UNITED STATES
                       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 September
                  30, 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 November 10, 2004:  6,136,859




                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS



                            DIGITAL POWER CORPORATION


                    INTERIM CONSOLIDATED FINANCIAL STATEMENTS


                            AS OF SEPTEMBER 30, 2004


                                 IN U.S. DOLLARS


                                    UNAUDITED




                                      INDEX


                                                                          Page
                                                                        --------

Review Report of Unaudited Interim Consolidated Financial Statements       2

Consolidated Balance Sheet                                               3 - 4

Consolidated Statements of Operations                                      5

Statements of Changes in Shareholders' Equity                              6

Consolidated Statements of Cash Flows                                      7

Notes to Consolidated Financial Statements                               8 - 12




                               - - - - - - - - - -







                                                                                                    

                                                                                          DIGITAL POWER CORPORATION

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


                                                                                                September 30,
                                                                                                    2004
                                                                                                -------------
                                                                                                  Unaudited
                                                                                                -------------
     ASSETS

                                 CURRENT ASSETS:
   Cash and cash equivalents                                                                    $  1,249
   Restricted cash                                                                                   231
   Trade receivables, net of allowance for doubtful accounts of $61 at September 30, 2004          1,631
   Prepaid expenses and other current assets                                                         201
   Inventories                                                                                     1,527
                                                                                                -------------

 Total current assets                                                                              4,839
 -----                                                                                          -------------

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

 PROPERTY AND EQUIPMENT, NET                                                                          256
                                                                                                -------------

 Total assets                                                                                   $   5,113
 -----                                                                                          =============





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






                                                                                                              

                                                                                          DIGITAL POWER CORPORATION

CONSOLIDATED BALANCE SHEET
---------------------------------------------------------------------------------------------------------------------------
U.S. dollars in thousands, except share and per share data


                                                                                                           September 30,
                                                                                                                2004
                                                                                                         ------------------
                                                                                                             Unaudited
                                                                                                         ------------------
     LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES:
   Accounts payable                                                                                        $     1,300
   Other current liabilities                                                                                       754
                                                                                                         ------------------

 Total current liabilities                                                                                      2,054
 -----                                                                                                   ------------------


 SHAREHOLDERS' EQUITY:
   Series A redeemable, convertible Preferred shares, no par value: 500,000 shares authorized,
     0 shares issued and outstanding at September 30, 2004                                                          -
   Preferred shares, no par value: 1,500,000 shares authorized, 0 shares issued and outstanding at
     September 30, 2004                                                                                             -
   Common shares, no par value: 10,000,000 shares authorized; 6,136,859 shares issued and
     outstanding at September 30, 2004                                                                         11,036
   Additional paid-in capital                                                                                   2,212
   Deferred stock compensation                                                                                    (15)
   Accumulated deficit                                                                                        (10,178)
   Accumulated other comprehensive income                                                                           4
                                                                                                         ------------------

 Total shareholders' equity                                                                                     3,059
 -----                                                                                                   ------------------

 Total liabilities and shareholders' equity                                                                $    5,113
 -----                                                                                                   ==================





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






                                                                                                         

                                                                                                  DIGITAL POWER CORPORATION

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


                                                              Nine months ended                  Three months ended
                                                                September 30,                       September 30,
                                                      ---------------------------------   ---------------------------------
                                                           2004              2003              2004              2003
                                                      ---------------   ---------------   ---------------   ---------------
                                                                                    Unaudited
                                                      ---------------------------------------------------------------------

 Revenues                                               $    6,158        $    5,338        $    2,190        $    1,609
 Cost of revenues                                            4,673             3,883             1,669             1,179
                                                      ---------------   ---------------   ---------------   ---------------

 Gross profit                                                1,485             1,455               521               430
                                                      ---------------   ---------------   ---------------   ---------------

 Operating expenses:
   Engineering and product development                         449               384               157               111
   Selling and marketing                                       947               784               325               266
   General and administrative                                  811               946               256               299
                                                      ---------------------------------   ---------------   ---------------

