1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q


(Mark One)

(X)   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 for the period ended June 30, 2001, or

( )   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 for the transition period from __________
      to __________

                           Commission File No. 0-12719

                            GIGA-TRONICS INCORPORATED
             (Exact name of Registrant as specified in its charter)

               California                              94-2656341
           ------------------                        --------------
     State or other jurisdiction of         (IRS Employer Identification No.)
     incorporation or organization)

    4650 Norris Canyon Road, San Ramon, CA                94583
   -----------------------------------------         --------------
    (Address of principal executive offices)            (Zip Code)


                 Registrant's telephone number: (925) 328-4650


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Sections 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 [ ]

Common stock outstanding as of July 27, 2001:    4,574,194


   2

                                                                          PAGE 2


                            GIGA-TRONICS INCORPORATED

                                      INDEX





PART I - FINANCIAL INFORMATION                                                                                Page No.
- ------------------------------                                                                                -------
                                                                                                       

       ITEM 1       Condensed Consolidated Financial Statements:

                    Condensed Consolidated Balance Sheets as of June 30, 2001
                    and March 31, 2001 (unaudited)..................................................................3

                    Condensed Consolidated Statements of Operations, three months
                    ended June 30, 2001 and June 24, 2000 (unaudited)...............................................4

                    Condensed Consolidated Statements of Cash Flows, three months
                    ended June 30, 2001 and June 24, 2000 (unaudited)...............................................5

                    Notes to Unaudited Condensed Consolidated Financial Statements..................................6

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

PART II - OTHER INFORMATION
- ---------------------------

       ITEM 1       Legal Proceedings
       As of July 27, 2001, Giga-tronics has no material pending legal
       proceedings. From time to time, Giga-tronics is involved in various
       disputes and litigation matters that arise in the ordinary course of
       business

       ITEM 2 TO 5  Not applicable

       ITEM 6       Exhibits and Reports on Form 8-K

                    (a)   Exhibits

                    (b)   Reports on Form 8-K

                    Not applicable

SIGNATURES.........................................................................................................12


   3

                                                                          PAGE 3

                            GIGA-TRONICS INCORPORATED
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (unaudited)
                        (In thousands, except share data)



- -------------------------------------------------------------------------------------------------------------
(In thousands except share data)                                         June 30, 2001         March 31, 2001
                                                                         -------------         --------------
                                                                                         
ASSETS
Current assets
    Cash and cash equivalents                                              $     3,197            $     3,469
    Trade accounts receivable, net of allowance                                  6,566                  7,767
          of $254 and $262 respectively
    Inventories, net                                                            15,048                 15,185
    Prepaid expenses                                                               954                    549
    Deferred income taxes                                                        3,590                  3,560
                                                                           -------------          -------------
TOTAL CURRENT ASSETS                                                            29,355                 30,530

Property and equipment
    Leasehold improvements                                                         398                    398
    Machinery and equipment                                                     16,232                 16,123
    Office furniture and fixtures                                                1,153                  1,142
                                                                           -------------          -------------
Property and equipment, gross cost                                              17,783                 17,663
Less accumulated depreciation and amortization                                  12,598                 12,357
                                                                           -------------          -------------
PROPERTY AND EQUIPMENT, NET                                                      5,185                  5,306
PATENTS AND LICENSES                                                                32                     36
GOODWILL, NET                                                                      298                    339
OTHER ASSETS                                                                     1,303                  1,232
                                                                           -------------          -------------
TOTAL ASSETS                                                               $    36,173            $     37,443
                                                                           =============          =============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
    Accounts payable                                                       $     3,084            $     3,347
    Accrued commissions                                                            330                    435
    Accrued payroll and benefits                                                 1,382                  1,687
    Accrued warranty                                                               793                    732
    Customer advances                                                              633                    690
    Obligation under capital lease                                                 146                    167
    Other current liabilities                                                      495                    548
                                                                           -------------          -------------
TOTAL CURRENT LIABILITIES                                                        6,863                  7,606
OBLIGATIONS UNDER CAPITAL LEASE, NET OF CURRENT PORTION                             94                    115
DEFERRED INCOME TAXES                                                              796                    796
DEFERRED RENT                                                                      443                    451
                                                                           ------------           -------------
TOTAL LIABILITIES                                                                8,196                  8,968
                                                                           ------------           -------------
SHAREHOLDERS' EQUITY
Preferred stock of no par value
    Authorized 1,000,000 shares; no shares outstanding
    at June 30, 2001 and March 31, 2001                                              -                      -
Common stock of no par value;
    Authorized 40,000,000 shares; 4,573,694 shares at
    June 30, 2001 and 4,542,694 shares at
    March 31, 2001 issued and outstanding                                       12,414                 12,346
Retained earnings                                                               15,563                 16,129
                                                                           -------------          -------------
TOTAL SHAREHOLDERS' EQUITY                                                      27,977                 28,475
                                                                           -------------          -------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                 $    36,173            $    37,443
                                                                           =============          =============


