNAUDITED




                                      INDEX


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

Review Report of Unaudited Interim Consolidated
 Financial Statements                                                  3

Consolidated Balance Sheets                                          4 - 5

Consolidated Statements of Operations                                  6

Statements of Changes in Shareholders' Equity                          7

Consolidated Statements of Cash Flows                                  8

Notes to Consolidated Financial Statements                           9 - 12




                                 - - - - - - - -


                                     - 2 -





[GRAPHIC OMITTED]







The Board of Directors
Digital Power Corporation
-------------------------

                 Re:  Review report of unaudited interim consolidated financial
                      statements
                      as of and for the three-month period ended March 31, 2004
                      ----------------------------------------------------------


     We have  reviewed the  accompanying  consolidated  balance sheet of Digital
Power  Corporation  ("the Company") and its subsidiary as of March 31, 2004, and
the  related  consolidated  statements  of  operations,  and cash  flows for the
three-month  period  ended March 31, 2004 and 2003 and changes in  shareholders'
equity for the three  month  period  ended  March 31,  2004 in  accordance  with
Statements  on  Standards  for  Accounting  and  Review  Services  issued by the
American Institute of Certified Public Accountants.  All information included in
these financial statements is the representation of the Company's management.


     A review  consists  principally  of  inquiries  of  company  personnel  and
analytical  procedures  applied to financial data. It is  substantially  less in
scope than an audit in accordance with auditing standards  generally accepted in
the  United  States,  the  objective  of which is the  expression  of an opinion
regarding  the financial  statements  taken as a whole.  Accordingly,  we do not
express such an opinion.


     Based on our review,  we are not aware of any material  modifications  that
should be made to the accompanying  financial  statements at March 31, 2004, and
the  three-month  period then ended in order for them to be in  conformity  with
accounting principles generally accepted in the United States.




                                                s/KOST FORER GABBAY & KASIERER
 Tel-Aviv, Israel                               KOST FORER GABBAY & KASIERER
 May 11, 2004                                   A Member of Ernst & Young Global



                                     - 3 -



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


                                                                                                                

CONSOLIDATED BALANCE SHEETS
-----------------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands


                                                                                                                March 31,
                                                                                                                   2004
                                                                                                             ----------------
                                                                                                                Unaudited
                                                                                                             ----------------
     ASSETS

  CURRENT ASSETS:
   Cash and cash equivalents                                                                                  $   1,164
   Restricted cash                                                                                                  296
   Trade receivables, net of allowance for doubtful accounts of $ 44 at March 31, 2004                            1,515
   Prepaid expenses and other current assets                                                                        247
   Inventories                                                                                                    1,671
                                                                                                             ----------------

 Total current assets                                                                                             4,893
 -----
                                                                                                             ----------------

 LEASE DEPOSITS                                                                                                      18
                                                                                                             ----------------

 PROPERTY AND EQUIPMENT, NET                                                                                        303
                                                                                                             ----------------

 Total assets                                                                                                 $   5,214
 -----
                                                                                                             ================





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

The financial statements included in this report include additional  information
not otherwise required by regulations of the Securities and Exchange Commission.
The Company is providing this additional  information in connection with Telkoor
Telecom Ltd. filings with the securities agencies in Israel.


                                     - 4 -




                                                                                                                 

CONSOLIDATED BALANCE SHEETS
----------------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands, except share data

                                                                                                                March 31,
                                                                                                                   2004
                                                                                                             ----------------
                                                                                                                Unaudited
                                                                                                             ----------------

     LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES:
   Accounts payable                                                                                            $     891
   Other current liabilities                                                                                       1,275
                                                                                                             ----------------

 Total current liabilities                                                                                         2,166
 -----
                                                                                                             ----------------


 SHAREHOLDERS' EQUITY:
   Series A redeemable, convertible preferred shares no par value: 500,000 shares authorized, 0 shares
    issued and outstanding at March 31, 2004                                                                         -
   Preferred shares, no par value: 1,500,000 shares authorized, 0 shares issued and outstanding at
    March 31, 2004                                                                                                   -
   Common shares, no par value: 10,000,000 shares authorized; 5,700,703 shares issued and outstanding
    at March 31, 2004                                                                                             11,036
   Additional paid-in capital                                                                                      1,708
   Deferred stock compensation                                                                                       (19)
   Accumulated deficit                                                                                            (9,697)
   Accumulated other comprehensive income                                                                             20
                                                                                                             ----------------