 Total operating expenses                                    2,207             2,114               738               676
 -----                                                ---------------   ---------------   ---------------   ---------------

 Operating loss                                               (722)             (659)             (217)             (246)
 Financial income (expenses), net                               (5)               12                (7)                5
 Other expenses                                                 (6)               -                 (6)                -
                                                      ---------------   ---------------   ---------------   ---------------

 Loss before income taxes                                     (733)             (647)             (230)             (241)
 Income taxes                                                    -               (73)                -               (47)
                                                      ---------------   ---------------   ---------------   ---------------

 Net loss                                               $     (733)       $     (574)       $     (230)       $     (194)
                                                      ===============   ===============   ===============   ===============

 Basic and diluted net loss per share                   $    (0.13)       $    (0.11)      $     (0.04)       $    (0.04)
                                                      ===============   ===============   ===============   ===============

 Weighted average number of shares used in
   computing basic and diluted net loss per share        5,772,868         5,110,680         6,121,096         5,410,680
                                                      ===============   ===============   ===============   ===============





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







                                                                                                    

                                                                                                           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    income (loss)      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               716,179         -        743           -               -            -                           743
   Deferred stock 
    compensation related 
    to options granted 
    to an employee                  -         -         25         (25)              -            -                             -
   Amortization of 
    deferred stock
    compensation related 
    to options granted 
    to an employee                  -         -          -          10               -            -                            10
   Exercise of options         10,000         -          7           -               -            -                             7
   Comprehensive loss:
     Net loss                       -         -          -           -            (733)           -     $     (733)          (733)
     Foreign currency 
      translation 
      adjustments                   -         -          -           -               -           10             10             10 
                            ---------  --------  ----------  -------------  -----------  -------------  -------------  -------------

     Total other 
      comprehensive loss                                                                                $     (723)
                                                                                                        =============

 Balance as of 
  September 30, 2004 
  (unaudited)               6,136,859  $ 11,036  $   2,212   $     (15)     $  (10,178)  $        4                    $    3,059
                            =========  ========  ==========  =============  ===========  =============                 =============





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






                                                                                                       

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


                                                              Nine months ended                  Three months ended
                                                                September 30,                       September 30,
                                                      ---------------------------------   ---------------------------------
                                                           2004              2003              2004              2003
                                                      ---------------   ---------------   ---------------   ---------------
                                                                                    Unaudited
                                                      ---------------------------------------------------------------------
 Cash flows from operating activities:
   Net loss                                             $     (733)       $     (574)       $     (230)       $     (194)
   Adjustments to reconcile net loss to net cash
     used in operating activities:
     Depreciation                                               79               102                29                31
     Loss on sale of property and equipment                      6                 -                 6                 -
     Compensation related to options granted to
       consultant and service providers                          -               758                 -                 -
     Compensation related to options granted to an
       employee                                                 10                 -                 1                 -
     Decrease (increase) in deferred income taxes                -               (37)                -               246
     Decrease (increase) in trade receivables                   (4)              588              (143)              126
     Decrease (increase) in prepaid expenses and
       other current assets                                    (65)             (182)               56               (46)
     Decrease (increase) in inventories                        168                 -               113               (30)
     Increase (decrease) in accounts payable                   224              (457)               94              (113)
     Decrease in other current liabilities                    (286)             (415)             (110)              (65)
                                                      ---------------   ---------------   ---------------   ---------------

 Net cash used in operating activities                        (601)             (217)             (184)              (45)
                                                      ---------------   ---------------   ---------------   ---------------

 Cash flows from investing activities:
   Restricted short-term bank deposit                           65               600                65                 -
   Purchase of property and equipment                          (22)              (62)              (10)              (20)
   Proceeds from sale of property and equipment                  3                 -                 3                 -
   Proceeds from long-term loan                                  -                19                 -                 6
                                                      ---------------   ---------------   ---------------   ---------------

