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,
               2005

         [ ]   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 6, 2005: 6,161,859















                            DIGITAL POWER CORPORATION


                    INTERIM CONSOLIDATED FINANCIAL STATEMENTS


                              AS OF MARCH 31, 2005


                                 IN U.S. DOLLARS


                                    UNAUDITED




                                      INDEX


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

Review Report of Unaudited Interim Consolidated Financial Statements     3

Consolidated Balance Sheet                                             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 - 13




                                - - - - - - - -

                                       2




[ERNST & YOUNG LOGO 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,
               2005
               -----------------------------------------------------------------


     We have  reviewed the  accompanying  consolidated  balance sheet of Digital
Power  Corporation  ("the Company") and its subsidiary as of March 31, 2005, and
the  related  consolidated  statements  of  operations,  and cash  flows for the
three-month  periods ended March 31, 2005 and 2004 and changes in  shareholders'
equity for the  three-month  period  ended  March 31,  2005 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  consolidated  interim  financial  statements  referred to
above 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 13, 2005                                   A Member of Ernst & Young Global


                                       3




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

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


                                                                                                                  


                                                                                                                March 31,
                                                                                                                   2005
                                                                                                             ----------------
                                                                                                                Unaudited
                                                                                                             ----------------
     ASSETS

 CURRENT ASSETS:
   Cash and cash equivalents                                                                                     $  1,011
   Restricted cash                                                                                                    188
   Trade receivables, net of allowance for doubtful accounts of $111 at March 31, 2005                              1,482
   Prepaid expenses and other current assets                                                                           84
   Inventories                                                                                                      1,832
                                                                                                             ----------------

 Total current assets                                                                                               4,597
 -----
                                                                                                             ----------------

 LEASE DEPOSITS                                                                                                        18
                                                                                                             ----------------
                                                                                                             
 PROPERTY AND EQUIPMENT, NET                                                                                          226
                                                                                                             ----------------

 Total assets                                                                                                 $     4,841
 -----
                                                                                                             ================





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


                                       4



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


                                                                                                                

                                                                                                                March 31,
                                                                                                                   2005
                                                                                                             ----------------
                                                                                                                Unaudited
                                                                                                             ----------------

     LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES:
   Accounts payable                                                                                             $     944
   Related party - trade payables account                                                                             582
   Other current liabilities                                                                                          570
   Convertible loan (note 4)                                                                                          250
                                                                                                             ----------------
                                                                                                             
 Total current liabilities                                                                                          2,346
 -----
                                                                                                             ----------------


 SHAREHOLDERS' EQUITY:
   Series A redeemable, convertible preferred shares no par value: 500,000 shares authorized, 0 shares
    issued and outstanding at March 31, 2005                                                                            -
   Preferred shares, no par value: 1,500,000 shares authorized, 0 shares issued and outstanding at
    March 31, 2005                                                                                                      -
   Common shares, no par value: 10,000,000 shares authorized; 6,161,859 shares issued and outstanding
    at March 31, 2005                                                                                              11,036
   Additional paid-in capital                                                                                       2,227
   Deferred stock compensation                                                                                        (11)
   Accumulated deficit                                                                                            (10,803)
   Accumulated other comprehensive income                                                                              46
                                                                                                             ----------------
                                                                                                             
 Total shareholders' equity                                                                                         2,495
 -----
                                                                                                             ----------------

 Total liabilities and shareholders' equity                                                                     $   4,841
 -----
                                                                                                             ================




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,
                                                                                   ------------------------------------------
                                                                                   ------------------    --------------------
                                                                                          2005                   2004
                                                                                   ------------------    --------------------
                                                                                                    Unaudited
                                                                                   ------------------------------------------


 Revenues                                                                            $          1,935       $       1,829
 Cost of revenues                                                                               1,326               1,393
                                                                                    ------------------     ------------------
                                                                                    
 Gross profit                                                                                     609                 436
                                                                                    ------------------     ------------------
                                                                                    
 Operating expenses:
   Engineering and product development                                                            125                 137
   Selling and marketing                                                                          355                 303
   General and administrative                                                                     301                 280
                                                                                    ------------------     ------------------

 Total operating expenses                                                                         781                 720
 -----
                                                                                    ------------------     ------------------
                                                                                    
 Operating loss                                                                                  (172)               (284)

 Financial income (expenses), net                                                                 (11)                 32
                                                                                    ------------------     ------------------

 Net loss                                                                            $           (183)      $        (252)
                                                                                    ==================     ==================
                                                                                    
 Basic and diluted loss per share                                                    $          (0.03)      $       (0.04)
                                                                                    ==================     ==================
                                                                                    
 Weighted average number of shares used in computing basic and diluted loss
   per share                                                                                6,161,859           5,663,281
                                                                                    ==================     ==================