 Total shareholders' equity                                                                                        3,048
 -----
                                                                                                             ----------------

 Total liabilities and shareholders' equity                                                                    $   5,214
 -----
                                                                                                             ================




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



                                     - 5 -





                                                                                                             

CONSOLIDATED STATEMENTS OF OPERATIONS
-----------------------------------------------------------------------------------------------------------------------------
                                 U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA


                                                                                               Three months ended
                                                                                                    March 31,
                                                                                   ------------------------------------------
                                                                                          2004                   2003
                                                                                   ------------------    --------------------
                                                                                                    Unaudited
                                                                                   ------------------------------------------

 Revenues                                                                            $       1,829          $       2,133
 Cost of revenues                                                                            1,393                  1,538
                                                                                    ------------------     ------------------

 Gross profit                                                                                  436                    595
                                                                                    ------------------     ------------------

 Operating expenses:
   Engineering and product development                                                         137                    145
   Selling and marketing                                                                       303                    259
   General and administrative                                                                  280                    310
                                                                                    ------------------     ------------------

 Total operating expenses                                                                      720                    714
 -----
                                                                                    ------------------     ------------------

 Operating loss                                                                               (284)                  (119)

 Financial income (expenses), net                                                               32                     (4)
                                                                                    ------------------     ------------------

 Loss before tax benefit                                                                      (252)                  (123)
 Tax benefit                                                                                     -                      8
                                                                                    ------------------     ------------------

 Net loss                                                                            $        (252)         $        (115)
                                                                                    ==================     ==================

 Basic and diluted loss per share                                                    $       (0.04)          $      (0.03)
                                                                                    ==================     ==================

 Weighted average number of shares used in computing basic and diluted loss
   per share                                                                             5,663,281              4,510,680
                                                                                    ==================     ==================





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


                                     - 6 -




                                                                                                   

                            DIGITAL POWER CORPORATION
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
------------------------------------------------------------------------------------------------------------------------------------
                                        U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA



                                                                                           Accumulated
                                      Common shares  Additional  Deferred                    other       Total other      Total
                                    -----------------  paid-in     stock      Accumulated comprehensive  comprehensive shareholders'
                                      Number   Amount  capital   compensation    deficit      Loss       income (loss)    equity
                                    --------- ------- ---------- ------------ -----------  -------------  -------------  -----------

 Balance as of January 1, 2004      5,410,680 $11,036 $ 1,437     $      -    $   (9,445)  $     (6)                    $   3,022
   Issuance of Common shares, net     290,023       -     246            -             -          -                           246
   Deferred stock compensation
     related to options granted
     to an employee                         -       -      25          (25)            -          -                            -
   Amortization of deferred stock
     compensation related to
     options granted to an
     employee                               -       -       -            6             -          -                             6
   Comprehensive loss:
     Net loss
     Foreign currency translation
       adjustments                          -       -       -            -          (252)         -            (252)         (252)
                                            -       -       -            -             -         26        $     26            26
                                    --------- ------- ---------- -------------  -----------  -------------  ------------  ----------
       Total other comprehensive loss                                                                       $   226
                                                                                                            ============

 Balance as of March 31, 2004 (Unaudited)  5,700,703 $11,036 $ 1,708    $     (19)     $   (9,697)     $     20           $  3,048
                                           ========= ======= ========== =============  ===========  =============         =========





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

                                     - 7 -





                                                                                                           

