UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

           |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 29, 2000

          |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                        Commission File Number: 0-220-20

                                    CASTELLE
             (Exact name of Registrant as specified in its charter)

                              CALIFORNIA 77-0164056
       (State or other jurisdiction of (IRS Employer Identification No.)
                         incorporation or organization)

              3255-3 SCOTT BOULEVARD, SANTA CLARA, CALIFORNIA 95054 (Address of
          principal executive offices, including zip code)

                                 (408) 496-0474
              (Registrant's telephone number, including area code)

        Securities registered pursuant to Section 12(b) of the Act: NONE

 Securities registered pursuant to Section 12(g) of the Act: COMMON STOCK,
NO PAR VALUE


Indicate by check mark whether the registrant (1) has filed all reports required
 to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 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 __

The number of shares of the Registrant's Common Stock outstanding as of November
8, 2000 was 4,741,060.








                                    CASTELLE
                                    FORM 10-Q
                                TABLE OF CONTENTS



                                                                                                       PAGE
                                                                                                    

PART I.    FINANCIAL INFORMATION

     Item 1.    Consolidated Financial Statements:

                Consolidated Balance Sheets                                                             2

                Consolidated Statements of Operations                                                   3

                Consolidated Statements of Cash Flows                                                   4

                Notes to Consolidated Financial Statements                                              5


     Item 2.    Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                                               8


PART II.   OTHER INFORMATION

     Item 1.    Legal Proceedings                                                                      13

     Item 2.    Changes in Securities and Use of Proceeds                                              13

     Item 3.    Quantitative and Qualitative Disclosure about Market Risk                              13

     Item 4.    Submission of Matters to a Vote of Security Holders                                    13

     Item 5.    Other Information                                                                      13

     Item 6.    Exhibits and Reports on Form 8-K                                                       13

                Signatures                                                                             14

                Exhibit 27.1 - Financial Data Schedule                                                 E-1

                Exhibit 99.1 - Press Release dated October 31, 2000                                    E-2





                                       1




                         PART I - FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS



                            CASTELLE AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

                                                                 SEPTEMBER 29, 2000       DECEMBER 31, 1999
                                                                     (UNAUDITED)              (AUDITED)
                                                               ----------------------   ---------------------
  ASSETS:
     Current assets:
                                                                                      
     Cash and cash equivalents ..............................          $    4,483           $    4,714
     Restricted cash ........................................                 125                  125
     Accounts receivable, net of allowances for doubtful
         accounts of $178 in 2000 and $271 in 1999 ..........               2,046                1,525
     Inventories, net .......................................               1,434                1,411
     Prepaid expense and other current assets ...............                 198                  262
                                                                       ----------           ----------
        Total current assets ................................               8,286                8,037
   Property, plant & equipment, net .........................                 261                  387
   Other assets .............................................                 115                   78
                                                                       ----------           ----------
        Total net assets ....................................          $    8,662           $    8,502
                                                                       ==========           ==========

LIABILITIES & SHAREHOLDERS' EQUITY:
   Current liabilities:
     Long-term debt, current ................................          $       19           $       98
     Accounts payable .......................................               1,168                1,336
     Accrued liabilities ....................................               2,770                3,048
                                                                       ----------           ----------
        Total current liabilities ...........................               3,957                4,482
                                                                       ----------           ----------
                                                                       ----------           ----------
        Total liabilities ...................................               3,957                4,482

   Shareholders' equity:
     Common stock, no par value;
        Authorized:  25,000 shares;
        Issued and outstanding: 4,741 and 4,641, respectively              29,026               29,002
     Deferred compensation ..................................                 (67)
                                                                                                   (27)
     Accumulated deficit ....................................             (24,915)
                                                                                               (24,294)
                                                                       ----------           ----------
        Total shareholders' equity ..........................               4,705                4,020
                                                                       ----------           ----------
        Total liabilities & shareholders' equity ............          $    8,662           $    8,502
                                                                       ==========           ==========


  SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.