See accompanying notes to unaudited condensed consolidated financial statements

   4

                                                                          PAGE 4

                            GIGA-TRONICS INCORPORATED
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                      (In thousands, except per share data)





                                                                                            Three Months Ended
                                                                                            ------------------
                                                                                 June 30, 2001            June 24, 2000
                                                                                 -------------            -------------
                                                                                                    

NET SALES                                                                         $     11,797            $      13,637

Cost of sales                                                                            8,471                    8,674
                                                                                 -------------            -------------
GROSS PROFIT                                                                             3,326                    4,963

Product development                                                                      1,769                    1,166
Selling, general and administrative                                                      2,518                    2,546
Amortization of intangibles                                                                 45                       63
                                                                                 -------------            -------------
Operating expenses                                                                       4,332                    3,775

OPERATING (LOSS) INCOME                                                                 (1,006)                   1,188

Other income                                                                                44                       32
Interest income, net                                                                        19                       33
                                                                                 -------------            -------------
(LOSS) EARNINGS BEFORE (BENEFIT) PROVISION FOR INCOME TAXES AND CUMULATIVE
EFFECT OF ACCOUNTING CHANGE                                                               (943)                   1,253
(Benefit) provision for income taxes                                                      (377)                     376
                                                                                 -------------            -------------
(LOSS) EARNINGS BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE                             (566)                     877
Cumulative effect of accounting change                                                     ---                      520
                                                                                 =============            =============
NET (LOSS) EARNINGS                                                              $        (566)           $         357
                                                                                 =============            =============
Basic net (loss) earnings per share:
   Before cumulative effect of accounting change                                 $       (0.12)           $        0.20
   Cumulative effect of  accounting change                                                                        (0.12)
                                                                                 -------------            -------------
   Basic net (loss) earnings per share                                           $       (0.12)           $        0.08
                                                                                 =============            =============

Diluted net (loss) earnings per share:
   Before cumulative effect of accounting change                                 $       (0.12)           $        0.18
   Cumulative effect of accounting change                                                  ---                    (0.11)
                                                                                 -------------            -------------
   Diluted net (loss) earnings per share                                         $       (0.12)           $        0.07
                                                                                 =============            =============

Weighted average basic common shares outstanding                                         4,565                    4,437
                                                                                 =============            =============
Weighted average diluted common shares outstanding                                       4,565                    4,817
                                                                                 =============            =============




See accompanying notes to unaudited condensed consolidated financial statements.




   5


                                                                          PAGE 5


                            GIGA-TRONICS INCORPORATED
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In thousands)




                                                                                           Three Months Ended
                                                                                           ------------------
                                                                                  June 30, 2001            June 24, 2000
                                                                                  -------------            -------------
                                                                                                    
Cash flows provided from operations:
Net (loss) earnings                                                               $        (566)           $         357
Adjustments to reconcile net (loss) earnings to net cash provided by
   operations:
Depreciation and amortization                                                               532                      511
Gain on sale of equipment                                                                    (1)                      (3)
Deferred income taxes, net                                                                  (30)                     (84)
Changes in operating assets and liabilities                                                 220                      149
                                                                                  -------------            -------------
Net cash provided by operations                                                             155                      930
Cash flows from investing activities
Additions to property and equipment                                                        (386)                    (291)
Proceeds from sale of equipment                                                              12                        3
Other assets                                                                                (71)                     559
                                                                                  -------------            -------------
Net cash (used in) provided by investing activities                                        (445)                     271
Cash flows from financing activities:
Issuance of common stock                                                                     68                       21
Payments on capital lease and other long term obligations                                   (50)                     (43)
                                                                                  -------------            -------------
Net cash provided by (used in) financing activities                                          18                      (22)
(Decrease) increase in cash and cash equivalents                                           (272)                   1,179
                                                                                  -------------            -------------
Beginning cash and cash equivalents                                                       3,469                    3,455
Ending cash and cash equivalents                                                  $       3,197            $       4,634
                                                                                  =============            =============


Supplementary disclosure of cash flow information:

(1)    No cash was paid for interest in the three month periods ended June 30,
       2001 and June 24, 2000.

(2)    Cash paid for income  taxes in the three month  period  ended June 30,
       2001 was $23.  Cash paid for income  taxes in the three month period
       ended June 24, 2000 was $14.

See accompanying notes to unaudited condensed consolidated financial statements.


   6

                                                                          PAGE 6

                            GIGA-TRONICS INCORPORATED
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(1)      Basis of Presentation

         The condensed consolidated balance sheets of Giga-tronics as of June
         30, 2001 and March 31, 2001 and the condensed consolidated statements
         of operations, and cash flows for the three months ended June 30, 2001
         and June 24, 2000 are unaudited. Certain information and note
         disclosures normally included in financial statements prepared in
         accordance with generally accepted accounting principles have been
         condensed or omitted. In the opinion of management, all adjustments,
         consisting only of normal recurring adjustments, necessary for the fair
         preparation of the condensed consolidated financial position and
         results of operations and cash flows, have been included in such
         unaudited condensed consolidated financial statements. The consolidated
         results of operations for the three months ended June 30, 2001 are not
         necessarily indicative of the results to be expected for the entire
         year. For further information, refer to the financial statements and
         footnotes thereto, included in the Annual Report on Form 10-K, filed
         with the Securities and Exchange Commission for the year ended March
         31, 2001.