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

                                                                                               Three months ended
                                                                                                    March 31,
                                                                                     ---------------------------------------
                                                                                            2004                 2003
                                                                                     ------------------    -----------------
                                                                                                    Unaudited
                                                                                     ---------------------------------------
 Cash flows from operating activities:
   Net loss                                                                           $       (252)         $       (115)
     Adjustments required to reconcile net loss to net cash provided by (used
       in) operating activities:
       Depreciation                                                                             25                    37
       Compensation related to options granted to an employee                                    6                     -
       Decrease in deferred income taxes                                                         -                   342
       Decrease in trade receivables                                                           121                   204
       Increase in prepaid expenses and other current assets                                  (105)                 (14)
       Decrease in inventories                                                                  28                     3
       Decrease in accounts payables                                                          (190)                 (178)
       Increase (decrease) in other current liabilities                                        233                  (213)
                                                                                     ------------------    ------------------

 Net cash provided by (used in) operating activities                                          (134)                   66
                                                                                     ------------------    ------------------

 Cash flows from investing activities:
   Purchase of property and equipment                                                           (4)                  (19)
   Proceeds from long-term loan                                                                  -                     6
                                                                                     ------------------    ------------------

 Net cash used in investing activities                                                          (4)                  (13)
                                                                                     ------------------    ------------------

 Cash flows from financing activities:
   Proceeds from short-term bank credit                                                          -                    40
   Principal payments on capital lease obligations                                               -                   (10)
   Issuance of shares pursuant to an investment by Telkoor Telecom Ltd.                        246                     -
                                                                                     ------------------    ------------------

 Net cash provided by financing activities                                                     246                    30
                                                                                     ------------------    ------------------

 Effect of exchange rate changes on cash and cash equivalents                                    6                   (15)
                                                                                     ------------------    ------------------

 Increase in cash and cash equivalents                                                         114                    68
 Cash and cash equivalents at the beginning of the period                                    1,050                   616
                                                                                     ------------------    ------------------

 Cash and cash equivalents at the end of the period                                   $      1,164          $        684
                                                                                     ==================    ==================

 Supplemental disclosure of cash flows activities:
 Cash paid during the period for interest                                             $          -          $          5
                                                                                     ==================    ==================


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


                                     - 8 -




--------------------------------------------------------------------------------
NOTE 1:-  GENERAL

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

NOTE 2:-  SIGNIFICANT ACCOUNTING POLICIES

          a. The significant accounting policies applied in the annual financial
             statements of the Company  as of  December  31, 2003,  are  applied
             consistently  in  these  financial  statements.   In  addition  the
             following accounting policy is applied:

             The accompanying  unaudited  consolidated  financial  statements as
             of March 31, 2004 and for the three months ended March 31, 2004 and
             2003 are unaudiated and reflect all adjustments (consisting only of
             normal  recurring  adjustments)  which  are,  in   the  opinion  of
             management, necessary  for a fair  presentation  of  the  financial
             position  and   operating  results  for  the  interim  periods. The
             condensed consolidated financial  statements   should  be  read  in
             conjunction with the  consolidated  financial  statements and notes
             thereto, together with management's discussion  and analysis of the
             financial  condition and  results  of operations,  contained in the
             Company  Annual  Report  on  Form  10-KSB for the fiscal year ended
             December  31,  2003.  The results of    operations  for  the  three
             months  ended  March  31, 2004 are not  necessarily  indicative  of
             the  results  for the entire  fiscal year ending December 31, 2004.

          b. Accounting for stock-based compensation:

             The Company and its subsidiary  have  elected to follow  Accounting
             Principles  Board  Opinion  No. 25  "Accounting  for  Stock  Issued
             to  Employees"  ("APB No. 25") in accounting for its employee stock
             option  plans.  Under APB No. 25,  when the  exercise  price of the
             Company's  share  options  is  less  than  the  market price of the
             underlying  shares  on  the  date of grant, compensation expense is
             recognized.

             The  Company  and  its  subsidiary apply SFAS No. 123, and Emerging
             Issues Task  Force No.  96-18  "Accounting  for Equity  Instruments
             that  are  Issued  to  Other  than  Employees for Acquiring,  or in
             Conjunction with Selling,  Goods or Services" ("EITF 96-18"),  with
             respect to options issued to  non-employees SFAS  No. 123  requires
             use of an  option valuation  model to measure the fair value of the
             options at the grant date.

                                     - 9 -


NOTE 2:-  SIGNIFICANT ACCOUNTING POLICIES (Cont.)