 Net cash provided by (used in) investing activities            46               557                58               (14)
                                                      ---------------   ---------------   ---------------   ---------------

 Cash flows from financing activities:
   Proceeds from short-term bank credit                          -                40                 -                 -
   Proceeds from issuance of Common shares                     743               600               250                 -
   Proceeds from long-term loan from a bank                      -                12                 -                 -
   Payments made on short term bank credit                       -              (290)                -                 -
   Principal payments on capital lease obligations               -               (29)                -                (2)
   Exercise of options granted to an employee                    7                 -                 -                 -
                                                      ---------------   ---------------   ---------------   ---------------

 Net cash provided by (used in) financing activities           750               333               250                (2)
                                                      ---------------   ---------------   ---------------   ---------------

 Effect of exchange rate changes on cash and cash
   equivalents                                                   4                13                 1                 6
                                                      ---------------   ---------------   ---------------   ---------------

 Increase (decrease) in cash and cash equivalents              199               686               125               (55)
 Cash and cash equivalents at beginning of period            1,050               616             1,124             1,357
                                                      ---------------   ---------------   ---------------   ---------------

 Cash and cash equivalents at end of period             $    1,249        $    1,302        $    1,249        $    1,302
                                                      ===============   ===============   ===============   ===============

 Supplemental disclosure of cash flows activities:
   Cash paid during the period for interest             $        -        $        8        $        -        $        -
                                                      ===============   ===============   ===============   ===============





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






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


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  September  30, 2004 and for the nine months and three  months
               ended  September  30, 2004 and 2003 are unaudited 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 nine months ended  September  30,
               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 their 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  Statement  of  Financial
               Accounting   Standard  No.  123,   "Accounting   for  Stock-Based
               Compensation"  ("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 the use of
               an  option  valuation  model to  measure  the  fair  value of the
               options at the date of grant.






                                                       DIGITAL POWER CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share and per share data


NOTE 2:-  SIGNIFICANT ACCOUNTING POLICIES (Cont.)

          Under SFAS No. 123, pro forma information  regarding net loss and 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  September  30, 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:


                                                                                            

                                                                                 Nine months ended
                                                                                  September 30,
                                                                        --------------------------------
                                                                             2004              2003
                                                                        --------------    --------------
                                                                                   Unaudited
                                                                        --------------------------------

          Net loss available to Ordinary shares - as reported           $    (733)        $     (574)
          Deduct - stock-based employee compensation - intrinsic 
            value                                                              10                 -
          Add - stock-based employee compensation -fair value                (143)              (48)
                                                                        --------------    --------------

            Pro forma net loss                                          $    (866)             (622)
                                                                        ==============    ==============
          Loss per share:
            Basic and diluted net loss, as reported                     $   (0.13)        $   (0.11)
                                                                        ==============    ==============

            Pro forma basic and diluted net loss                        $   (0.15)        $   (0.12)
                                                                        ==============    ==============



NOTE 3:-      SHARE CAPITAL

          a.   On January 12,  2004,  the Company  entered  into an agreement to
               sell  290,023  shares of Common  stock to  Telkoor  Telecom  Ltd.
               ("Telkoor"), in consideration of $ 246, net of issuance expenses.

          b.   On June 16, 2004,  the Company  entered into an agreement to sell
               221,238 shares of Common stock to Telkoor,  in consideration of $
               247,   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 December 31, 2004, as determined in the agreement.

          c.   On June 29, 2004,  the Company  entered into an agreement to sell
               204,918   shares  of  Common   stock  to  a  new   investor,   in
               consideration  of $ 250, of which the closing  took place in July
               2004. Additionally,  under the abovementioned  agreement, the new
               investor  may purchase  additional  shares of Common stock for an
               aggregate  consideration  of $ 250,  prior to or on December  31,
               2004.






