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 
                  June 30, 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 August 10, 2005,  6,161,859





ITEM 1.  FINANCIAL STATEMENTS


                            




                            DIGITAL POWER CORPORATION


                    INTERIM CONSOLIDATED FINANCIAL STATEMENTS


                               AS OF JUNE 30, 2005


                                 IN U.S. DOLLARS


                                    UNAUDITED




                                      INDEX


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

Report of Independent Registered Public Accounting Firm                        2

Consolidated Balance Sheet                                                 3 - 4

Consolidated Statements of Operations                                          5

Statement of Changes in Shareholders' Equity                                   6

Consolidated Statements of Cash Flows                                          7

Notes to Consolidated Financial Statements                                8 - 13




                                 - - - - - - - -

                                       2





                              
[GRAPHIC OMITTED]





             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

                          To the board of directors of

                            Digital Power Corporation



       We have reviewed the accompanying consolidated balance sheet of Digital
Power Corporation ("the Company") and its subsidiary as of June 30, 2005, and
the related consolidated statements of operations for the three-month and
six-month periods ended June 30, 2005 and 2004, changes in shareholders' equity
for the six-month period ended June 30, 2005, and the consolidated statements of
cash flows for the six-month periods ended June 30, 2005 and 2004. These
financial statements are the responsibility of the Company's management.


       We conducted our review in accordance with the standards of the Public
Company Accounting Oversight Board (United States). A review of interim
financial information consists principally of applying analytical procedures and
making inquiries of persons responsible for financial and accounting matters. It
is substantially less in scope than an audit conducted in accordance with the
standards of the Public Company Accounting Oversight Board, 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 U.S. generally accepted accounting
principles.






 Tel-Aviv, Israel                    KOST FORER GABBAY & KASIERER
 August 15, 2005                     A Member of Ernst & Young Global


                                       3




                            DIGITAL POWER CORPORATION

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


                                                                        June 30,
                                                                           2005
                                                                ----------------
                                                                       Unaudited
                                                                ----------------
ASSETS

                                 CURRENT ASSETS:
Cash and cash equivalents                                            $     1,047
Restricted cash                                                              188
Trade receivables, net of allowance for doubtful
accounts of $ 102 at June 30, 2005                                         1,483
Prepaid expenses and other current assets                                    111
Inventories                                                                2,017
                                                                ----------------
Total current assets                                                       4,846
                                                                ----------------
LEASE DEPOSITS                                                                18
                                                                ----------------
PROPERTY AND EQUIPMENT, NET                                                  205
                                                                ----------------

 Total assets                                                        $     5,069
                                                                ================



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

                                       4




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

                                                                        June 30,
                                                                           2005
                                                                ----------------
                                                                       Unaudited
                                                                ----------------

     LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES:
   Accounts payable                                                  $     1,295
   Related party - trade payables account                                    684
   Other current liabilities                                                 453
   Convertible note (Note 4)                                                 250
                                                                ----------------
                                                                
 Total current liabilities                                                 2,682
 -----
                                                                ----------------
                                                                


 SHAREHOLDERS' EQUITY:
   Series A Redeemable, Convertible Preferred shares no par value: 
    500,000 shares authorized; 0 shares issued and outstanding at 
    June 30, 2005                                                              -
   Preferred shares, no par value: 1,500,000 shares authorized; 
    0 shares issued and outstanding at June 30, 2005                           -
   Common shares, no par value: 10,000,000 shares authorized; 
    6,161,859 shares issued and outstanding at June 30, 2005              11,036
   Additional paid-in capital                                              2,227
   Deferred stock compensation                                              (10)
   Accumulated deficit                                                  (10,892)
   Accumulated other comprehensive income                                     26
                                                                ----------------
   Total shareholders' equity                                              2,387
                                                                ----------------
 
 Total liabilities and shareholders' equity                          $     5,069
                                                                ================



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


                         


                                                                    Six months ended                Three months ended
                                                                        June 30,                         June 30,
                                                             ------------------------------  --------------------------------
                                                                  2005            2004            2005              2004
                                                             --------------- --------------  ---------------  ---------------
                                                                                        Unaudited
                                                             ----------------------------------------------------------------
                                                             
