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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

   FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2001 COMMISSION FILE NUMBER 0-19771

     ----------------------------------------------------------------------





                          DATA SYSTEMS & SOFTWARE INC.
               (Exact name of registrant as specified in charter)


            ------------------------------------------------------




                Delaware                                         22-2786081
     (State or other jurisdiction of                           (I.R.S. employer
     incorporation or organization)                          identification no.)

    200 Route 17, Mahwah, New Jersey                                07430
(Address of principal executive offices)                          (Zip code)

                                 (201) 529-2026
               Registrant's telephone number, including area code
               --------------------------------------------------





     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.

            |X| Yes                                      |_| No

         Number of shares outstanding of the registrant's common stock,
                         as of July 31, 2001: 6,961,653
================================================================================



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES


                                TABLE OF CONTENTS

PART I.  Financial Information

Item 1.  Consolidated Financial Statements


         Consolidated Balance Sheets
             as of December 31, 2000 and June 30, 2001....................... 1

         Consolidated Statements of Operations
             for the three and six month periods
             ended June 30, 2000 and 2001 ................................... 2

         Consolidated Statement of Changes in Shareholders' Equity
             for the six month period ended  June 30, 2001 .................. 3

         Consolidated Statements of Cash Flows
             for the six month periods ended June 30, 2000 and 2001 ......... 4

         Notes to Consolidated  Financial  Statements ....................... 5

Item 2.  Management's Discussion and Analysis
             of Financial Condition and Results of Operations ............... 9

PART II. Other Information

Item 1.   Legal Proceedings .................................................13

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

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

Signatures ..................................................................14



Certain statements contained in this report are forward-looking in nature. These
statements  are  generally  identified  by the inclusion of phrases such as "the
Company \ we  expect(s)",  "the Company \ we  anticipate(s)",  "the Company \ we
believe(s)",  "the  Company \ we  estimate(s)"  and  other  phrases  of  similar
meaning.  Whether such statements ultimately prove to be accurate depends upon a
variety  of  factors  that  may  affect  the  business  and  operations  of  the
Registrant.




                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (dollars in thousands)

                                                                         AS OF
                                                            AS OF      JUNE 30,
                                ASSETS                   DECEMBER 31,    2001
                                                            2000     (UNAUDITED)
                                                          --------    ---------
Current assets:
  Cash and cash equivalents ..........................    $ 10,877     $  5,758
  Short-term interest bearing bank deposits
    and debt securities ..............................       5,994        6,763
  Restricted cash ....................................         302        6,307
  Trade accounts receivable, net .....................       9,989       10,063
  Inventory ..........................................         448          609
  Other current assets ...............................       1,154        1,634
                                                          --------     --------
      Total current assets ...........................      28,764       31,134

Investments ..........................................         153          283

Property and equipment, net ..........................       1,535        1,771

Goodwill and other intangible assets, net ............       2,826        2,506

Long-term deposits ...................................       6,000           --

Other assets .........................................         543          508

Prepaid employee termination benefits ................       2,336        2,426
                                                          --------     --------
  Total assets .......................................    $ 42,157     $ 38,628
                                                          ========     ========

         LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Short-term debt and current maturities of
    long-term debt ...................................    $    591     $  6,581
  Trade accounts payable .............................       4,347        5,290
  Accrued payroll, payroll taxes and social benefits .       1,677        1,885
  Other current liabilities ..........................       3,971        3,668
                                                          --------     --------
      Total current liabilities ......................      10,586       17,424
                                                          --------     --------

Long-term liabilities:
  Long-term debt .....................................       6,015           10
  Liability for employee termination benefits ........       2,935        3,136
                                                          --------     --------
    Total long-term liabilities ......................       8,950        3,146
                                                          --------     --------
Commitments and contingencies

Minority interests ...................................          40           40
                                                          --------     --------
Shareholders' equity:
  Common stock - $.01 par value per share:
    Authorized 20,000,000 shares; Issued - 8,035,334
      and 8,111,534 shares at December 31, 2000 and
      June 30, 2001, respectively ....................          80           81
  Additional paid-in capital .........................      35,970       36,155
  Warrants ...........................................         114          114
  Accumulated deficit ................................      (8,813)     (12,783)
  Treasury stock, at cost - 990,647 and 1,161,214
    shares at December 31, 2000 and June 30, 2001,
    respectively .....................................      (4,770)      (5,549)
                                                          --------     --------
      Total shareholders' equity .....................      22,581       18,018
                                                          --------     --------
      Total liabilities and shareholders' equity .....    $ 42,157     $ 38,628
                                                          ========     ========

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

                                       -1-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
                      (in thousands, except per share data)



                                                                              SIX MONTHS ENDED               THREE MONTHS ENDED
                                                                                  JUNE 30,                         JUNE 30,
                                                                        -------------------------         -------------------------
                                                                          2000*            2001             2000*             2001
                                                                        --------         --------         --------         --------
                                                                                                               