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
                                                         Additional  Deferred                   other          Total         Total
                                        Common shares     paid-in     stock      Accumulated comprehensive comprehensive     share-
                                   ---------------------                                                                    holders'
                                    Number      Amount    capital   compensation  deficit        income         loss         equity
                                   ---------   ---------  --------- ------------ ----------- ------------- ------------- -----------
Balance as of January 1, 2005      6,161,859   $ 11,036   $  2,227  $       (13) $  (10,620) $     75                      $  2,705

 Amortization of deferred stock
  compensation related to options
  granted to an employee                  -          -          -            2            -         -                             2
 Comprehensive loss:
  Net loss                                -          -          -            -         (183)              $   (183)            (183)
  Foreign currency translation                                                                                 
   adjustments                            -          -          -            -            -       (29)         (29)             (29)
                                 ---------- ---------- ---------- -------------- ----------- ------------  ----------------  -------
   Total comprehensive loss                                                                               $   (212)
                                                                                                          ================
Balance as of March 31, 2005      6,161,859   $ 11,036  $   2,227 $         (11) $  (10,803) $     46                       $ 2,495
(Unaudited)                      ========== ========== ========== ============== =========== ===========                    ========





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,
                                                                                     ---------------------------------------
                                                                                             2005                 2004
                                                                                     ------------------    -----------------
                                                                                                    Unaudited
                                                                                     ---------------------------------------
 Cash flows from operating activities:
 -------------------------------------
   Net loss                                                                           $       (183)         $       (252)
   Adjustments required to reconcile net loss to net cash used in operating
     activities:
     Depreciation                                                                               22                    25
     Compensation related to options granted to an employee                                      2                     6
     Decrease in trade receivables                                                             193                   121
     Decrease (increase) in prepaid expenses and other current assets                           84                  (105)
     Decrease (increase) in inventories                                                       (367)                   28
     Decrease in accounts payable and related parties                                         (216)                 (190)
     Increase (decrease) in other current liabilities                                         (128)                  233
                                                                                     ------------------    ------------------

 Net cash used in operating activities                                                        (593)                 (134)
                                                                                     ------------------    ------------------
                                                                                     
 Cash flows from investing activities:
 -------------------------------------
   Purchase of property and equipment                                                           (4)                   (4)
                                                                                     ------------------    ------------------

 Net cash used in investing activities                                                          (4)                   (4)
                                                                                     ------------------    ------------------
                                                                                     
 Cash flows from financing activities:
 -------------------------------------
   Restricted cash                                                                              (7)                    -
   Proceeds from a convertible loan                                                            250                     -
   Proceeds from issuance of Common shares, net                                                  -                   246
                                                                                     ------------------    ------------------
                                                                                     
 Net cash provided by financing activities                                                     243                   246
                                                                                     ------------------    ------------------
                                                                                     
 Effect of exchange rate changes on cash and cash equivalents                                   (8)                    6
                                                                                     ------------------    ------------------
                                                                                     
 Increase (decrease) in cash and cash equivalents                                             (362)                  114
 Cash and cash equivalents at the beginning of the period                                    1,373                 1,050
                                                                                     ------------------    ------------------
                                                                                     
 Cash and cash equivalents at the end of the period                                   $      1,011          $      1,164
                                                                                     ==================    ==================
                                                                                     

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



                                       8





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,
                     2004, 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, 2005 and for the three months
                     ended March 31, 2005 and 2004 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, 2004. The
                     results of operations for the three months ended March 31,
                     2005 are not necessarily indicative of the results for the
                     entire fiscal year ending December 31, 2005.

              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

                                       9


U.S. dollars in thousands


NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

                     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.

                     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, 2005 and 2004, expected volatility of 103% and
                     113%, respectively, risk-free interest rates of 4% and
                     4.7%, respectively, dividend yield of 0% for each period,
                     and a weighted-average expected life of the option of 7
                     years and 4 years for March 31, 2005 and 2004,
                     respectively. 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,
                                                                                           --------------------------------
                                                                                                2005              2004
                                                                                           --------------    --------------
                                                                                                      Unaudited
                                                                                           --------------------------------

                      Net loss available to Common shares - as reported                     $      (183)      $      (252)
                      Deduct - stock-based employee compensation - intrinsic value                    2                 6
                      Add - stock-based employee compensation -fair value                           (32)              (81)
                                                                                           --------------    --------------

                        Pro forma net loss                                                  $      (213)      $      (327)
                                                                                           ==============    ==============
                      Loss per share:
                        Basic and diluted net loss, as reported                             $     (0.03)      $     (0.04)
                                                                                           ==============    ==============
                                                                                           