NOTE 4:-  LEGAL PROCEEDINGS

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

          In April 2004, the Company signed a settlement agreement with Tek-Tron
          according  to  which  the  Company  agreed  to pay a  total  of $90 in
          installments.  As of  September  2004,  the Company paid the full $90.
          Additionally,   under  the  settlement  agreement,  Tek-Tron  has  the
          abilitiy  to seek  arbitration  limited  to the sum of $50 in case the
          parties do not agree on a resolution  regarding the returned property.
          Tek-Tron  has  notified  the  Company it  believes  that the  disputed
          property  contains missing or damaged items. The Company  continues to
          work on reaching a resolution over the returned property for which the
          Company has a maximum liability of $50 under the settlement agreement.
          Company's  management  and its legal  advisor are unable to assess the
          outcome of such arbitration proceeding.

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:


                                                                                                        

                                                                  Nine months ended September 30, 2004 (unaudited)
                                                          -----------------------------------------------------------------
                                                               DPC             DPL           Eliminations         Total
                                                          -------------   -------------    ----------------   -------------
              Revenues                                     $     2,874     $     3,284      $           -      $     6,158
              Intersegment revenues                                613               -               (613)               -
                                                          -------------   -------------    ----------------   -------------

              Total revenues                               $     3,487     $     3,284      $        (613)     $     6,158
                                                          =============   =============    ================   =============

              Depreciation expenses                        $        23     $        56      $           -      $        79
                                                          =============   =============    ================   =============

              Operating loss                               $      (452)    $      (270)     $           -      $      (722)
                                                          =============   =============    ================   =============
              Financial expenses, net                                                                          $        (5)
                                                                                                              =============
              Other expenses                                                                                   $        (6)
                                                                                                              =============

              Net loss                                     $      (450)    $      (283)     $           -      $      (733)
                                                          =============   =============    ================   =============

              Expenditures for segment assets at
                 September 30, 2004                        $        15     $         7      $           -      $        22
                                                          =============   =============    ================   =============

              Identifiable assets at September 30,
                 2004                                      $     2,040     $     3,073      $           -      $     5,113
                                                          =============   =============    ================   =============






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


                                                                                                          

                                                                  Nine months ended September 30, 2003 (unaudited)
                                                          -----------------------------------------------------------------
                                                               DPC             DPL           Eliminations         Total
                                                          -------------   -------------    ----------------   -------------

              Revenues                                     $     2,718     $     2,620      $           -      $     5,338
              Intersegment revenues                                535               -               (535)               -
                                                          -------------   -------------    ----------------   -------------

              Total revenues                               $     3,253     $     2,620      $        (535)     $     5,338
                                                          =============   =============    ================   =============

              Depreciation expenses                        $        25     $        77      $           -      $       102
                                                          =============   =============    ================   =============

              Operating loss                               $      (441)    $      (218)     $           -      $      (659)
                                                          =============   =============    ================   =============
              Financial income, net                                                                            $        12
                                                                                                              =============

              Loss before tax benefit                                                                          $      (647)
                                                                                                              =============
              Tax benefit                                  $         -     $        73      $           -      $        73
                                                          =============   =============    ================   =============

              Net loss                                     $      (450)    $      (124)     $           -      $      (574)
                                                          =============   =============    ================   =============
 
              Expenditures for segment assets at
                 September 30, 2003                        $        12     $        50      $           -      $        62
                                                          =============   =============    ================   =============

              Identifiable assets at September 30,
                 2003                                      $     1,956     $     2,767      $           -      $     4,723
                                                          =============   =============    ================   =============

                                                                  Three months ended September 30, 2004 (unaudited)
                                                          -----------------------------------------------------------------
                                                               DPC             DPL           Eliminations         Total
                                                          -------------   -------------    ----------------   -------------

              Revenues                                     $     1,019     $     1,171      $           -      $     2,190
              Intersegment revenues                                196               -               (196)               -
                                                          -------------   -------------    ----------------   -------------

              Total revenues                               $     1,215     $     1,171      $        (196)     $     2,190
                                                          =============   =============    ================   =============

              Depreciation expenses                        $         8     $        21      $           -      $        29
                                                          =============   =============    ================   =============