Sales:
     Products ......................................................    $ 19,841         $ 18,201         $ 10,459         $  8,948
     Services ......................................................      10,671            7,597            5,331            3,621
                                                                        --------         --------         --------         --------
                                                                          30,512           25,798           15,790           12,569
                                                                        --------         --------         --------         --------
Cost of sales:
     Products ......................................................      15,862           14,385            8,325            6,983
     Services ......................................................       7,802            5,598            3,904            2,582
                                                                        --------         --------         --------         --------
                                                                          23,664           19,983           12,229            9,565
                                                                        --------         --------         --------         --------
         Gross profit ..............................................       6,848            5,815            3,561            3,004

Research and development expenses ..................................         540            1,353              146              871
Selling, general and administrative expenses .......................       8,553            8,694            3,853            4,391
                                                                        --------         --------         --------         --------
         Operating loss ............................................      (2,245)          (4,232)            (438)          (2,258)

Interest income ....................................................         760              646              474              262
Interest expense ...................................................        (287)            (267)            (142)             (78)
Other income (expense), net ........................................        (189)              (5)            (114)              56
                                                                        --------         --------         --------         --------

     Loss from continuing operations before
       provision for income taxes ..................................      (1,961)          (3,858)            (220)          (2,018)

Provision for income taxes .........................................          76              112               25               85
                                                                        --------         --------         --------         --------
Loss from continuing operations ....................................      (2,037)          (3,970)            (245)          (2,103)
Gain on sale of discontinued operations, net of income taxes .......       4,222               --               --               --
Loss from discontinued operations, net of income taxes .............         104               --              104               --
                                                                        --------         --------         --------         --------
Income (loss) before extraordinary item ............................       2,081           (3,970)            (349)          (2,103)
Extraordinary loss on early redemption of debt .....................         943               --               --               --
                                                                        --------         --------         --------         --------
     Net income (loss) .............................................    $  1,138         $ (3,970)        $   (349)        $ (2,103)
                                                                        ========         ========         ========         ========

Basic and diluted income (loss) per share:
     Loss from continuing operations ...............................    $  (0.28)        $  (0.57)        $  (0.04)        $  (0.30)
     Discontinued operations .......................................        0.55               --            (0.01)              --
     Extraordinary item ............................................       (0.12)              --               --               --
                                                                        --------         --------         --------         --------
         Net income (loss) .........................................    $   0.15         $  (0.57)        $  (0.05)        $  (0.30)
                                                                        ========         ========         ========         ========

Weighted average number of shares
     outstanding - basic and diluted ...............................       7,465            6,937            7,470            6,910
                                                                        ========         ========         ========         ========


* Certain amounts restated or reclassified; see Note 3.

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

                                      -2-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                                 (in thousands)



                                                  NUMBER                ADDITIONAL
                                                    OF        COMMON      PAID-IN                TREASURY    ACCUMULATED
                                                  SHARES       STOCK      CAPITAL     WARRANTS     STOCK       DEFICIT       TOTAL
                                                  -------     -------     -------     -------     -------      -------      -------
                                                                                                       
Balances as of January 1, 2001                      8,035     $    80     $35,970     $   114     $(4,770)     $(8,813)     $22,581


Exercise of options                                    77           1         185          --          --           --          186


Purchase of treasury shares, net                       --          --          --          --        (779)          --         (779)



Net loss                                               --          --          --          --          --       (3,970)      (3,970)
                                                  -------     -------     -------     -------     -------      -------      -------

Balances as of June 30, 2001 (unaudited)            8,112     $    81     $36,155     $   114     $(5,549)     $(12,783)    $18,018
                                                  =======     =======     =======     =======     =======      =======      =======



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

                                      -3-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
                             (dollars in thousands)



                                                                           SIX MONTHS ENDED JUNE 30,
                                                                           ------------------------
                                                                               2000*       2001
                                                                           ----------    ----------
                                                                                   
Cash flows used in operating activities:
  Net income (loss) ......................................................   $  1,138    $ (3,970)
  Adjustments to reconcile net income (loss) to
    net cash used in operating activities:
      Depreciation and amortization ......................................        868         651
      Issuance of subsidiary shares to minority interests ................         87          --
      Gain on sale of investment held for sale ...........................     (4,989)         --
      Allowance for doubtful accounts ....................................        192          23
      Increase in liability for employee termination benefits ............        111         201
      Loss on sale of property, plant and equipment, net .................         --          37
      Amortization of restricted stock award compensation ................         73          --
      Extraordinary loss on early redemption of debt .....................        943          --
      Non-cash interest expense on convertible debentures and warrants ...         37          --
      Write-off of inventory .............................................         --          26
      Receipt of investments for services rendered .......................         --        (130)

      Change in operating assets and liabilities:
        Increase in accounts receivable and other current assets .........     (1,207)       (577)
        (Increase) decrease in inventory .................................        771        (187)
        Decrease in other assets .........................................        401          35
        Increase (decrease) in accounts payable and other liabilities ....     (1,944)        848
                                                                             --------    --------
      Net cash used in operating activities ..............................     (3,519)     (3,043)
                                                                             --------    --------
Cash flows (used in) provided by investing activities:

  Short-term bank deposits, net ..........................................     (8,065)        696
  Restricted cash ........................................................        207          (5)
  Investment in long-term deposits .......................................    (16,076)         --
  Investment in debt securities ..........................................         --      (1,865)
  Acquisitions of property and equipment .................................       (393)       (600)
  Proceeds from sale of property and equipment ...........................         21          --
  Proceeds from sale of Tower ............................................     30,889          --
  Proceeds from maturity of long-term deposits ...........................      5,000          --
  Proceeds from sale and maturity of debt securities .....................         --         400
  Funding of termination benefits ........................................        (80)        (90)
  Acquisition of intangible assets .......................................         (9)         (4)
                                                                             --------    --------
      Net cash (used in) provided by investing activities ................     11,494      (1,468)
                                                                             --------    --------
Cash flows used in financing activities:
  Short-term debt, net ...................................................     (6,004)        (10)
  Proceeds of long-term debt .............................................      6,013          --
  Repayments of long-term debt ...........................................        (37)         (5)
  Proceeds from stock options exercises ..................................         51         186
  Purchase of treasury shares, net .......................................       (368)       (779)
  Redemption of convertible debt .........................................     (2,001)         --
                                                                             --------    --------

      Net cash (used in) financing activities ............................     (2,346)       (608)
                                                                             --------    --------
Net increase (decrease) in cash and cash equivalents .....................      5,629      (5,119)
Cash and cash equivalents at beginning of period .........................      1,379      10,877
                                                                             --------    --------

Cash and cash equivalents at end of period ...............................   $  7,008    $  5,758
                                                                             ========    ========

Supplemental cash flow information:

    Cash paid during the period for:
        Interest .........................................................   $    556    $    230
                                                                             ========    ========
        Income taxes .....................................................   $  3,282    $    437
                                                                             ========    ========

    Non-cash activities:
        Issuance of shares from conversion of convertible debt ...........   $    260
                                                                             ========


* Certain amounts restated or reclassified; see Note 3.

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

                                      -4-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (dollars in thousands)


NOTE 1: BASIS OF PRESENTATION

     The  accompanying  unaudited  consolidated  financial  statements  of  Data
Systems & Software Inc. and  subsidiaries  (the "Company") have been prepared in
accordance with accounting principles generally accepted in the United States of
America for interim  financial  information and with the instructions to Article
10 of Regulation  S-X.  Accordingly,  they do not include all of the information
and footnotes required by accounting principles generally accepted in the United
States  of  America  for  complete  financial  statements.  In  the  opinion  of
management,  all adjustments  considered  necessary for a fair presentation have
been included.  Operating  results for the six-month  period ended June 30, 2001
are not necessarily  indicative of the results that may be expected for the year
ended  December 31, 2001.  These  unaudited  consolidated  financial  statements
should be read in conjunction  with the  consolidated  financial  statements and
footnotes  thereto  included in the Company's Annual Report on Form 10-K for the
year ended December 31, 2000.


NOTE 2: SIGNIFICANT ACCOUNTING POLICIES

DEBT SECURITIES

     Debt securities at June 30, 2001 consist of U.S. Treasury, asset-backed and
corporate debt securities.  The Company classifies its debt securities in one of
three categories:  trading,  available-for-sale,  or  held-to-maturity.  Trading
securities  are bought and held  principally  for the purpose of selling them in
the near term.  Held-to-maturity  securities  are those  securities in which the
Company has the  ability and intent to hold the  security  until  maturity.  All
securities  not  included  in trading or  held-to-maturity,  are  classified  as
available-for-sale.

     Trading  and  available-for-sale  securities  are  recorded  at fair value.
Held-to-maturity  securities  are recorded at amortized  cost,  adjusted for the
amortization or accretion of premiums or discounts. Unrealized holding gains and
losses on trading  securities  are included in  operations.  Unrealized  holding
gains  and  losses,  net  of  the  related  tax  effect,  on  available-for-sale
securities are excluded from operations and are reported as a separate component
of other comprehensive income until realized. Realized gains and losses from the
sale  of   available-for-sale   securities   are   determined   on  a   specific
identification basis.

     A decline in the market value of any available-for-sale or held-to-maturity
security  below  cost that is deemed to be other  than  temporary  results  in a
reduction  in  carrying  amount to fair  value.  The  impairment  is  charged to
operations  and a new cost basis for the security is  established.  Premiums and
discounts   are   amortized   or   accreted   over  the  life  of  the   related
held-to-maturity or available-for-sale  security as an adjustment to yield using
the effective interest method.  Dividend and interest income are recognized when
earned.  All  investments  in debt  securities  are  classified  as  trading  or
held-to-maturity  and are recorded in short-term  interest bearing bank deposits
and debt securities in the consolidated balance sheet at June 30, 2001.