 Revenues                                                     $     4,218     $     3,968     $     2,283      $     2,139
 Cost of revenues                                                   2,970           3,004           1,644            1,611
                                                             --------------- --------------  ---------------  ---------------

 Gross profit                                                       1,248             964             639              528
                                                             --------------- --------------  ---------------  ---------------

 Operating expenses:
   Engineering and product development                                223             292              98              155
   Selling and marketing                                              680             622             325              319
   General and administrative                                         529             555             228              275
                                                             --------------- --------------  ---------------  ---------------

 Total operating expenses                                           1,432           1,469             651              749
 -----
                                                             --------------- --------------  ---------------  ---------------

 Operating loss                                                      (184)           (505)            (12)            (221)
 Financial income (expenses), net                                     (88)              2             (77)             (30)
                                                             --------------- --------------  ---------------  ---------------

 Net loss                                                     $      (272)    $      (503)    $       (89)     $      (251)
                                                             =============== ==============  ===============  ===============


 Basic and diluted net loss per share                         $     (0.04)    $     (0.09)    $     (0.01)     $     (0.04)
                                                             =============== ==============  ===============  ===============

 Weighted average number of shares used in computing basic
   and diluted net loss per share                               6,161,859       5,692,013       6,161,859        5,718,674
                                                             =============== ==============  ===============  ===============





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

                                       6




                            DIGITAL POWER CORPORATION

STATEMENT 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  compre-       share-
                                        ------------------                                                      hensive     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                        -         -         -         3                           -            -          3
 Comprehensive loss:
  Net loss                                      -         -         -         -            (272)          -    $    (272)      (272)
  Foreign currency translation
  adjustments                                   -         -         -         -               -         (49)         (49)       (49)
                                        ---------  -------- --------- ------------ ------------- ------------  ---------- ----------
Total comprehensive loss                                                                                       $    (321)
                                                                                                               ==========
Balance as of June 30, 2005 (Unaudited) 6,161,859  $ 11,036 $   2,227 $     (10)   $    (10,892) $       26               $    2,387
                                        =========  ======== ========= ============ ============= ============             ==========





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

                                                     Six months ended
                                                          June 30,
                                             -----------------------------------
                                                   2005              2004
                                             ----------------- -----------------
                                                         Unaudited
                                             -----------------------------------
                                             -----------------------------------
 Cash flows from operating activities:
   Net loss                                       $      (272)      $      (503)
   Adjustments required to reconcile net loss
   to net cash used in operating activities:
     Depreciation                                          43                50
     Amortization of deferred stock compensation
     related to options granted to an employee              3                 9
     Decrease in trade receivables                        170               139
     Decrease (increase) in prepaid expenses
     and other current assets                              55              (121)
     Decrease (increase) in inventories                  (584)               55
     Increase in accounts payable and related parties     264               130
     Decrease in other current liabilities               (240)             (176)
                                             ----------------- -----------------
  Net cash used in operating activities                  (561)             (417)
                                             ----------------- -----------------

 Cash flows from investing activities:
   Purchase of property and equipment                     (10)              (12)
                                             ----------------- -----------------

 Net cash used in investing activities                    (10)              (12)
                                             ----------------- -----------------

 Cash flows from financing activities:
   Restricted cash                                         (7)                -
   Proceeds from a convertible note                       250                 -
   Proceeds from issuance of Common shares, net             -               493
   Exercise of options granted to an employee               -                 7
                                             ----------------- -----------------

 Net cash provided by financing activities                243               500
                                             ----------------- -----------------
                                             
 Effect of exchange rate changes on cash and
 cash equivalents                                           2                 3
                                             ----------------- -----------------

 Increase (decrease) in cash and cash equivalents        (326)               74
 Cash and cash equivalents at the beginning of 
 the period                                             1,373             1,050
                                             ----------------- -----------------

 Cash and cash equivalents at the end of 
 the period                                       $     1,047       $     1,124
                                             ================= =================




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

                                       8




                            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,
                     2004, are applied consistently in these financial
                     statements. In addition the following accounting policy is
                     applied:

                     The accompanying unaudited consolidated financial
                     statements as of June 30, 2005 and for the six months ended
                     June 30, 2005 and 2004 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
                     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 six months ended June 30,
                     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
                     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")
                     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.