              Operating loss                               $       (93)    $      (124)     $           -      $      (217)
                                                          =============   =============    ================   =============
              Financial expenses, net                                                                          $        (7)
                                                                                                              =============
              Other expenses                                                                                   $        (6)
                                                                                                              =============

              Net loss                                     $       (97)    $      (133)     $           -      $      (230)
                                                          =============   =============    ================   =============
 
              Expenditures for segment assets at
                 September 30, 2004                        $         7     $         3      $           -      $        10
                                                          =============   =============    ================   =============

              Identifiable assets at September 30,
                 2004                                      $     2,040     $     3,073      $           -      $     5,113
                                                          =============   =============    ================   =============








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


                                                                                                       

                                                                  Three months ended September 30, 2003 (unaudited)
                                                          -----------------------------------------------------------------
                                                               DPC             DPL           Eliminations         Total
                                                          -------------   -------------    ----------------   -------------

              Revenues                                     $       855     $       754      $           -      $     1,609
              Intersegment revenues                                125               -               (125)               -
                                                          -------------   -------------    ----------------   -------------

              Total revenues                               $       980     $       754      $        (125)     $     1,609
                                                          =============   =============    ================   =============

              Depreciation expenses                        $         8     $        23      $           -      $        31
                                                          =============   =============    ================   =============

              Operating loss                               $      (176)    $       (70)     $           -      $      (246)
                                                          =============   =============    ================   =============
              Financial income, net                                                                            $         5
                                                                                                              =============

              Loss before tax benefit                                                                          $      (241)
                                                                                                              =============
              Tax benefit                                  $         -     $        47      $           -      $        47
                                                          =============   =============    ================   =============

              Net loss                                     $      (173)    $       (21)     $           -      $      (194)
                                                          =============   =============    ================   =============
              Expenditures for segment assets for the
                 three months ended September 30, 2003     $         2     $        18      $           -      $        20
                                                          =============   =============    ================   =============
              Identifiable assets at September 30,
                 2003                                      $     1,956     $     2,767      $           -      $     4,723
                                                          =============   =============    ================   =============





                                                       - - - - - - - - - -







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 for the near future.

In July 2004, we raised  $250,000  through the sale of 204,918  shares of common
stock at $1.22 per share.  We intend to use the additional  financing as working
capital to implement our business plan.





THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2004, COMPARED TO SEPTEMBER 30, 2003

REVENUES
For the three months ended  September 30, 2004,  revenues  increased by 36.1% to
$2,190,000 from  $1,609,000 for the nine months ended September 30, 2003.  Total
revenues  increased by 36.1% to $2,190,000 for the three months ended  September
30, 2004, from $1,609,000 for the three months ended September 30, 2003.

Revenues from the domestic  operations of DPC increased  19.2% to $1,019,000 for
the third quarter ended  September 30, 2004, from $855,000 for the third quarter
ended September 30, 2003. Revenues from the Company's European operations of DPL
increased  55.3% to $1,171,000  for the third quarter ended  September 30, 2004,
from  $754,000 for the third  quarter  ended  September  30,  2003.  The revenue
increase in the third  quarter of 2004 is mainly due to increase in sales of our
new products.

For the nine months ended  September  30, 2004,  revenues  increased by 15.4% to
$6,158,000  from  $5,338,000  for the nine  months  ended  September  30,  2003.
Revenues  attributed  to the  domestic  operations  of  DPC  increased  5.7%  to
$2,874,000 for the nine months ended September 30, 2004, from $2,718,000 for the
nine months ended  September  30, 2003.  Revenues  from the  Company's  European
operations  of DPL  increased  25.3% to  $3,284,000  for the nine  months  ended
September  30, 2004,  from  $2,620,000  for the nine months ended  September 30,
2003. The increase in revenue from the Company's  European  operations of DPL is
mainly due to higher sales of our new products.