DERIVATIVE INSTRUMENTS

     In June 1998 and June 2000, the Financial Accounting Standards Board issued
SFAS No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities",
and SFAS No. 138,  "Accounting  for Certain  Derivative  Instruments and Certain
Hedging Activities", an amendment of SFAS No. 133, respectively, which establish
accounting and reporting  standards for all derivative  instruments  and hedging
activities.  These statements  require an entity to recognize all derivatives as
either assets or liabilities in the balance sheet and measure those  investments
at fair value.  The  Company's  adoption of these  pronouncements  on January 1,
2001,  had no  effect  on the  Company's  consolidated  results  of  operations,
financial position and financial disclosures,  as the Company had no derivatives
or  embedded  derivatives  requiring  separate  accounting  and  disclosure.  In
addition, the Company does not engage in hedging activities of foreign currency.

                                      -5-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (dollars in thousands)


IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

     In July 2001, the FASB issued Statement No. 141, BUSINESS COMBINATIONS, and
Statement No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS.  Statement 141 requires
that the purchase  method of  accounting  be used for all business  combinations
initiated  after  June  30,  2001  as  well  as  all  purchase  method  business
combinations  completed  after June 30, 2001.  Statement 141 also  specifies the
criteria  intangible  assets acquired in a purchase method business  combination
must meet, to be recognized and reported apart from goodwill. Statement 142 will
require that  goodwill and  intangible  assets with  indefinite  useful lives no
longer be amortized,  but instead  tested for  impairment  at least  annually in
accordance with the provisions of Statement 142. Statement 142 will also require
that  intangible  assets with  definite  useful  lives be  amortized  over their
respective  estimated  useful  lives to their  estimated  residual  values,  and
reviewed for  impairment in  accordance  with SFAS No. 121,  ACCOUNTING  FOR THE
IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF.

     The  Company  is  required  to  adopt  the   provisions  of  Statement  141
immediately and Statement 142 effective January 1, 2002. Goodwill and intangible
assets  acquired in  business  combinations  completed  before July 1, 2001 will
continue to be amortized prior to the adoption of Statement 142.

     Statement 141 will require upon adoption of Statement 142, that the Company
evaluate its existing  intangible  assets and goodwill  that were  acquired in a
prior purchase business combination, and to make any necessary reclassifications
in order to conform with the new criteria in Statement 141 for recognition apart
from  goodwill.  Upon adoption of Statement 142, the Company will be required to
reassess the useful lives and residual values of all intangible  assets acquired
in purchase business  combinations,  and make any necessary  amortization period
adjustments by the end of the first interim period after adoption.  In addition,
to the extent an intangible  asset is identified as having an indefinite  useful
life, the Company will be required to test the  intangible  asset for impairment
in  accordance  with the  provisions  of Statement  142 within the first interim
period.  Any  impairment  loss will be measured  as of the date of adoption  and
recognized as the cumulative  effect of a change in accounting  principle in the
first interim period.

     In  connection  with  the  transitional  goodwill  impairment   evaluation,
Statement 142 will require the Company to perform an assessment of whether there
is an  indication  that  goodwill is impaired  as of the date of  adoption.  Any
transitional  impairment  loss will be recognized as the cumulative  effect of a
change in accounting principle in the Company's statement of operations.

     As of the  date of  adoption,  the  Company  expects  to  have  unamortized
goodwill in the amount of $1,848 and unamortized  other intangible assets in the
amount of $336,  all of which will be subject to the  transition  provisions  of
Statements  141 and 142.  Amortization  expense  related to  goodwill  and other
intangible assets was $794 and $324 for the year ended December 31, 2000 and the
six months ended June 30, 2001,  respectively.  Because of the extensive  effort
needed to comply with adopting  Statements 141 and 142, it is not practicable to
reasonably  estimate the impact of adopting  these  Statements  on the Company's
consolidated financial statements at the date of this report,  including whether
any  transitional  impairment  losses will be required to be  recognized  as the
cumulative effect of a change in accounting principle.

                                      -6-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (dollars in thousands)


NOTE 3: RESTATEMENT OF PREVIOUSLY REPORTED RESULTS

     The financial  data for the six and three month periods ended June 30, 2000
is as reported in Form 10-K which differs from the data  previously  reported on
Form 10-Q as described below:



                                                               SIX MONTHS ENDED                THREE MONTHS ENDED
                                                                 JUNE 30, 2000                    JUNE 30, 2000
                                                          -------------------------         -------------------------
                                                          PREVIOUSLY         AS             PREVIOUSLY          AS
                                                           REPORTED       ADJUSTED           REPORTED        ADJUSTED
                                                          ----------     ----------         ----------      ---------
                                                                                                  
Income (loss) from continuing operations                    $2,308         $(2,037)(1)         $(807)         $(245)(4)
Gain on sale of discontinued
    operations, net of income taxes                             --           4,222(2)             --             --
Loss from discontinued
    operations, net of income taxes                           (104)           (104)             (104)          (104)
Extraordinary loss on early redemption of debt                (340)           (943)(3)            --             --
                                                            ------         -------             -----           ----
Net income (loss)                                           $1,864         $ 1,138             $(911)         $(349)
                                                            ======         =======             =====           ====

Basic and diluted income (loss) per share:
   Income (loss) from continuing operations                  $0.31          $(0.28)           $(0.11)        $(0.04)
   Discontinued operations                                   (0.01)           0.55             (0.01)         (0.01)
   Extraordinary item                                        (0.05)          (0.12)               --            --
                                                            ------          ------            -------        ------
   Net income (loss) per share                              $ 0.25          $ 0.15            $(0.12)        $(0.05)
                                                            ======          ======            =======        ======



(1)  The gross  gain on the sale of our  interest  in Tower of  $4,989  has been
     reclassified from other income (loss), net, to discontinued operations,  to
     properly  reflect  the sale as a  discontinued  operation  (see (2) below).
     Taxes  related to the sale of $460  previously  provided  for in the second
     quarter  of 2000 have been  offset  against  the gain.  In  addition,  $184
     originally classified as interest expense was reclassified as extraordinary
     loss.