                                       2



                            CASTELLE AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

                                                           THREE MONTHS ENDED                  NINE MONTHS ENDED
                                                    ..................................  .................................
                                                      SEPTEMBER 29,       OCTOBER 1,      SEPTEMBER 29,      OCTOBER 1,
                                                           2000              1999              2000             1999
                                                    -----------------  ---------------   ---------------  ---------------

                                                                                                 
Net sales .....................................        $   3,730         $   4,017         $  11,591         $  12,224
Cost of sales .................................            1,314             1,547             4,273             6,149
                                                       ---------         ---------         ---------         ---------
    Gross profit ..............................            2,416             2,470             7,318             6,075

Operating expenses:
    Research and development ..................              441               586             1,435             2,218
    Sales and marketing .......................            1,368             1,607             4,012             5,466
    General and administrative ................              383               622             1,265             1,576
    Amortization of intangible assets .........                0                 0                 0                40
       Restructuring charges ..................                0               522                 0               522
                                                       ---------         ---------         ---------         ---------
       Total operating expenses ...............            2,192             3,337             6,712             9,822
Income/(loss) from operations .................              224              (867)              606            (3,747)

    Interest income, net ......................               52                32               143                87
    Other income/(expense), net ...............              (36)               37              (123)               (9)
                                                       ---------         ---------         ---------         ---------
Income/(loss) before provision for income taxes              240              (798)              626            (3,669)
    Provision for income taxes ................                0                 0                 6                 0
                                                       ---------         ---------         ---------         ---------
Net income/(loss) .............................        $     240         $    (798)        $     620         $  (3,669)
                                                       =========         =========         =========         =========

NET INCOME/(LOSS)  PER SHARE:
 Net income/(loss) per common share - basic              $ 0.05         $ (0.17)            $ 0.13         $ (0.80)
 Shares used in per share calculation - basic             4,741           4,684              4,661           4,560
 Net income/(loss) per common share - diluted            $ 0.05         $ (0.17)            $ 0.12         $ (0.80)
 Shares used in per share calculation -                   5,071           4,684              5,188           4,560
 diluted


  SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.




                                       3



                            CASTELLE AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                                               NINE MONTHS ENDED
                                                                   .....................................
                                                                     SEPTEMBER 29,         OCTOBER 1,
                                                                          2000                1999
                                                                   -----------------   -----------------
Cash flows from operating activities:
                                                                                    
   Net income/(loss) ......................................          $      620           $   (3,669)
   Adjustment to reconcile net income (loss) to net cash
      provided by  operating activities:
     Loss on disposal of fixed assets .....................                  --                   78
     Depreciation and amortization ........................                 230                  422
     Provision for doubtful accounts and sales returns ....                (133)              (1,483)
     Provision for excess and obsolete inventory ..........                (112)
                                                                                               1,376
     Compensation expense related to grant of stock options                  39                   --
     Changes in assets and liabilities:
      Accounts receivable .................................                (388)               3,144
      Inventory ...........................................                  89                  818
      Prepaid expenses and other current assets ...........                  65                  194
      Accounts payable ....................................                (168)                (527)
      Accrued liabilities .................................                (278)                 287
                                                                     ----------           ----------
        Net cash (used in)/provided by operating activities                 (36)                 640
                                                                     ----------           ----------

Cash flows from investing activities:
   Purchase of property and equipment .....................                (103)                (200)
   Increase/(decrease) in other assets ....................                 (37)
                                                                                                  23
                                                                     ----------           ----------
        Net cash used in investing activities .............                (140)                (177)
                                                                     ----------           ----------

Cash flows from financing activities:
   Repayment of notes payable .............................                 (79)                 (72)
   Proceeds from collection of note receivable for stock ..                  --                   11
   Proceeds from issuance of common stock and warrants, net
     of repurchases .......................................                  24                    2
                                                                     ----------           ----------
        Net cash used in financing activities .............                 (55)                 (59)
                                                                     ----------           ----------
                                                                           (231)                 404
Net increase/(decrease) in cash and cash equivalents

Cash and cash equivalents at beginning of period ..........               4,714                3,924
                                                                     ----------           ----------
Cash and cash equivalents at end of period ................          $    4,483           $    4,328
                                                                     ==========           ==========


SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.