                        Pro forma basic and diluted net loss                                $     (0.03)      $     (0.06)
                                                                                           ==============    ==============


                                       10




U.S. dollars in thousands

NOTE 3:-      INVENTORIES


                                                                                                              

                                                                                                              March 31,
                                                                                                                2005
                                                                                                          ----------------
                                                                                                          
              Raw materials, parts and supplies                                                             $        783
              Work in progress                                                                                       491
              Finished products                                                                                      558
                                                                                                          ----------------

                                                                                                            $      1,832

                                                                                                          ================


NOTE 4:-      CONVERTIBLE LOAN

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

NOTE 5:-      PENDING LITIGATION

              On April 2, 2003, a claim was filed against the Company by
              Tek-Tron Enterprises Inc. ("Tek-Tron"). In April 2004, the Company
              signed a settlement agreement with Tek-Tron according to which the
              Company paid $ 90 and returned certain disputed inventory for a
              full release. The settlement agreement allowed Tek-Tron to seek
              arbitration limited to the sum of $ 50 in case the parties do not
              agree on a resolution regarding the returned inventory. Tek-Tron
              initiated arbitration against the Company for $ 50 plus attorney
              fees. The arbitration hearing was held on May 2, 2005, and
              Tek-Tron was awarded $ 5 in damages and no attorney fees.

NOTE 6:-      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").

                                       11


U.S. dollars in thousands

 NOTE 6:-     SEGMENTS, MAJOR CUSTOMERS AND GEOGRAPHICAL INFORMATION

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


                                                                                                         

                                                                 Three months ended March 31, 2005 (Unaudited)
                                                    ------------------------------------------------------------------------
                                                    ---------------- -- --------------- -- --------------- - ---------------
                                                          DPC                 DPL           Eliminations          Total
                                                    ----------------    ---------------    ---------------   ---------------
                                                    
              Revenues                               $         970       $         965      $           -     $       1,935
              Intersegment revenues                             74                   -                (74)                -
                                                    ----------------    ---------------    ---------------   ---------------
              Total revenues                         $       1,044       $         965      $         (74)    $       1,935
                                                    ================    ===============    ===============   ===============
              Depreciation expense                   $           5       $          17      $           -     $          22
                                                    ================    ===============    ===============   ===============
              Operating loss                         $         (24)      $        (148)     $           -     $        (172)
                                                    ================    ===============    ===============   ===============
              Financial expenses, net                                                                         $         (11)
                                                                                                             ===============
              Net loss                               $         (21)      $        (162)     $           -     $        (183)
                                                    ================    ===============    ===============   ===============

              Expenditures for segment assets as
                 of March 31, 2005                   $          (4)      $           -      $           -     $          (4)
                                                    ================    ===============    ===============   ===============
              Identifiable assets as of
                 March 31, 2005                      $       1,873       $       2,968      $           -     $       4,841
                                                    ================    ===============    ===============   ===============




                                       12




U.S. dollars in thousands

NOTE 6:-      SEGMENTS, MAJOR CUSTOMERS AND GEOGRAPHICAL INFORMATION (Cont.)


                                                                                                        

                                                                 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
                                                    ================    ===============    ===============   ===============


NOTE 7:-      SUBSEQUENT EVENTS

              On May 3, 2005, the Company received a written notice from the
              American Stock Exchange ("the AMEX"), advising that the Company
              was not in compliance with the Amex's listing requirements. In
              order to maintain its AMEX listing, the Company must submit a
              recovery plan, advising of the actions it takes to bring the
              Company into compliance with the continued listing standards
              within a maximum of 18 months. If the plan is accepted, the
              Company will be able to continue its listing during the plan
              period, subject to AMEX's periodic reviews. If the Company is not
              in compliance with the listing standards at the end of such 18
              months period or fails the periodic reviews, the AMEX will
              initiate delisting proceedings. The Company is planning to submit
              a plan in accordance with the AMEX requirements.

                                - - - - - - - - -

                                       13





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, 2004.  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 the industrial,
telecommunication, data communication, medical and military industries. Revenues
are generated from sales to distributors, OEMs in North America, Europe and the
United Kingdom.

We have continued our efforts to increase sales to existing and new customers,
and continue our strategy to manufacture our products 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.

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

THREE MONTHS ENDED MARCH 31, 2005, COMPARED TO MARCH 31, 2004

REVENUES
Total revenues increased by 5.8% to $1,935,000 for the first quarter ended March
31, 2005, from $1,829,000 for the first quarter ended March 31, 2004. The
increase in revenue is mainly due to our newer products developed through
Telkoor being received well in the market place.