(2)  The gain on sale of  discontinued  operations,  net of taxes of $4,222  has
     been  reclassified  from other income (loss),  net, to properly reflect the
     sale of our interest in Tower as a discontinued operation. Taxes related to
     the sale of $460 previously  provided for in the second quarter of 2000 and
     $307  identified in the fourth quarter of 2000 have been offset against the
     gain.

(3)  The extraordinary  loss on early redemption of debt was restated to include
     an additional $419 loss that had been previously deferred and $184 that had
     originally been classified as interest expense.

(4)  Taxes  related  to the sale of our  interest  in  Tower of $460  previously
     provided  for in the second  quarter of 2000 have been  offset  against the
     gain on sale of discontinued operations, recognized in the first quarter on
     a restated  basis.  In addition,  $102  originally  classified  as interest
     expense was  reclassified as  extraordinary  loss,  recognized in the first
     quarter on a restated basis.

                                      -7-



                  DATA SYSTEMS & SOFTWARE INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (dollars in thousands)


NOTE 4: SEGMENT INFORMATION



                                                CONSULTING
                                                    AND                                 TOTAL
                                               DEVELOPMENT     UTILITY    COMPUTER    REPORTABLE
                                                 SERVICES     SOLUTIONS   HARDWARE     SEGMENTS    OTHER (*)     TOTAL
                                               -----------    ---------   --------    ----------   ---------     -----
                                                                                              
    Six months ended June 30, 2001:
       Revenues from external customers            $7,120      $6,108     $12,486      $25,714       $84        $25,798
       Intersegment revenues                           90         603          57          750        --            750
       Segment profit (loss)                         (662)     (3,023)        806       (2,879)       (8)        (2,887)

    Six months ended June 30, 2000:
       Revenues from external customers           $10,309     $10,466      $9,550      $30,325      $149        $30,474
       Intersegment revenues                          187         675         177        1,039        --          1,039
       Segment profit (loss)                           58        (971)        192         (721)       29           (692)

    Three months ended June 30, 2001:
       Revenues from external customers            $3,340      $2,719      $6,472      $12,531       $38        $12,569
       Intersegment revenues                           87         289          32          408        --            408
       Segment profit (loss)                         (284)     (1,901)        549       (1,636)       --         (1,636)

    Three months ended June 30, 2000:
       Revenues from external customers            $5,251      $6,025      $4,426      $15,702       $80        $15,782
       Intersegment revenues                            5         431         161          597        --            597
       Segment profit (loss)                           60        (122)        (38)        (100)       17            (83)


    -----------
    (*)  Represents  the  operations of a VAR software  operation in Israel that
         did not meet the quantitative thresholds of FAS 131.


    RECONCILIATION OF SEGMENT PROFIT TO CONSOLIDATED NET PROFIT (LOSS)



                                                                 SIX MONTHS ENDED             THREE MONTHS ENDED
                                                                     JUNE 30,                      JUNE 30,
                                                             -------------------------     -------------------------
                                                                 2000         2001              2000         2001
                                                             -----------  ------------     ------------  -----------
                                                                                             
    Total loss for reportable segments                          $ (721)      $(2,879)          $ (100)   $  (1,636)
    Other operational segment profit (loss)                         29            (8)              17           --
                                                             -----------  ------------     ------------  -----------
         Total                                                    (692)       (2,887)             (83)      (1,636)
    Unallocated amounts:
      Net profit (loss) of corporate headquarters                1,830*       (1,083)            (266)        (467)
                                                             -----------  ------------     ------------  -----------
    Total consolidated net income (loss)                       $ 1,138       $(3,970)        $   (349)     $(2,103)
                                                             ===========  ============     ============  ===========


    -----------
    (*)  Includes a gain, net of income taxes,  of $4,222 from the sale of Tower
         shares and an extraordinary loss of $943 on early redemption of debt.

                                      -8-



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

ITEM 2.

GENERAL

     The following  discussion  includes  statements that are forward-looking in
nature.  Whether such statements  ultimately prove to be accurate depends upon a
variety of factors that may affect our business and operations. Certain of these
factors are  discussed  at "Item 1.  Description  of Business  Factors  That May
Influence  Future  Results" in our Annual Report on Form 10-K for the year ended
December 31, 2000 (the "2000 10-K").

     During the periods included in this report, we operated in three reportable
segments:  computer consulting and development  services,  utility solutions and
computer  hardware.  The  following  analysis  should be read  together with the
segment  information  provided in Note 4 to the interim  consolidated  financial
statements  included  in this  quarterly  report,  which  information  is hereby
incorporated by reference into this Item 2.