                                       9





NOTE 2:-      SIGNIFICANT ACCOUNTING POLICIES (Cont.)

                     The fair value for options granted in the six months ended
                     June 30, 2005 and 2004 is amortized over their vesting
                     period and estimated at the date of grant using a
                     Black-Scholes options pricing model with the following
                     assumptions:


                         

                                                                                                Six months ended
                                                                                                    June 30,
                                                                                      -------------------------------------
                                                                                             2005                 2004
                                                                                      -------------------    --------------

                      Dividend yield                                                          0%                   0%
                      Expected volatility                                                    103%              107%-111%
                      Risk-free interest                                                      4%               3% - 3.5%
                      Expected life of up to                                                7 years            5-7 years

                     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:

                                                                                                   Six months ended
                                                                                                       June 30,
                                                                                           --------------------------------
                                                                                                2005              2004
                                                                                           --------------    --------------
                                                                                                      Unaudited
                                                                                           --------------------------------

                      Net loss available to Common shares - as reported                     $      (272)      $      (503)
                      Deduct - stock-based employee compensation - intrinsic value                    3                 9
                      Add - stock-based employee compensation - fair value                          (66)              (115)
                                                                                           --------------    --------------

                        Pro forma net loss                                                  $      (335)      $      (609)
                                                                                           ==============    ==============
                     Loss per share:
                        Basic and diluted net loss, as reported                             $     (0.04)      $     (0.09)
                                                                                           ==============    ==============

                        Pro forma basic and diluted net loss                                $     (0.05)      $     (0.11)
                                                                                           ==============    ==============


NOTE 3:-      INVENTORIES
                                                                                                    June 30,
                                                                                      ------------------------------------
                                                                                             2005                2004
                                                                                      ----------------    ----------------

              Raw materials, parts and supplies                                         $        361        $        783
              Work in progress                                                                   425                 491
              Finished products                                                                1,231                 558
                                                                                      ----------------    ----------------

                                                                                        $      2,017        $      1,832
                                                                                      ================    ================


                                       10





NOTE 4:-      CONVERTIBLE NOTE

              In February 2005, the Company entered into a convertible note
              agreement with Telkoor, according to which Telkoor loaned a $250
              interest free convertible note to be paid on the tenth business
              day after the Company announced its financial results for 2005.
              The note may be converted into Common share at a rate of $1.06 per
              share, which is equal to the quoted market price of the Company's
              Common stock on the date the Note was approved and signed.
              Automatic conversion shall occur if the Company meets its set
              budget for 2005. In accordance with the guidelines of APB No. 14,
              "Accounting for Convertible Debt and Debt Issued with Stock
              Purchase Warrants", EITF Issue No. 98-5, "Accounting for
              Convertible Securities with Beneficial Conversion Features or
              Contingently Adjustable Conversion Instruments", and EITF Issue
              No. 00-27, "Application of issue No. 98-5 to Certain Convertible
              Instruments", the Company has determined the Note had no
              beneficial conversion feature since the conversion price was equal
              to the quoted market price of the Company's Common stock at the
              date the note was approved and signed.


NOTE 5:-      COMMITMENTS AND CONTINGENT LIABILITIES

              a. 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
                     legal fees. The arbitration hearing was held on May 2,
                     2005, and Tek-Tron was awarded $ 5 in damages and no legal
                     fees. Tek-Tron filed an appeal of the arbitration, and in
                     response, the Company filed a petition to enforce the
                     settlement agreed. The Company's management and attorney
                     believe that Tek-Tron's appeal lacks merit and will be
                     rejected.

              b.     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 submitted on June 3, 2005, a recovery plan which
                     was accepted by AMEX, and 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.


                                       11




NOTE 6: -     EVENTS DURING THE PERIOD

              In April 2005, the Company granted 70,000 options to Telkoor's
              employees. The Company had accounted for its options to Telkoors'
              employees under the fair value method of SFAS No. 123 and EITF
              96-18. The fair value for these options was estimated using a
              Black-Scholes option-pricing model with the following assumptions:
              risk-free interest rates of 4.4%, dividend yields of 0%,
              volatility of 103.5%, and the contractual life of the options of
              10 years. The fair value is amortized over the vesting period of
              the options of 4 years.