GROSS MARGINS
Gross margins were 23.8% for the three months ended September 30, 2004, compared
to 26.7% for the three months ended  September  30, 2003.  The decrease in gross
margins can be primarily  attributed to the shift in product mix.  Gross margins
were 24.1% for the nine months ended  September  30, 2004  compared to 27.3% for
the nine months ended  September 30, 2003.  The decrease in gross margins can be
primarily  attributed  to the  shifting in product  mix.  The Company is working
toward its plan to increase gross margins  through  reducing costs and promoting
sales of higher margin products.

ENGINEERING AND PRODUCT DEVELOPMENT
Engineering and product development expenses were 7.2% of revenues for the three
months ended  September 30, 2004, and 6.9% for the three months ended  September
30, 2003. In actual dollars,  engineering and product  development  increased by
$46,000.  Engineering and product development expenses were 7.3% of revenues for
the nine months ended  September 30, 2004,  compared to 7.2% of revenues for the
nine months ended September 30, 2003.

SELLING AND MARKETING
Selling and marketing expenses were 14.8% of revenues for the three months ended
September 30, 2004,  compared to 16.5% for the three months ended  September 30,
2003. In absolute dollars, the selling and marketing  expenditures  increased by
$59,000 mainly due to increase in travel and advertising expenses as part of our
efforts to increase  sales in the future.  Selling and  marketing  expenses were
15.4% of revenues for the nine months  ended  September  30,  2004,  compared to
14.7% for the nine months ended  September 30, 2003. The increase in selling and
marketing were primarily due to new hires and increase in advertising and travel
expenses.


GENERAL AND ADMINISTRATIVE
General and administrative  expenses were 11.7% of revenues for the three months
ended September 30, 2004, compared to 18.6% for the three months ended September
30, 2003. In actual dollars,  general and administrative  expenditures decreased
by  $43,000   mainly  due  to  reduction  in  the   personnel   hours  spent  on
administrative  duties.  General  and  administrative  expenses  were  13.2%  of
revenues for the nine months ended September 30, 2004, compared to 17.7% for the
nine  months  ended  September  30,  2003.  In  actual   dollars,   general  and
administrative expenses decreased by $135,000.

FINANCIAL INCOME
Financial  expense net was $7,000 for the three months ended September 30, 2004,
compared to financial  income net of $5,000 for the three months ended September
30,  2003.  The  financial  expense  resulted  mainly  from  the  exchange  rate
fluctuation.  Financial  expense was $5,000 for the nine months ended  September
30,  2004,  compare to  financial  income of $12,000 for the nine  months  ended
September 30, 2003.

LOSS BEFORE INCOME TAXES
For the three months  ended  September  30, 2004,  the Company had a loss before
income taxes of $230,000  compared to a loss before income taxes of $241,000 for
the three months ended  September  2003.  The loss  decreased  mainly due to the
increase  in  revenues.  Loss  before  income  taxes for the nine  months  ended
September  30,  2004  increased  to $733,000  compared to $647,000  for the nine
months ended September 30, 2003. The loss increased  mainly due to the reduction
in gross margins.

TAX BENEFIT
The tax benefit of $47,000 for the third  quarter of 2003 was from the Company's
European operations of DPL.

NET LOSS
Net loss for the three months ended September 30, 2004, was $230,000 compared to
net loss of $194,000 for the three months ended September 30, 2003. Net loss for
the nine months ended September 30, 2004 was $733,000, compared to a net loss of
$574,000 for the nine months ended September 30, 2003. Net loss increased mainly
due to lower gross margins.

LIQUIDITY AND CAPITAL RESOURCES
On September 30, 2004,  the Company had cash,  cash  equivalents  $1,249,000 and
working capital of $2,785,000.  This compares with cash and cash  equivalents of
$1,302,000 and working capital of $2,956,000 at September 30, 2003. The decrease
in working  capital is mainly due to operating  losses  offset  partially by the
Telkoor Telecom Ltd.'s and Fortron/Source investments of $743,000 after issuance
expenses during the nine months ended September 30, 2004.