                                       4

                            CASTELLE AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.   Basis of Presentation:
     ----------------------

     The accompanying unaudited consolidated financial statements include the
     accounts of Castelle and its wholly owned subsidiaries in the United
     Kingdom and the Netherlands, and have been prepared in accordance with
     generally accepted accounting principles. All intercompany balances and
     transactions have been eliminated. In the opinion of management, all
     adjustments (consisting of normal recurring adjustments) considered
     necessary for a fair presentation of the Company's financial position,
     results of operations and cash flows at the dates and for the periods
     indicated have been included. The results of operations for the interim
     periods presented are not necessarily indicative of the results for the
     year ending December 31, 2000. Because all of the disclosures required by
     generally accepted accounting principles are not included in the
     accompanying consolidated financial statements and related notes, they
     should be read in conjunction with the audited consolidated financial
     statements and related notes included in the Company's Form 10-K for the
     fiscal year-ended December 31, 1999. The year-ended condensed balance sheet
     data was derived from our audited financial statements and does not include
     all of the disclosures required by generally accepted accounting
     principles. The income statements for the periods presented are not
     necessarily indicative of results that we expect for any future period, nor
     for the entire year.

2.   Net Income/Loss Per Share

     Basic net income/loss per share is computed by dividing net income/loss
     available to common shareholders by the weighted average number of common
     shares outstanding for that period. Diluted net income/loss per share
     reflects the potential dilution from the exercise or conversion of other
     securities into common stock that were outstanding during the period.
     Shares that are potentially dilutive consist of incremental common shares
     issuable upon exercise of stock options and warrants. There are warrants to
     purchase 100,000 shares of common stock outstanding, which have a strike
     price of $8.40 and expire in December 2000. These warrants are not included
     in the diluted share calculation.



                                       5

     Basic and diluted income/loss per share are calculated as follows for the
     third quarter and first nine months of 2000 and 1999, respectively:



                                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                         ................................................................
                                                THREE MONTHS ENDED               NINE MONTHS ENDED
                                         ................................ ...............................
                                          SEPTEMBER 29,     OCTOBER 1,    SEPTEMBER 29,    OCTOBER 1,
                                              2000             1999            2000           1999
                                         ---------------- --------------- -------------------------------
Basic:
                                                                                  
   Weighted average common shares
       outstanding .....................          4,741          4,684           4,661          4,560
                                                =======        =======         =======        =======
   Net income/(loss) ...................        $   240        $  (798)        $   620        $(3,669)
                                                =======        =======         =======        =======
   Net income/(loss) per common share -         $  0.05        $ (0.17)        $  0.13        $ (0.80)
       basic
                                                =======        =======         =======        =======

Diluted:
   Weighted average common shares
       outstanding .....................          4,741          4,684           4,661          4,560
     Common equivalent shares from stock
         options and warrants ..........            330           --               527           --
                                                -------        -------         -------        -------
   Shares used in per share calculation
       - diluted .......................          5,071          4,684           5,188          4,560
                                                =======        =======         =======        =======
   Net income/(loss) ...................        $   240        $  (798)        $   620        $(3,669)
                                                =======        =======         =======        =======
   Net income/(loss) per common share -         $  0.05        $ (0.17)        $  0.12        $ (0.80)
       diluted
                                                =======        =======         =======        =======


     The calculation of diluted shares outstanding for the three months ended
     October 1, 1999 excludes 36,739 stock options to purchase the Company's
     common stock, as their effect was antidilutive in the period. The
     calculation of diluted shares outstanding for the nine months ended October
     1, 1999 excludes 26,313 stock options, as their effect was antidilutive in
     the period. At September 29, 2000, warrants to purchase 100,000 shares of
     the Company's common stock were excluded, because their exercise price is
     greater than the average common stock market price for the period.