             Under  Statement  of  Financial   Accounting    Standard  No.   123
             "Accounting for Stock Based compensation  ("SFAS No. 123") SFAS No.
             123, proforma    information  regarding net earnings (loss) and net
             earnings (loss) per   share  is  required  and has been  determined
             as if the  Company had accounted for its employee options under the
             fair  value  method  of  that  statement.  The fair value for these
             options was estimated at the date of  grant  using a  Black-Scholes
             Option  Valuation  Model,  with   the   following  weighted-average
             assumptions  for March 31, 2004 and 2003.   Expected  volatility of
             113% and 46% respectively,  risk-free interest  rates  of  4.7% and
             1.5%,  respectively,  dividend  yield of 0% for each  period, and a
             weighted-average  expected life of the option of 4 years  for  each
             period.   Stock   compensation,   for   pro-forma   purposes,    is
             amortized over the vesting period.

             The following  table  illustrates  the effect  on net loss and loss
             per  share  as  if  the  fair  value method had been applied to all
             outstanding and unvested awards in each period:


                                                                                                              

                                                                                                  Three months ended
                                                                                                      March 31,
                                                                                           --------------------------------
                                                                                                2004              2003
                                                                                           --------------    --------------
                                                                                                      Unaudited
                                                                                           --------------------------------

                      Net loss available to Ordinary shares - as reported                   $      (252)      $      (115)
                      Deduct - stock-based employee compensation - intrinsic value                    6                 -
                      Add - stock-based employee compensation -fair value                           (81)             (620)
                                                                                           --------------    --------------

                        Pro forma net loss                                                  $      (327)      $      (735)
                                                                                           ==============    ==============
                     Earning per share:
                        Basic and diluted net loss, as reported                             $     (0.04)      $     (0.03)
                                                                                           ==============    ==============

                        Pro forma basic and diluted net loss                                $     (0.06)      $     (0.16)
                                                                                           ==============    ==============



                                     - 10 -



NOTE 3:-  SHARE CAPITAL

          On January 12,  2004,  the Company  entered  into an agreement to sell
          290,023   shares  of  Common   Stock  to  Telkoor   Telecom   Ltd.  in
          consideration of $246, net of issuance  expenses.  Additionally  under
          the abovementioned  agreement,  Telkoor may purchase additional shares
          of Common Stock for an aggregate  consideration of $250 prior to or on
          June 30, 2004, as determined in the agreement.

NOTE 4:-  PENDING LITIGATION

          On April 2, 2003,  a claim was filed  against  the Company by Tek-Tron
          Enterprises  Inc. in state court of  Pennsylvania,  specifically,  the
          Court  of  Common  Pleas of Bucks  County,  at Case No.  0302116-24-1.
          Tek-Tron   Enterprises   Inc.  is  seeking  damages  of  approximately
          $300,000.  This case is a  complaint  for  breaking  of  contract  and
          conversion of parts and infrastructure  owned by Tek-Tron  Enterprises
          Inc. located in the Company's former subsidiary, Poder Digital S.A.'s,
          Mexico  manufacturing  plant. The Company accrued $ 102,000  including
          expenses related to the lawsuit.

NOTE 5:-  SEGMENTS, MAJOR CUSTOMERS AND GEOGRAPHICAL INFORMATION

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

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


                                                                                                       

                                                                 Three months ended March 31, 2004 (Unaudited)
                                                    ------------------------------------------------------------------------
                                                          DPC                 DPL           Eliminations          Total
                                                    ----------------    ---------------    ---------------   ---------------

              Revenues                               $       784         $     1,045        $         -       $      1,829
              Intersegment revenues                          138                 -                 (138)                 -
                                                    ----------------    ---------------    ---------------   ---------------

              Total revenues                         $       922         $     1,045        $      (138)      $      1,829
                                                     ================    ===============   ===============   ===============

              Depreciation expense                   $         7         $        18        $         -       $         25
                                                    ================    ===============    ===============   ===============

              Operating loss                         $      (233)        $       (51)       $         -       $       (284)
                                                    ================    ===============    ===============   ===============