Revenues from the domestic operation of DPC increased by 23.7% to $970,000 for
the first quarter ended March 31, 2005, from $784,000 for the first quarter
ended March 31, 2004. Revenues from the Company's European operations of DPL
decreased 7.7% to $965,000 for the first quarter ended March 31, 2005, from
$1,045,000 for the first quarter ended March 31, 2004.

                                       14



GROSS MARGINS
Gross margins were 31.5% for the three months ended March 31, 2005, compared to
23.8% for the three months ended March 31, 2004. The increase in gross margins
can be partially attributed to the increase use of contract manufacturers in the
Far East, and the use of previously written off inventory at the subcontract
manufacturer located in Mexico.

ENGINEERING AND PRODUCT DEVELOPMENT
Engineering and product development expenses were 6.5% of revenues for the three
months ended March 31, 2005, and 7.5 % for the three months ended March 31,
2004. Actual dollar expenditures decreased by $12,000.

SELLING AND MARKETING
Selling and marketing expenses were 18.3% of revenues for the three months ended
March 31, 2005, compared to 16.6% for the three months ended March 31, 2004. The
increase in selling and marketing was primarily due to new hires, and travel
expenses as part of our efforts to increase sales.

GENERAL AND ADMINISTRATIVE
General and administrative expenses were 15.6% of revenues for the three months
ended March 31, 2005 compared to 15.3% for the three months ended March 31,
2004.

FINANCIAL INCOME  (EXPENSES)
Net financial expenses was $11,000 for the three months ended March 31, 2005,
compared to net financial income of $32,000 for the three months ended March 31,
2004. The financial expense resulted mainly from exchange rate fluctuation.

NET LOSS
Net loss for the three months ended March 31, 2005, was $183,000 compared to net
loss of $252,000 for the three months ended March 31, 2004. The net loss
decrease is mainly due to the increase in revenues and gross margin.

LIQUIDITY AND CAPITAL RESOURCES
On March 31, 2005, the Company had cash, cash equivalent and a short-term bank
deposit of $1,011,000 and working capital of $2,251,000. This compares with cash
and cash equivalent of $1,164,000 and working capital of $2,727,000 at March 31,
2004. The decrease in working capital is mainly due to decrease in cash and
increase in accounts payable and related party payable, offset partially by
decrease in other current liabilities.

                                       15



Cash used in operating activities for the Company totaled $593,000 for the three
months ended March 31, 2005, compared to cash used of $134,000 for the three
months ended March 31, 2004. The increase of cash used in operating activities
is mainly due to the loss from operating activities, increase in inventory, and
decrease in accounts payable. Cash used in investing activities was $4,000 for
the three months ended March 31, 2005 and for the three months ended March 31,
2004. Net cash provided by financing activities was $243,000 for the three
months ended March 31, 2005, compared to the net cash provided of $246,000 for
the three months ended March 31, 2004.

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, 2005, the Company has not utilized its line of
credit.

AMEX LISTING
On May 3, 2005, the Company received a written notice from the American Stock
Exchange ("the AMEX"), advising that the Company was not in compliance with the
Amex's listing requirements. In order to maintain its AMEX listing, the Company
must submit a recovery plan, advising of the actions it takes to bring the
Company into compliance with the continued listing standards within a maximum of
18 months. If the plan is accepted, the Company will be able to continue its
listing during the plan period, subject to AMEX's periodic reviews. If the
Company is not in compliance with the listing standards at the end of such 18
months period or fails the periodic reviews, the AMEX will initiate delisting
proceedings. The Company is planning to submit a plan in accordance with the
AMEX requirements.


PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

On April 2, 2003, a claim was filed against the Company by Tek-Tron  Enterprises
Inc.  ("Tek-Tron") in state court of  Pennsylvania,  specifically,  the court of
Common Pleas of Bucks County, at Case No. 0302116241. In April 2004, the Company
signed a settlement  agreement with Tek-Tron according to which the Company paid
$90,000 and return certain disputed inventory for a full release. The settlement
agreement allowed Tek-Tron to seek arbitration  limited to the sum of $50,000 in
case the parties do not agree on a resolution  regarding the returned inventory.
Tek-Tron  initiated  arbitration  against the Company for $50,000 plus  attorney
fees. The arbitration  hearing was held on May 2, 2005, and Tek-Tron was awarded
$5,000 in damages and no attorney fees.

ITEM 2.  CHANGES IN SECURITIES

None.

                                       16



ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

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


                                       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)



                                       /s/ Jonathan Wax 
Date:   May 16, 2005                   -----------------------------
                                       Jonathan Wax,
                                       Chief Executive Officer
                                       (Principal Executive Officer)


                                       /s/ Leo Yen
Date:  May 14, 2005                    -----------------------------
                                       Leo Yen,
                                       Chief Financial Officer
                                       (Principal Financial Officer)