3.       Inventory:
         ----------

     Inventory is stated at the lower of standard cost (which approximates cost
     on a first-in, first-out basis) or market value and net of allowances for
     excess and obsolete inventory. Inventory details are as follows (in
     thousands):
                                                 SEPTEMBER 29,    DECEMBER 31,
                                                     2000             1999
                                              ---------------------------------
  Raw material                                      $  327           $  136
  Work in process                                      287              300
  Finished goods                                       820              975
                                              ---------------------------------
            Total inventory                        $ 1,434          $ 1,411
                                              =================================

4.       Revenue Recognition:

     Product revenue is recognized upon shipment if a signed contract exists,
     the fee is fixed and determinable, collection of the resulting receivables
     is probable and product returns are reasonably estimable. The Company
     enters into agreements with certain of its distributors which permit
     limited stock rotation rights. These stock rotation rights allow the
     distributor to return products for credit but require the purchase of
     additional products of equal value. Revenues subject to stock rotation
     rights are reduced by management's estimates of


                                       6

     anticipated exchanges. Provisions for estimated warranty costs and
     anticipated retroactive price adjustments are recorded at the time products
     are shipped. The Company recognizes revenue from the sale of extended
     warranty contracts ratably over the period of the contracts.


5.   Segments Disclosure:
     --------------------

     The Company has adopted SFAS No. 131, "Disclosure about Segments of an
     Enterprise and Related Information," which is effective for fiscal years
     beginning after December 31, 1997. SFAS No. 131 supersedes SFAS No. 14,
     "Financial Reporting for Segments of a Business Enterprise." SFAS No. 131
     changes current practice under SFAS No. 14 by establishing a new framework
     on which to base segment reporting and introduces requirements for interim
     reporting of segment information. The Company has determined that it
     operates in one segment.


6.   Comprehensive Income:
     ---------------------

     Comprehensive income is the change in equity from transactions and other
     events and circumstances other than those resulting from investments by
     owners and distributions to owners. There are no significant components of
     comprehensive income excluded from net income/loss, therefore, no separate
     statement of comprehensive income has been presented.

7.   New accounting pronouncements:
     ------------------------------

     In June of 1998, the Financial Accounting Standards Board (FASB) issued
     Statement of Financial Accounting Standards No. 133 (SFAS 133), "Accounting
     for Derivative Instruments and Hedging Activities," which establishes
     accounting and reporting standards for derivative instruments, and for
     hedging activities. It requires that an entity recognize all derivatives as
     either assets or liabilities in the statement of financial position and
     measures those instruments at fair value. Changes in fair value shall be
     recognized currently in earnings. The Company is currently evaluating the
     potential impact of this change on the Company's operations.

     In December 1999 the Securities and Exchange Commission (SEC) issued Staff
     Accounting Bulletin (SAB) No. 101 "Revenue Recognition in Financial
     Statements" together with a series of frequently asked questions, which
     provides guidance on the recognition, presentation and disclosure of
     revenue in financial statements filed with the SEC. SAB 101 outlines the
     basic criteria that must be met to recognize revenue and provides guidance
     for disclosures related to revenue recognition policies. Management are
     evaluating the impact of SAB 101 on the Company but believes the impact of
     SAB 101 will not have a material impact on the financial position or
     results of operations of the Company.

     In March 2000, the FASB issued Interpretation No. 44, "Accounting for
     Certain Transactions Involving Stock Compensation - an interpretation of
     APB Opinion No.25" ("FIN 44"). This Interpretation clarifies (i) the
     definition of employee for purposes of applying APB Opinion No. 25, (ii)
     the criteria for determining whether a plan qualifies as a noncompensatory
     plan, (iii) the accounting consequence of various modifications to the
     terms of the previously fixed stock option or award, and (iv) the
     accounting for an exchange of stock compensation awards in a business
     combination. FIN 44 is effective July 1, 2000, but certain conclusions in
     this Interpretation cover specific events that occur after either December
     15, 1998, or January 12, 2000. To the extent that FIN 44 covers events
     occurring during the period after December 15, 1998, or January 12, 2000,
     but before the effective date of July 1, 2000, the effects of applying this
     Interpretation are recognized on a prospective basis from July 1, 2000. The
     Company has adopted FIN 44 and believes that there is no effect of this
     change on the Company's operations.