CONSULTING AND DEVELOPMENT SERVICES

     Sales and gross profits in the second  quarter and first six months of 2001
decreased in comparison to the same periods in 2000. This decrease  reflects the
impact of the  continued  downturn  in the  hi-tech  industry in general and the
demand for consulting and development  services in particular.  In comparison to
the immediately  preceding quarter,  although sales did continue to decrease, we
witnessed  an increase in gross  profit and  decrease in  operating  losses as a
result of a relatively sharp decrease in direct costs,  primarily due to reduced
severance  expenses.  We  currently  do not  expect  the  hi-tech  downturn  and
resulting  trend of  decreasing  sales to improve in the next few  quarters.  In
addition,  there are fewer  workdays  in the third  quarter,  due to the  summer
vacations and holidays, further decreasing expected segment sales.

UTILITY SOLUTIONS

     Sales in this  segment  during the second  quarter  and first six months of
2001 were lower than those in the  comparable  periods of 2000.  Although we are
investing  heavily in  marketing  and  development  of  products,  adding to our
already  comprehensive basket of products,  to meet utility needs, these efforts
have not yet resulted in  increased  sales.  In  comparison  to the  immediately
preceding  quarter,  sales  decreased due to reduced load control product sales,
partially offset by an increase in our Maingate product sales, primarily to Gulf
Power.  While the market is showing signs of growing  awareness,  we are meeting
increased  competition to our load control products.  Although we currently have
numerous  proposals  to  potential  customers  pending  for  virtually  all  our
products, the utility industry  characteristically has a long sales cycle and it
is  difficult to project when these  proposals  will result in new sales,  if at
all. We believe that the combination of our increased marketing efforts over the
past year, and heightened  industry  awareness of the need to invest in products
increasing efficiency, will ultimately result in increased sales.

COMPUTER HARDWARE

     Sales and profits in this segment  continued to increase to record highs in
the second quarter and first six months of 2001.  During the current  periods we
also recorded improved profit margins. The improved results in this segment, are
a direct  result of the  aggressive  marketing  efforts we have  made,  and will
continue to be required, in order to maintain this level of activity. The market
for hardware sales is highly  competitive  and there is no assurance that we can
maintain this level of activity.

                                      -9-



RESULTS OF OPERATIONS

     The  following  table sets forth  certain  information  with respect to our
results of  operations  for the three and six month  periods ended June 30, 2000
and  2001,  including  the  percentage  of total  revenues  during  each  period
attributable  to selected  components of operations  statement  data and for the
period-to-period percentage changes in such components.



                                           Six months ended June 30,                          Three months ended June 30,
                                  ----------------------------------------------    ------------------------------------------------
                                                                          Change                                              Change
                                                                           from                                                from
                                                                           2000                                                2000
                                                                            to                                                  to
                                      2000*                2001            2001            2000*                 2001          2001
                                  ----------------    -----------------    -----    -----------------    -------------------  -----
                                             % of                 % of     % of                % of                  % of      % of
                                  ($,000)    sales     ($,000)    sales    2000     ($,000)    sales     ($,000)     sales     2000
                                  --------   -----    --------    -----    -----    -------    ------    --------    -------  ------
                                                                                                 
Sales .........................   $ 30,512    100%    $ 25,798     100%    (15)%   $ 15,790      100%    $ 12,569     100%     (20)%
Cost of sales .................     23,664     78       19,983      77      16       12,229       77        9,565      76      (22)
                                  --------    ---     --------     ---             --------      ---     --------     ---
    Gross profit ..............      6,848     22        5,815      23     (15)       3,561       23        3,004      24      (16)
R&D expenses ..................        540      2        1,353       5     151          146        1          871       7      497
SG&A expenses .................      8,553     28        8,694      34       2        3,853       24        4,391      35       14
                                  --------    ---     --------     ---             --------      ---     --------     ---
    Operating loss ............     (2,245)    (7)      (4,232)    (16)     89         (438)      (3)      (2,258)    (18)     415
Interest income, net ..........        473      2          379       1     (20)         332        2          184       1      (45)
Other income (expense) ........       (189)    (1)          (5)      0     (97)        (114)      (1)          56       0     (149)
                                  --------    ---     --------     ---             --------      ---     --------     ---
Loss from continuing
  operations before income tax      (1,961)    (6)      (3,858)    (15)     97         (220)      (1)      (2,018)    (16)     817
Provision for income taxes ....         76     (0)         112       0      47           25       (0)          85       1      240
                                  --------    ---     --------     ---             --------      ---     --------     ---
Loss from continuing
  operations after income taxes     (2,037)    (7)      (3,970)    (15)     95         (245)      (2)      (2,103)    (17)     759
Gain on sale of discontinued
  operations, net of income
  taxes .......................      4,222     14           --      --    (100)          --       --           --      --       --
Loss from discontinued
  operations, net of
  income taxes ................        104     (0)          --      --    (100)         104        1           --      --     (100)
                                  --------    ---     --------     ---             --------      ---     --------     ---
  Net income (loss) before
    extraordinary item ........      2,081              (3,970)    (15)   (291)        (349)      (2)      (2,103)    (17)     503
Extraordinary loss on early
  redemption of convertible
  debentures ..................        943     (3)          --      --    (100)          --       --           --      --
                                  --------    ---     --------     ---             --------      ---     --------     ---
    Net income (loss) .........   $  1,138      4%    $ (3,970)    (15)%  (449)%   $   (349)      (2)%   $ (2,103)    (17)%    503%
                                  ========    ===     ========     ====            ========      ===     ========     ===