              During the quarter no compensation expenses were recorded in the
              financial statements due to immateriality.


NOTE 7:-      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:


                         

                                                                  Six months ended June 30, 2005 (Unaudited)
                                                   ------------------------------------------------------------------------
                                                        DPC                DPL            Eliminations          Total
                                                   ----------------   ----------------    --------------    ---------------

              Revenues                              $       2,101      $       2,117       $          -      $       4,218
              Intersegment revenues                           198                  -               (198)                 -
                                                   ----------------   ----------------    --------------    ---------------

              Total revenues                        $       2,299      $       2,117       $       (198)     $       4,218
                                                   ================   ================    ==============    ===============

              Depreciation expense                  $          11      $          32       $          -      $          43
                                                   ================   ================    ==============    ===============

              Operating loss                        $         (91)     $         (93)      $          -      $        (184)
                                                   ================   ================    ==============

              Financial expenses, net                                                                                  (88)
                                                                                                            ---------------

              Net loss                              $         (86)     $        (186)      $          -      $        (272)
                                                   ================   ================    ==============    ===============
              Expenditures for segment assets
                 as of June 30, 2005                $           8      $           2       $          -      $          10
                                                   ================   ================    ==============    ===============
              Identifiable assets as of
                 June 30, 2005                      $       1,934      $       3,135       $          -      $       5,069
                                                   ================   ================    ==============    ===============


                                       12




NOTE 7:-      SEGMENTS, MAJOR CUSTOMERS AND GEOGRAPHICAL INFORMATION (Cont.)


                         

                                                                  Six months ended June 30, 2004 (Unaudited)
                                                   ------------------------------------------------------------------------
                                                       DPC                DPL            Eliminations          Total
                                                   ----------------   ----------------    --------------    ---------------

              Revenues                              $       1,855      $       2,113       $          -      $      3,968
              Intersegment revenues                           417                  -               (417)                -
                                                   ----------------   ----------------    --------------    ---------------

              Total revenues                        $       2,272      $       2,113       $       (417)     $      3,968
                                                   ================   ================    ==============    ===============

              Depreciation expense                  $          15      $          35       $          -      $         50
                                                   ================   ================    ==============    ===============

              Operating loss                        $        (359)     $        (146)      $          -      $       (505)
                                                   ================   ================    ==============

              Financial income, net                                                                                     2
                                                                                                            ---------------

              Net loss                              $        (353)     $        (150)      $          -      $       (503)
                                                   ================   ================    ==============    ===============
              Expenditures for segment assets
                 as of June 30, 2004                $           8      $           4       $          -      $         12
                                                   ================   ================    ==============    ===============
              Identifiable assets as of
                 June 30, 2004                      $       2,072      $       3,041       $          -      $      5,113
                                                   ================   ================    ==============    ===============


                                                                  Three months ended June 30, 2005 (Unaudited)
                                                    ------------------------------------------------------------------------
                                                        DPC                 DPL           Eliminations          Total
                                                    ---------------     ---------------    ---------------   ---------------

               Revenues                              $      1,131        $      1,152       $          -      $      2,283
               Intersegment revenues                          124                   -               (124)                -
                                                    ---------------     ---------------    ---------------   ---------------

               Total revenues                        $      1,255        $      1,152       $       (124)     $      2,283
                                                    ===============     ===============    ===============   ===============

               Depreciation expenses                 $          6        $         15       $          -      $         21
                                                    ===============     ===============    ===============   ===============

               Operating income (loss)               $        (67)       $         55       $          -      $        (12)
                                                    ===============     ===============    ===============

               Financial expenses, net                                                                        77
                                                                                                             ---------------

               Loss before tax benefit                                                                        $        (89)
                                                                                                             ===============

               Net loss                              $        (65)       $        (24)      $          -      $        (89)
                                                    ===============     ===============    ===============   ===============
               Expenditures for segment assets
                  as of June 30, 2003                $          4        $          2       $          -      $          6
                                                    ===============     ===============    ===============   ===============
               Identifiable assets as of
                 June 30, 2003                       $      1,934        $      3,135       $          -      $      5,069
                                                    ===============     ===============    ===============   ===============


                                       13






NOTE 7:-      SEGMENTS, MAJOR CUSTOMERS AND GEOGRAPHICAL INFORMATION (Cont.)