                                       7


ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
             AND RESULTS OF OPERATIONS

     This Management's Discussion and Analysis contains forward-looking
     statements that involve risks and uncertainties. The Company's operating
     results may vary significantly from quarter to quarter due to a variety of
     factors, including changes in the Company's product and customer mix,
     constraints in the Company's manufacturing and assembling operations,
     shortages or increases in the prices of raw materials and components,
     changes in pricing policy by the Company or its competitors, a slowdown in
     the growth of the networking market, seasonality, timing of expenditures
     and economic conditions in the United States, Europe and Asia. Words such
     as "believes," "anticipates," "expects," "intends" and similar expressions
     are intended to identify forward-looking statements, but are not the
     exclusive means of identifying such statements. Readers are cautioned that
     the forward-looking statements reflect management's analysis only as of the
     date hereof, and the Company assumes no obligation to update these
     statements. Actual events or results may differ materially from the results
     discussed in the forward-looking statements. Factors that might cause such
     a difference include, but are not limited to the risks and uncertainties
     discussed herein, as well as other risks set forth under the caption "Risk
     Factors" in the Company's Annual Report on Form 10-K for the fiscal year
     ended December 31, 1999. The following discussion should be read in
     conjunction with the Financial Statements and the Notes thereto included in
     Item 1 of this Quarterly Report on Form 10-Q and in the Company's Form 10-K
     for the fiscal year ended December 31, 1999.



                    CONSOLIDATED STATEMENTS OF OPERATIONS - AS A PERCENTAGE OF NET SALES

                                                 THREE MONTHS ENDED                   NINE MONTHS ENDED
                                          ..................................  ..................................
                                            SEPTEMBER 29,      OCTOBER 1,       SEPTEMBER 29,       OCTOBER 1,
                                                2000              1999              2000               1999
                                          ----------------  ----------------  ----------------   ---------------

                                                                                            
   Net sales                                      100%              100%              100%              100%
   Cost of sales                                   35%               39%               37%               50%
                                          ----------------  ----------------  ----------------   ---------------
                                          ----------------  ----------------  ----------------   ---------------
       Gross profit                                65%               61%               63%               50%

   Operating expenses:
       Research and development                    12%               15%               12%               18%
       Sales and marketing                         37%               40%               35%               45%
       General and administrative                  10%               15%               11%               13%
       Amortization of intangible assets           --                --                 *                 *
           Restructuring charges                   --                13%               --                 5%
                                          ----------------  ----------------  ----------------   ---------------
          Total operating expenses                 59%               83%               58%               81%

                                          ----------------  ----------------  ----------------   ---------------
   Income/(loss) from operations                    6%              (22%)               5%              (31%)
                                                                                        *
       Interest income, net                         *                 2%                                  1%
       Other income/(expense), net                  *                 *                 *                 *
                                          ----------------  ----------------  ----------------   ---------------
   Income/(loss) before provision for
            income taxes                             6%             (20%)                5%             (30%)
       Provision for income taxes                  --                --                 *                --
                                          ----------------  ----------------  ----------------   ---------------
                                          ----------------  ----------------  ----------------   ---------------
   Net income/(loss)                                 6%             (20%)                5%             (30%)
                                         ================  ================  ================   ===============
*        Less than 1%





                                       8

RESULTS OF OPERATIONS

     NET SALES

              Net sales for the third quarter of 2000 were $3.7 million as
     compared to $4 million for the same period in 1999. The shortfall in net
     sales was primarily due to the continued decline in the sales of the print
     server products by $430,000, or 46%, mainly to customers in the Asia
     Pacific Region, partially offset by an increase in sales of enhanced fax
     server products of $143,000, or 5%.

              Net sales were $11.6 million and $12.2 million for the first nine
     months of 2000 and 1999, respectively. The decrease in net sales was
     largely due to the continued reduction in demand for our print server
     products of $920,000, or 37%, mainly to customers in the Asia Pacific
     Region, partially offset by an increase in the sales of the enhanced fax
     server products of $288,000, or 3%.

              International sales in the third quarter of 2000 were $852,000 as
     compared to $1.3 million for the same period in 1999, representing 23% and
     32%, respectively, of total net sales. International sales for the first
     nine months of 2000 and 1999 were $2.9 million and $3.9 million,
     respectively, representing 25% and 32%, respectively, of total net sales.
     This decline in international sales was mainly the result of reduced demand
     for our print server products.

              Domestic sales in the third quarter of 2000 were $2.9 million, as
     compared to $2.7 million in the same period in 1999, representing 77% and
     68%, respectively, of total net sales. For the first nine months of 2000,
     domestic sales were $8.7 million, as compared to $8.4 million in the same
     nine months of 1999, representing 75% and 68%, respectively, of total net
     sales. The increase in domestic sales in the first nine months of 2000 was
     primarily due to higher demand for products in the fax server product line.