(*)  Certain  amounts  restated  or  reclassified;  see  Note 3 to  the  interim
financial statements included in this quarterly report.

     SALES.  The  decrease  in sales in both the  second  quarter  and first six
months of 2001, as compared to the comparable periods in 2000, was primarily due
to decreased utility  solutions and consulting and development  services segment
sales. Utility solutions segment sales decreased by $3.4 and $4.4 million in the
second  quarter and first six months of 2001,  respectively,  as compared to the
same  periods  last year.  The  decrease in utility  solutions  sales was due to
non-recurring sales during the 2000 periods of backlog and component  inventory,
purchased as part of the acquisition of the  Scientific-Atlanta  Control Systems
Division.  Consulting and development  services  segment sales decreased by $1.9
million  and $3.2  million in the second  quarter  and first six months of 2001,
respectively,  as compared to the same periods last year,  primarily as a result
of the  general  down  turn in the  hi-tech  industry,  which  has  resulted  in
decreased demand for software services. These decreases were partially offset by
computer hardware sales, which increased by $2.1 million and $3.0 million in the
second  quarter and first six months of 2001,  respectively,  as compared to the
same periods last year.

     GROSS PROFIT.  The decrease in gross profit in the second quarter and first
six months of 2001,  as  compared to the same  periods  last year was due to the
aforementioned  decrease  in sales,  while the gross  profit  margins  for these
periods remained  relatively  stable.  Although gross profit margins improved in
both the utility solutions and computer hardware  segments,  this did not result
in a more  significant  improvement  in total  profit  margins,  as the computer
hardware  segment,  which has relatively  lower profit  margins  compared to the
other segments, accounted for a larger percentage of total sales.

     RESEARCH AND DEVELOPMENT ("R&D").  The increase in R&D expenses,  primarily
in the second quarter of 2001,  was due to a concentrated  effort in the utility
solution  segment,  to bring to market a more  varied  set of  solutions,  while
consolidating   and  integrating   products  already  offered  by  our  Comverge
subsidiary.   Among  the  technologies   developed  are  900  MHz  communication
capabilities  to enhance our DCU load control  product,  latest  generation CDPD
technology  upgrade  for our CDC product  and  upgrade  and  enhancement  of the
control system  software for our Maingate  system  currently  being installed at
Gulf Power.

                                      -10-



     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES ("SG&A"). The increase in SG&A
was due primarily to increased administrative and marketing costs in the utility
solutions  segment,  where SG&A increased by $497,000 and $853,000 in the second
quarter and the first six months of 2001, respectively,  as compared to the same
periods in 2000.  This  increase was due  primarily to increased  marketing  and
administrative  costs,  which we are  making to take  advantage  of the  current
heightened market awareness of the need for products which foster more efficient
energy utilization.

     GAIN ON SALE OF DISCONTINUED OPERATIONS, NET OF INCOME TAXES. The gain, net
of  taxes,  in the  first  six  months  of 2000,  was from the sale of our Tower
investment, in the first quarter of that year.

FINANCIAL CONDITION

     As of June 30,  2001 we had  working  capital of $13.7  million,  including
non-restricted  cash, cash equivalents and short-term  interest bearing deposits
and debt securities of $12.5 million. In February 2000 we took a $6 million term
loan from a bank which is secured by a $6 million bank deposit..  The loan bears
interest  at a rate of LIBOR plus 0.75% per annum and is  repayable  in a single
payment in February  2002.  The changes on our balance sheet as of June 30, 2001
as compared to our balance  sheet as of December  31, 2000 in  restricted  cash,
long-term  deposits,  short-term  debt and long-term debt reflects the change in
the  classification of this loan from long-term to short-term debt. In addition,
during the first six months of 2001 we acquired  our own shares at a net cost of
$779,000.

     We believe we have  adequate  liquidity to finance our  activities  for the
foreseeable future.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

     In July 2001, the FASB issued Statement No. 141, BUSINESS COMBINATIONS, and
Statement No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS.  Statement 141 requires
that the purchase  method of  accounting  be used for all business  combinations
initiated  after  June  30,  2001  as  well  as  all  purchase  method  business
combinations  completed  after June 30, 2001.  Statement 141 also  specifies the
criteria  intangible  assets acquired in a purchase method business  combination
must meet to be recognized and reported apart from goodwill.  Statement 142 will
require that  goodwill and  intangible  assets with  indefinite  useful lives no
longer be amortized,  but instead  tested for  impairment  at least  annually in
accordance with the provisions of Statement 142. Statement 142 will also require
that  intangible  assets with  definite  useful  lives be  amortized  over their
respective  estimated  useful  lives to their  estimated  residual  values,  and
reviewed for  impairment in  accordance  with SFAS No. 121,  ACCOUNTING  FOR THE
IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF.