              Financial income, net                                                                           $         32
                                                                                                             ===============

              Net loss                               $      (237)        $       (15)       $         -       $       (252)
                                                    ================    ===============    ===============   ===============

              Expenditures for segment assets as
                 of March 31, 2004                   $         -       $           4      $           -     $          4
                                                    ================    ===============    ===============   ===============

              Identifiable assets as of
                 March 31, 2004                      $     2,242       $       2,972      $           -     $      5,214
                                                    ================    ===============    ===============   ===============





                                     - 11 -



                                                                                                        
NOTE 5:-      SEGMENTS CUSTOMERS AND GEOGRAPHICAL INFORMATION (Cont.)

                                                                  Three months ended March 31, 2003 (unauditd)
                                                    ------------------------------------------------------------------------
                                                          DPC                 DPL           Eliminations          Total
                                                    ---------------     ---------------    ---------------   ---------------


              Revenues                               $       994       $       1,139      $           -     $      2,133
              Intersegment revenues                          203                  -                (203)               -
                                                    ---------------     ---------------    ---------------   ---------------

              Total revenues                         $     1,197       $       1,139      $        (203)           2,133
                                                    ===============     ===============    ===============   ===============

              Depreciation expenses                  $         8       $          29      $           -     $         37
                                                    ===============     ===============    ===============   ===============

              Operating loss                         $      (109)      $         (10)     $           -     $       (119)
                                                    ===============     ===============    ===============   ===============

              Financial expenses, net                                                                         $       (4)
                                                                                                             ===============

              Loss before tax benefit                                                                         $     (123)
                                                                                                             ===============

              Tax benefit                            $         -       $           8      $           -     $          8
                                                    ===============     ===============    ===============   ===============

              Net income (loss)                      $      (117)      $           2      $           -     $       (115)
                                                    ===============     ===============    ===============   ===============

              Expenditures for segment assets as
                 of March 31, 2003                   $         -       $          19      $           -     $         19
                                                    ===============     ===============    ===============   ===============

              Identifiable assets as of
                March 31, 2003                       $     2,145       $       2,853      $           -     $      4,998
                                                    ===============     ===============    ===============   ===============




                                     - 12 -




ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

With the exception of historical facts stated herein,  the matters  discussed in
this  report  are  "forward   looking"   statements   that  involve   risks  and
uncertainties  that  could  cause  actual  results  to  differ  materially  from
projected  results.  Such  "forward  looking"  statements  include,  but are not
necessarily  limited  to,  statements  regarding  anticipated  levels  of future
revenues and earnings from  operations of the Company.  Factors that could cause
actual  results to differ  materially  include,  in  addition  to other  factors
identified in this report,  dependence  on the  electronic  equipment  industry,
competition in the power supply industry, dependence on manufacturers in Mexico,
China and other risks factors detailed in the Company's Form 10-KSB for the year
ended  December 31, 2003.  Readers of this report are cautioned not to put undue
reliance on "forward looking"  statements which are, by their nature,  uncertain
as reliable indicators of future  performance.  The Company disclaims any intent
or obligation to publicly update these "forward looking" statements,  whether as
a result of new information, future events, or otherwise.

GENERAL

     We are engaged in the  business of  designing,  developing,  manufacturing,
marketing  and selling  switching  power  supplies to  telecommunications,  data
communication , test and measurement  equipment,  office and factory  automation
and instrumentation  equipment manufacturers.  Revenues are generated from sales
to distributors,  OEMs in the  telecommunication,  data communication,  test and
measurements  equipment,  office  and  factory  automation  and  instrumentation
manufacturers' equipment in North America, Europe, and the United Kingdom.

     We have  continued  our  efforts  to  increase  sales to  existing  and new
customers, and continue our strategy to manufacture our product in the Far East.
Until  revenues  increase  to a  sufficient  amount to offset our  expenses,  we
anticipate  that we will continue to experience  net losses for the near future.
We believe that our cash will be sufficient to fund those losses.

     The Company  entered  into a securities  purchase  agreement on January 12,
2004 to sell  290,023  shares of Common  stock to Telkoor  Telecom  Ltd. for the
aggregate  consideration of $250,000.  Telkoor may purchase additional shares of
Common stock for an aggregate  consideration of $250,000 prior to or on June 30,
2004, as determined in the agreement.