     GROSS PROFIT

              Gross profit was $2.4 million, or 65%, for the third quarter of
     fiscal 2000 as compared to gross profit of $2.5 million, or 61%, for the
     same period in 1999. The higher gross profit percentage in the third
     quarter of 2000 was chiefly due to the increasingly favorable mix from the
     sales of our fax server products, which has a higher gross profit
     contribution as compared to the sales of our print server products, which
     yields a lower gross margin.

              Gross profits for the first nine months of 2000 and 1999 were $7.3
     million, or 63% and $6.1 million, or 50%, respectively. Excluding an excess
     inventory provision of $1.2 million recorded in 1999, the gross profit in
     the first nine months of 1999 would have been $7.3 million, or 60%. The
     excess inventory provision was primarily associated with excess inventory
     of print server products targeted for the Asian market and of fax server
     products made obsolete by the newer FaxPress models. The increase in gross
     profit percentage for the first nine months of 2000 compared to the same
     period of 1999 was principally due to the favorable mix from the sales of
     our fax server products with higher gross profit as compared to the print
     server products with lower gross profit.

     RESEARCH & DEVELOPMENT

              Research and product development expenses were $441,000, or 12%,
     of net sales for the third quarter of 2000 as compared to $586,000, or 15%,
     of net sales for the same period in 1999. Research and product development
     expenses for the first nine months of 2000 were $1.4 million, or 12% of net
     sales, as compared to $2.2 million, or 18% of net sales for the


                                       9

     same period in 1999. The decrease was mainly attributed to staff reductions
     in the third quarter of 1999, resulting in lower operating expenses in
     subsequent periods.

     SALES & MARKETING

              Sales and marketing expenses were $1.4 million, or 37%, of net
     sales for the third quarter of 2000, as compared to $1.6 million, or 40% of
     net sales for the same period in 1999. For the first nine months of 2000,
     the expenses were $4 million, or 35% as compared to $5.5 million, or 45% of
     the same period in 1999. The decrease in sales and marketing expenses was
     mostly associated with lower personnel costs in 2000.

     GENERAL & ADMINISTRATIVE

              General and Administrative expenses were $383,000 and $622,000, or
     10% and 15%, respectively, of net sales for the third quarter of 2000 and
     1999, respectively. General and administrative expenses for the first nine
     months of fiscal 2000 decreased to $1.3 million, or 11% of net sales, as
     compared to $1.6 million, or 13% of net sales for the same period in 1999.
     The decrease was primarily due to lower legal expenses and personnel
     related costs in 2000.

     RESTRUCTURING

     We recognized a one-time restructuring charge of $522,000 in the third
     quarter of fiscal 1999. The restructuring charge included expenses
     associated with our exit from certain lines of business, a reduction in our
     workforce, and expenses related to the write off of excess office space.
     Substantially all of this amount has been utilized. There were no such
     expenses in fiscal year 2000.

     AMORTIZATION OF INTANGIBLE ASSETS

              The intangible assets referenced as of the nine months ended
     October 1, 1999, were fully amortized in the first quarter of 1999. The
     number listed on the Company's statement of operations for the nine months
     ended October 1, 1999 reflected the amortization of intangible assets from
     the Company's acquisition of the Object-Fax NT product line in April 1998.





                                       10


LIQUIDITY AND CAPITAL RESOURCES

         As of September 29, 2000, we had approximately $4.5 million of cash and
cash equivalents as compared to $4.7 million at December 31, 1999. However,
working capital increased to $4.3 million at September 29, 2000 from $4.1
million at June 30, 2000 and $3.6 million at December 31, 1999. The increase in
working capital was primarily due to the Company's net income for the first nine
months of 2000 and focus on controlling expenses.

         We have a $3 million secured revolving line of credit with a bank from
which we may borrow 100% against pledges of cash at the bank's prime rate and
expires in March 2001. At September 29, 2000, we had no borrowings under the
line of credit.