     We are required to adopt the  provisions of Statement 141  immediately  and
Statement 142 effective January 1, 2002. Goodwill and intangible assets acquired
in  business  combinations  completed  before  July 1, 2001 will  continue to be
amortized prior to the adoption of Statement 142.

     Statement 141 will require upon adoption of Statement 142, that we evaluate
its  existing  intangible  assets and  goodwill  that were  acquired  in a prior
purchase business  combination,  and to make any necessary  reclassifications in
order to conform with the new criteria in Statement  141 for  recognition  apart
from  goodwill.  Upon adoption of Statement 142, we will be required to reassess
the useful  lives and  residual  values of all  intangible  assets  acquired  in
purchase  business  combinations,  and make any  necessary  amortization  period
adjustments by the end of the first interim period after adoption.  In addition,
to the extent an intangible  asset is identified as having an indefinite  useful
life,  we will be  required  to test the  intangible  asset  for  impairment  in
accordance with the provisions of Statement 142 within the first interim period.
Any  impairment  loss will be measured as of the date of adoption and recognized
as the  cumulative  effect  of a change  in  accounting  principle  in the first
interim period.

     In  connection  with  the  transitional  goodwill  impairment   evaluation,
Statement  142 will require us to perform an  assessment  of whether there is an
indication  that  goodwill  is  impaired  as  of  the  date  of  adoption.   Any
transitional  impairment  loss will be recognized as the cumulative  effect of a
change in accounting principle in our statement of operations.

                                      -11-



     As of the date of adoption,  we expect to have unamortized  goodwill in the
amount of $1,848 and unamortized  other intangible assets in the amount of $336,
all of which will be subject to the transition  provisions of Statements 141 and
142.  Amortization  expense related to goodwill and other intangible  assets was
$794 and $324 for the year ended December 31, 2000 and the six months ended June
30, 2001,  respectively.  Because of the extensive  effort needed to comply with
adopting  Statements 141 and 142, it is not  practicable to reasonably  estimate
the impact of adopting these Statements on our consolidated financial statements
at the date of this report, including whether any transitional impairment losses
will be  required  to be  recognized,  as the  cumulative  effect of a change in
accounting principle.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     In the  normal  course of  business,  we are  exposed  to  fluctuations  in
interest rates due to our investment in debt securities and our bank debt. We do
not employ  specific  strategies,  such as the use of derivative  instruments or
hedging,  to manage our interest rate exposures.  We currently have $1.5 million
invested in debt securities  with  maturities in excess of one year.  These debt
securities are  classified as trading  securities and expose us to interest rate
risk with respect to the effect  fluctuations  of market  interest rates have on
the valuation of these securities.  Our investment in debt securities is managed
by a company controlled by one of our directors.







































                                      -12-



                           PART II - OTHER INFORMATION


ITEM 1: LEGAL PROCEEDINGS

        None


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

        The Company's Annual Meeting of Stockholders (the "Meeting") was held on
June 21,  2001.  The holders of  6,487,049  shares of common  stock were present
either in person or by proxy.  There  were  4,329,687  broker  non-votes  at the
meeting.  The following three matters were voted on and approved at the Meeting:

1.      The following persons were elected as directors of the Company:

                   NAME                  VOTES FOR       VOTES WITHHELD
                   ----                  ---------       --------------
        George Morgenstern               5,887,055           599,994
        Robert L. Kuhn                   5,887,055           599,994
        Harvey Eisenberg                 5,887,055           599,994
        Sheldon Krause                   5,887,055           599,994
        Susan K. Malley                  5,887,055           599,994
        Maxwell M. Rabb                  5,886,455           600,594
        Allen I. Schiff                  5,887,055           599,994

2.      The  adoption  of an  amendment  to the  1994  Stock  Incentive  Plan to
        increase the number of shares subject thereto was approved as follows:

                     VOTES FOR             VOTES AGAINST         ABSTAIN
                     ---------             -------------         -------
                     1,337,405                814,100             5,857

3.      The  adoption of an  amendment to the 1994 Stock Option Plan for Outside
        Directors to increase the number of shares subject  thereto was approved
        as follows:

                     VOTES FOR             VOTES AGAINST         ABSTAIN
                     ---------             -------------         -------
                     1,262,658                883,547            11,157



ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K

    (a) Exhibits:

        Exhibit  10.1   Employment  Agreement dated as of March 30, 2001 between
                        Comverge Technologies, Inc. and Joseph D. Esteves.

    (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 its
Principal Financial Officer thereunto duly authorized.


                                                  DATA SYSTEMS & SOFTWARE INC.

Dated:  August 6, 2001


                                                  By:  /S/ YACOV KAUFMAN
                                                      --------------------------
                                                      Yacov Kaufman
                                                      Chief Financial Officer


                                      -14-