                         

                                                                  Three months ended June 30, 2004 (Unaudited)
                                                    ------------------------------------------------------------------------
                                                         DPC                 DPL           Eliminations          Total
                                                    ----------------    ---------------    ---------------   ---------------

              Revenues                               $       1,071       $       1,068      $          -      $      2,139
              Intersegment revenues                            279                   -              (279)                -
                                                    ----------------    ---------------    ---------------   ---------------

              Total revenues                         $       1,350       $       1,068      $       (279)     $      2,139
                                                    ================    ===============    ===============   ===============

              Depreciation expense                   $           8       $          17      $          -      $         25
                                                    ================    ===============    ===============   ===============

              Operating loss                         $        (126)      $         (95)     $          -      $        (221)
                                                    ================    ===============    ===============

              Financial expenses, net                                                                                   (30)
                                                                                                             ---------------

              Net loss                               $        (116)      $        (135)     $           -     $        (251)
                                                    ================    ===============    ===============   ===============
              Expenditures for segment assets as
                 of June 30, 2004                    $           8       $           -      $           -     $           8
                                                    ================    ===============    ===============   ===============
              Identifiable assets as of
                 June 30, 2004                       $       2,072       $       3,041      $           -     $       5,113
                                                    ================    ===============    ===============   ===============





                                - - - - - - - - -
                                       14



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
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,  system  integrators,  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.

In February 2005, the Company signed on a $250,000 convertible note ("the Note")
agreement with Telkoor Telecom Ltd.("Telkoor"), a major stockholder in the
company. In accordance with the aforementioned agreement, the Company is
obligated to repay Telkoor the amount of $250,000 on the 10th business day after
the release of its financial results for the year ended December 31, 2005. The
conversion price of the Note is $1.06, which was the quoted market price of the
Company's Common stock on the date the Note was approved and signed. In
accordance with the guidelines of APB No. 14, "Accounting for Convertible Debt
and Debt Issued with Stock Purchase Warrants", EITF Issue No. 98-5, "Accounting
for Convertible Securities with Beneficial Conversion Features or Contingently
Adjustable Conversion Ratios" and EITF Issue No. 00-27, "Application of issue
No. 98-5 to Certain Convertible Instruments", the Company has determined the
date of approving and signing the agreement as the commitment date and since the
conversion price was equal to the market price of the company's Common stock at
that date, the Note had no beneficial conversion feature.




THREE AND SIX MONTHS ENDED JUNE 30, 2005, COMPARED TO JUNE 30, 2004

REVENUES
Total revenues increased by 6.7% to $2,283,000 for the three months ended June
30, 2005, from $2,139,000 for the three months ended June 30, 2004.

Revenues from the domestic operations of DPC increased 5.6% to $1,131,000 for
the second quarter ended June 30, 2005, from $1,071,000 for the second quarter
ended June 30, 2004. Revenues from the Company's European operations of DPL
increased 7.9% to $1,152,000 for the second quarter ended June 30, 2005, from
$1,068,000 for the second quarter ended June 30, 2004. The revenue increase in
the second quarter of 2005 is mainly due to increase in sales of military
products.

For the six months ended June 30, 2005, revenues increased by 6.3% to $4,218,000
from $3,968,000 for the six months ended June 30, 2004. Revenues attributed to
the domestic operations of DPC increased by 13.3% to $2,101,000 from $1,855,000
for the six months ended June 30, 2004. The increase in revenue from the
domestic operations of DPC is mainly due to higher sales of our new products and
military products. Revenues from the Company's European operations of DPL were
$2,117,000 for the six months ended June 30, 2005, approximately at the same
level of $2,113,000 for the same period last year.

GROSS MARGINS
Gross  margins were 28.0% for the three months ended June 30, 2005,  compared to
24.7% for the three months ended June 30,  2004.  The increase in gross  margins
can  be  primarily  attributed  to  the  increase  use of  lower  cost  contract
manufacturers in the Far East. Gross margins were 29.6% for the six months ended
June 30, 2005  compared to 24.3 % for the six months  ended June 30,  2004.  The
increase in gross  margins can be primarily  attributed to increase use of lower
cost contract manufacturers in the Far East.