Cash used in operating activities for the Company totaled $184,000 for the three
months ended September 30, 2004,  compared to $45,000 for the three months ended
September 30, 2003.  Cash provided by investing  activities  was $58,000 for the
three  months  ended  September  30,  2004,  compared to cash used in  investing
activities of $14,000 for the three months ended  September  30, 2003.  Net cash
provided  by  financing  activities  was  $250,000  for the three  months  ended
September 30, 2004, compared to net cash used by financing  activities of $2,000
for the three months ended September 30, 2003.


The Company has an available  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  September,  2004,  the Company has not  utilized  its line of
credit.

The  Company's  subsidiary  has a $271,000  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. The Company's subsidiary has not utilized its 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
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

On April 2, 2003, a claim was filed against the Company by Tek-Tron  Enterprises
Inc. in the state court of Pennsylvania, specifically, the Court of Common Pleas
of Bucks County, as 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.


In April 2004, the Company signed a settlement agreement with Tek-Tron according
to which the  Company  agreed to pay a total of $90,000 in  installments.  As of
September  2004,  the Company  paid the full  $90,000.  Additionally,  under the
settlement  agreement,  Tek-Tron has the ability to seek arbitration  limited to
the sum of $50,000 in case the  parties do not agree on a  resolution  regarding
the returned  property.  Tek-Tron has notified the Company it believes  that the
disputed  property  contains missing or damaged items. The Company  continues to
work on reaching a resolution  over the returned  property for which the Company
has a maximum liability of $50,000 under the settlement agreement.

ITEM 2.  CHANGES IN SECURITIES

As previously  reported,  during the third quarter, on July 8, 2004, the Company
sold 204,918 shares of common stock at $1.22 per share to  Fortron/Source  Corp.
Under the terms of the securities purchase agreement,  Fortron/Source  Corp. may
invest an additional  $250,000 each on or before December 31, 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 entering into the
securities  purchase  agreement.  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 an
"accredited"  investor  under state  securities  laws. The offers and sales were
made to an  accredited  investor 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 certificate
for those shares contained an appropriate legend stating that the shares 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

The annual meeting of the shareholders was held on Thursday,  October 7, 2004 at
the Company's corporate headquarters,  located at 41920 Christy Street, Fremont,
California  94538.  The  shareholders  voted to elect the  following  persons as
Directors of the Company:


                                                                                                   

----------------------------------------------------------------------------------------------------------------------------
           Nominees                Shares Voted For     Shares Withholding Authority/Voted       Abstentions and Broker 
                                                                      Against                           Non-Votes
----------------------------------------------------------------------------------------------------------------------------
Ben- Zion Diamont                      5,802,430                       77,913                               0
----------------------------------------------------------------------------------------------------------------------------
David Amitai                           5,804,430                       75,913                               0
----------------------------------------------------------------------------------------------------------------------------
Amos Kohn                              5,810,930                       69,413                               0
----------------------------------------------------------------------------------------------------------------------------
Yeheskel Manea                         5,802,030                       78,313                               0
----------------------------------------------------------------------------------------------------------------------------
Youval Menipaz                         5,802,030                       78,313                               0
----------------------------------------------------------------------------------------------------------------------------



The  Shareholders  approved  an  amendment  to  increase  the  number  of shares
available for grant under the 2002 Stock Option Plan by 300,000 shares.


                                                                                  

                                                                                              Abstain/
Total shares voted:               For           Against         Withheld              Broker Non-Votes
                                  ---           -------         --------              ----------------
                               3,713,047        150,927            3,805                      0


ITEM 5.  OTHER INFORMATION

None.

ITEM 6.  EXHIBITS

     Exhibits
     --------

     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







                                   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: November 15, 2004                          /s/ Jonathan Wax
                                                 -------------------------------
                                                 Jonathan Wax
                                                 Chief Executive Officer
                                                 (Principal Executive Officer)



Date: November 15, 2004                          /s/ Uzi Sasson
                                                 -------------------------------
                                                 Uzi Sasson
                                                 Chief Financial Officer
                                                 (Principal Financial Officer)