         In December 1997, we entered into a loan and security agreement with a
finance company for an amount of $288,000. The amounts borrowed are subject to
interest of 10.11%, are repayable by December 2000, and are partially
collateralized by a certificate of deposit of $125,000, which is classified as
restricted cash on our balance sheet. As of September 29, 2000, the outstanding
balance of the loan under the agreement was $19,000.

         As of September 29, 2000, net accounts receivable were $2 million, up
from $1.5 million at December 31, 1999. The increase in net accounts receivable
was largely attributed to an increase in net sales in the first quarter of this
year and slower collections in the second and third quarters resulting in a
lengthening of the number of days for which payment for sales is outstanding
from 35 days at December 31, 1999 to 49 days at September 29, 2000.

         Net inventory as of September 29, 2000 was $1.4 million, comparable to
that of December 31, 1999.

         We did not make any material capital commitments during the first nine
months ended September 29, 2000. In December 2000, we will be relocating our
headquarters to a new facility in Morgan Hill, California. In addition to the
tenant improvements subsidized by the landlord to build out this facility, we
will be investing approximately $500,000 of our available cash in leasehold
improvements.

         Although we believe that our existing capital resources, anticipated
cash flows from operations and available lines of credit will be sufficient to
meet its capital requirements at least through the next 12 months, we may be
required to seek additional equity or debt financing. The timing and amount of
such capital requirements cannot be determined at this time and will depend on a
number of factors, including demand for our existing and new products and the
pace of technological change in the networking industry. There can be no
assurance that such additional financing will be available on satisfactory terms
when needed, if at all.

         We believe that, for the periods presented, inflation has not had a
material effect on our operations.

OTHER MATTERS

         In October 2000, we signed a five year lease for a facility in Morgan
Hill, California where we will be occupying an aggregate of approximately 16,600
square feet of floor space of a 26,800 square feet new building. We will be
relocating our headquarters, including our executive offices and corporate
administration, development, manufacturing, marketing, sales and technical
support facilities to this new location in December 2000. In addition to the
tenant improvements to build out this facility paid for by the landlord, we will
be investing approximately $500,000 of our available cash in leasehold
improvements.


                                       11

         Our Common Stock has been listed on the Nasdaq SmallCap Market since
April 1999. In order to maintain its listing on the Nasdaq SmallCap Market, we
must maintain total assets, capital and public float at specified levels, and
generally must maintain a minimum bid price of $1.00 per share. If we fail to
maintain the standard necessary to be quoted on the Nasdaq SmallCap Market, our
Common Stock could become subject to delisting. If the Common Stock is delisted,
trading in the Common Stock could be conducted on the OTC Bulletin Board or in
the over-the-counter market in what is commonly referred to as the "pink
sheets." If this occurs, a shareholder will find it more difficult to dispose of
the Common Stock or to obtain accurate quotations as to the price of the Common
Stock. Lack of any active trading market would have an adverse effect on a
shareholder's ability to liquidate an investment in our Common Stock easily and
quickly at a reasonable price. It might also contribute to volatility in the
market price of our Common Stock and could adversely affect our ability to raise
additional equity or debt financing on acceptable terms or at all. Failure to
obtain desired financing on acceptable terms could adversely affect our
business, financial condition and results of operations. The Company believes
that there have been no material changes in the reported market risks faced by
the Company since the fiscal year ended December 31, 1999. These and other risk
factors are discussed in more detail in our Form 10-K for the fiscal year ended
December 31, 1999 under the section "Risk Factors."



                                       12


                           PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

           None.

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS

           None.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

            The Company believes that there have been no material changes in the
            reported market risks faced by the Company since the fiscal year
            ended December 31, 1999. These and other risk factors are discussed
            in more detail in our Form 10-K for the fiscal year ended December
            31, 1999 under the section "Risk Factors."


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:

27.1     Financial Data Schedule

                           99.1  Press Release dated October 31, 2000

(b)      Reports on Form 8-K

                           None




                                       13


                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


CASTELLE

By:   /s/ Donald L. Rich                                 Date: November 14, 2000
      Donald L. Rich
      President, Chief Executive Officer,
      Chief Financial Officer and Director
      (Principal Executive Officer and
       Principal Finance and Accounting Officer)



                                       14