     On January 19, 2004, the Company hired Jonathan Wax as president and CEO.


                                     - 13 -



THREE MONTHS ENDED MARCH 31, 2004, COMPARED TO MARCH 31, 2003

REVENUES
Total  revenues  decreased by 14.3% to  $1,829,000  for the first  quarter ended
March 31, 2004,  from  $2,133,000  for the first  quarter  ended March 31, 2003.
Revenues from the domestic  operation of DPC decreased 21.1% to $784,000 for the
first  quarter  ended March 31, 2004,  from $994,000 for the first quarter ended
March 31, 2003. Revenues from the Company's European operations of DPL decreased
8.3% to $1,045,000 for the first quarter ended March 31, 2004,  from  $1,139,000
for the first  quarter ended March 31, 2003.  The revenue  decrease in the first
quarter of 2004 is mainly due to a reduction in sales of our mature products and
slower than anticipated ramp up in sales of our new products.

GROSS MARGINS
Gross margins were 23.8% for the three months ended March 31, 2004,  compared to
27.9% for the three months ended March 31, 2003.  The decrease in gross  margins
can be primarily attributed to the shift in product mix, fixed cost and decrease
in revenues.

ENGINEERING AND PRODUCT DEVELOPMENT
Engineering and product development expenses were 7.5% of revenues for the three
months ended March 31, 2004 and 6.8 % for the three months ended March 31, 2003.
Actual dollar expenditures remained at approximately the same level.

SELLING AND MARKETING
Selling and  marketing  expenses  were 16.6 % of revenues  for the three  months
ended March 31,  2004,  compared to 12.1% for the three  months  ended March 31,
2003.  The increase in sales and marketing  expenses  were  primarily due to new
hires as part of our efforts to increase sales in the future.

GENERAL AND ADMINISTRATIVE
General and administrative  expenses were 15.3% of revenues for the three months
ended March 31,  2004,  compared to 14.5% for the three  months  ended March 31,
2003. In actual dollars,  general and administrative  expenditures  decreased by
$30,000, which was mainly due to recovery of bad debt allowance.

FINANCIAL INCOME AND OTHER EXPENSES
Financial  income net was $32,000  for the three  months  ended March 31,  2004,
compared to  financial  expenses  net of $4,000 for the three months ended March
31, 2003. The financial income resulted mainly from a favorable exchange rate.

LOSS BEFORE INCOME TAXES
For the three months ended March 31, 2004,  the Company had a loss before income
taxes of $252,000  compared to a loss before  income  taxes of $123,000  for the
three  months  ended  March 31,  2003.  The loss  increase  is mainly due to the
decrease in revenues and gross margin.


                                     - 14 -



TAX BENEFIT
The tax  benefit  of $8,000 for the first  quarter of 2003 was from DPL.  No tax
benefit was recorded for the first quarter of 2004.

NET LOSS
Net loss for the three months ended March 31, 2004, was $252,000 compared to net
loss of  $115,000  for the  three  months  ended  March 31,  2003.  The net loss
increase is mainly due to the decrease in revenues and gross margin. The Company
intends to reduce costs by transitioning the manufacture of our newer commercial
product lines to the Far East.

LIQUIDITY AND CAPITAL RESOURCES
On March 31, 2004, the Company had cash,  cash  equivalent and a short-term bank
deposit of $1,164,000 and working capital of $2,727,000. This compares with cash
and cash  equivalent of $684,000 and working  capital of $2,701,000 at March 31,
2003.  The  increase  in working  capital  is mainly  from the  Telkoor  Telecom
investment of $246,000, offset partially by the operating loss.

Cash used in operating activities for the Company totaled $134,000 for the three
months ended March 31, 2004,  compared to cash provided of $66,000 for the three
months ended March 31, 2003.  Cash used in investing  activities  was $4,000 for
the three months ended March 31, 2004,  compared to $13,000 for the three months
ended March 31, 2003. Net cash provided by financing activities was $246,000 for
the three  months  ended March 31,  2004,  compared to the net cash  provided of
$30,000 for the three months ended March 31, 2003.