ENGINEERING AND PRODUCT DEVELOPMENT
Engineering and product development expenses were 4.3% of revenues for the three
months ended June 30, 2005, and 7.2% for the three months ended June 30, 2004.
Engineering and product development expenses were 5.3% of revenues for the six
months ended June 30, 2005, compared to 7.4% of revenues for the six months
ended June 30, 2004.




SELLING AND MARKETING
Selling and marketing expenses were 14.2% of revenues for the three months ended
June 30, 2005, compared to 14.9% for the three months ended June 30, 2004. In
absolute dollars, the selling and marketing expenditures remained at
approximately the same level. Selling and marketing expenses were 16.1% of
revenues for the six months ended June 30, 2005, compared to 15.7% for the six
months ended June 30, 2004. In absolute dollars, the selling and marketing
expenditures increased by $58,000. The increase in selling and marketing were
primarily due to new hires, and travel expenses as part of our efforts to
increase sales.

GENERAL AND ADMINISTRATIVE
General and administrative  expenses were 10.0% of revenues for the three months
ended June 30, 2005, compared to 12.9% for the three months ended June 30, 2004.
General and  administrative  expenses  were 12.5% of revenues for the six months
ended June 30,  2005,  compared to 14.0% for the six months ended June 30, 2004.
The decrease in general and administrative  expenses is mainly due to reductions
in use of outside services.

FINANCIAL INCOME
Financial expense net was $77,000 for the three months ended June 30, 2005,
compared to financial expense net of $30,000 for the three months ended June 30,
2004. The financial expense resulted mainly from the exchange rate fluctuation.
Financial expense was $88,000 for the six months ended June 30, 2005, compare to
financial income of $2,000 for the six months ended June 30, 2004. Financial
expense resulted mainly from the exchange rate fluctuation.

NET LOSS
For the three months ended June 30, 2005, the Company had net loss of $89,000
compared to a net loss of $251,000 for the three months ended June 2004. The net
loss decrease is mainly due to the increase in revenues, increase in gross
margin and decrease of operating expenses. Net loss for the six months ended
June 30, 2005 decrease to $272,000 compared to $503,000 for the six months ended
June 30, 2004. The net loss decrease is mainly due to increase in sales and
increase in gross margin.

LIQUIDITY AND CAPITAL RESOURCES
On June 30, 2005, the Company had cash, cash equivalents $1,047,000 and working
capital of $2,164,000. This compares with cash and cash equivalents of
$1,124,000 and working capital of $2,739,000 at June 30, 2004. The decrease in
working capital is mainly due to operating losses.

Cash used in operating activities for the Company totaled $561,000 for the six
months ended June 30, 2005, compared to cash used in operating activities of
$417,000 for the six months ended June 30, 2004. Cash used in investing
activities was $10,000 for the six months ended June 30, 2005, compared to
$12,000 for the six months ended June 30, 2004.

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 June 30, 2005, the Company 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.




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
submitted on June 3, 2005 a recovery plan which was accepted by AMEX and 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.

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. ("Tek-Tron"). In April 2004, the Company signed a settlement agreement with
Tek-Tron according to which the Company paid $ 90,000 and returned 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 legal fees. The arbitration
hearing was held on May 2, 2005, and Tek-Tron was awarded $ 5,000 in damages and
no legal fees. Tek-Tron filed an appeal of the arbitration, and in response, the
Company filed a petition to enforce the settlement agreed. The Company's
management and attorney believe that Tek-Tron's appeal lacks merit and will be
rejected.





ITEM 2.  CHANGES IN SECURITIES

None.

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 AND REPORTS ON FORM 8-K

(a)      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

(b) Reports on Form 8-K

The Company filed the following reports

Date of Report       Date of Event          Item reported

May 16, 2005         May 16, 2005           Financial Results for First Quarter
June 28, 2005        June 28, 2005          Notice of Delisting or Failure to 
                                            Satisfy a Continued Listing Rule or
                                            Standard; Transfer of Listing






                                   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:  8/15/2005                       --------------------------
                                       Jonathan Wax
                                       Chief Executive Officer
                                       (Principal Executive Officer)


                                      /s/ Leo Yen
Date:  8/15/2005                      ----------------------------
                                      Leo Yen
                                      Chief Financial Officer
                                      (Principal Financial Officer)