The Company has available a line of credit with Silicon Valley Bank ("SVB"). The
Company can borrow up to $1,200,000  against  eligible  accounts  receivable and
other financial covenants.  The rate for this line of credit would be at Silicon
Valley Bank's prime rate plus 1.75%. In order to utilize the line of credit, the
Company is required to maintain  certain ratios and be in compliance  with other
covenants.  As of March 31,  2004,  the  Company  has not  utilized  its line of
credit.

The  Company's  subsidiary  has a $548,000  line of credit with Lloyds TSB Bank.
Borrowing  under this line of credit bears  interest of 1.75% per annum over the
bank's base rate. As of March 31, 2004, there is no outstanding  balance on this
line of credit.

The Company  believes it has  adequate  resources  at this time to continue  its
promotional  efforts  to  increase  sales  in the  electronic  industry  market.
However,  if the Company does not meet those  goals,  it may have to raise money
through debts or equity, which may dilute shareholder's equity.

ITEM 3. CONTROLS AND PROCEDURES

     The Company's  management with the participation of the Company's principal
executive and financial  officers  evaluated the  effectiveness of the Company's
disclosure  controls and  procedures  (as defined Rule 13a-15(e) of the Exchange
Act)  as of the  end  of the  period  covered  by  this  report.  The  Company's


                                     - 15 -


disclosure  controls  and  procedures  are  designed to ensure that  information
required to be disclosed by the Company in the reports it files or submits under
the Exchange Act are recorded,  processed,  summarized  and reported on a timely
basis.  Based upon their  evaluation,  the  Company's  principal  executive  and
financial  officers  concluded  that  the  Company's   disclosure  controls  and
procedures  are  effective  to  accumulate  and  communicate  to  the  Company's
management as appropriate to allow timely decisions regarding disclosure.

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     From time to time the Company is subject to  exposure to legal  proceedings
and claims  which arise in the ordinary  course of  business.  In the opinion of
management,  the amount of ultimate  liability  with respect to any such current
actions  will not  materially  affect  the  financial  position  or  results  of
operations of the Company.

ITEM 2.  CHANGES IN SECURITIES

     On January 12, 2004,  the Company  sold 290,023  shares of common stock for
$0.862 per share to Telkoor  Telecom Ltd.  Under the terms of the stock purchase
agreement, Telkoor may invest an additional $250,000 on or before June 30, 2004.
The  purchase  price per  share for the  additional  investment  is the  average
closing  price of the  Company's  common stock twenty (20) trading days prior to
notice of  intent to  invest.  There  was no broker or  placement  agent in this
transaction.

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

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.

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

None.


                                     - 16 -




ITEM 5.  OTHER INFORMATION

None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a)          Exhibits
                  --------

     3(ii)        Bylaws as Amended
     31.1         Certification of the CEO under the Sarbanes-Oxley Act
     31.2         Certification of the CFO under the Sarbanes-Oxley Act
     32           Certification of the CEO & CFO under the Sarbanes-Oxley Act

     (b)          Reports on Form 8-K

                  The Company filed the following reports:

Date of Report         Date of Event         Item reported
--------------         -------------         -------------

March 17, 2004         March 11, 2004        Press release announcing fourth
                                             quarter results, Mark Thum's
                                             resignation  from  the  Board  and
                                             elimination of Executive CEO
                                             position

January 14, 2004       January 11, 2004      Press release announcing securities
                                             purchase agreement with Telkoor
                                             Telecom Ltd.




                                     - 17 -



                                   SIGNATURES


In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                                               DIGITAL POWER CORPORATION
                                                      (Registrant)




Date:  May 12, 2004                            /s/ JONATHAN WAX
                                               ------------------------------
                                               Jonathan Wax
                                               Chief Executive Officer
                                               (Principal Executive Officer)



Date:  May 12, 2004                            /s/ HAIM YATIM
                                               ------------------------------
                                               Haim Yatim
                                               Chief Financial Officer
                                               (Principal Financial and
                                               Accounting Officer)