(2)      Inventories

         Inventories consist of the following (in thousands):



                                      June 30, 2001        March 31, 2001
                                      -------------        --------------
                                                     
           Raw materials                 $ 8,970               $ 8,432
           Work-in-process                 4,106                 4,833
           Finished goods                  1,110                 1,020
           Loaned Inventory                  862                   900
                                         -------               -------
           Total inventory               $15,048               $15,185
                                         =======               =======


(3)      Earnings Per Share

         Basic earnings per share is calculated by dividing net income or loss
         by the weighted average common shares outstanding during the period.
         Diluted earnings per share reflects the net incremental shares that
         would be issued if dilutive outstanding stock options were exercised,
         using the treasury stock method. In the case of a net loss, it is
         assumed that no incremental shares would be issued because they would
         be antidilutive. In addition, certain options are considered
         antidilutive because the options' exercise price was above the average
         market price during the period. The shares used in per share
         computations for the fiscal quarters ended June 30, 2001 and June 24,
         2000 are as follows:



                                                                                 Three Months Ended
                                                                                 ------------------
                                                                        June 30, 2001          June 24, 2000
                                                                        -------------          -------------
                                                                                          
         Net (loss) earnings                                            $       (566)          $        357
                                                                        =============          =============
         Weighted average:
         Common shares outstanding                                             4,565                  4,437
         Dilutive potential common shares                                        ---                    380
                                                                        -------------          -------------
         Common shares assuming dilution                                       4,565                  4,817
                                                                        =============          =============
         Number of stock options excluded in the computation                     560                    ---
                                                                        =============          =============



         All stock options outstanding were excluded from the computation of
         diluted EPS for the three month period ended June 30, 2001 because the
         company experienced a loss from continuing operations and the options
         are, therefore, antidilutive.

   7


                                                                          PAGE 7

         Stock options excluded from the computation of diluted EPS for the
         three month period ended June 24, 2000 reflects stock options where the
         exercise prices were greater than the average market price of the
         common shares and the options are, therefore, antidilutive.

(4)      Significant Customers and Industry Segment Information

         The Company has five reportable segments: Giga-tronics Instruments
         Division, ASCOR, Microsource, DYMATIX, and Corporate. Giga-tronics
         Instruments division produces a broad line of test and measurement
         equipment used in the development, test and maintenance of wireless
         communications products and systems, flight navigational equipment,
         electronic defense systems and automatic testing systems. ASCOR
         designs, manufactures, and markets a line of switching devices that
         link together many specific purpose instruments that comprise automatic
         test systems. Microsource develops and manufactures a broad line of YIG
         (Yttrium, Iron, Garnet) tuned oscillators, filters and microwave
         synthesizers, which are used in a wide variety of microwave instruments
         or devices. DYMATIX, which includes Viking Semiconductor Equipment,
         Inc. and Ultracision, Inc., manufactures and markets optical inspection
         equipment used to test semiconductor devices and automation equipment
         for the test and inspection of silicon wafers. The Corporate segment
         handles the financing needs of each segment and lends funds to each
         segment as required.

         Information on reportable segments is as follows (in thousands):




                                                                        Three Months Ended
                                                                        ------------------
                                                      June 30, 2001                          June 24, 2000
                                                      -------------                          -------------
                                                                   Pre-tax                                Pre-tax
                                                 Net Sales      Income (loss)           Net Sales       Income (loss)
                                              --------------    -------------         -------------   ---------------
                                                                                         

         Giga-tronics Instruments             $       6,734     $        (83)         $      5,224    $          207
         ASCOR                                        1,080              (18)                1,897               487
         Microsource                                  2,440             (983)                4,033                14
         DYMATIX                                      1,543             (169)                2,483               293
         Corporate                                      ---              310                   ---               252
                                              --------------    -------------         -------------   ---------------
         Total                                $      11,797     $       (943)         $     13,637    $        1,253
                                              ==============    =============         =============   ===============
 

(5)      Revenue Recognition

         Revenues are recognized when there is evidence of an arrangement,
         delivery has occurred, the price is fixed and determinable, and
         collectibility is reasonably assured. Revenue to customers is recorded
         when products are shipped and the risk of loss has passed. Upon
         shipment, the Company also provides for the estimated cost that may be
         incurred for product warranties. Revenue related to products shipped
         subject to customers' evaluation is recognized upon final acceptance.

         During the fourth quarter of fiscal 2001, the Company adopted Staff
         Accounting Bulletin (SAB) 101, Revenue Recognition in Financial
         Statements, effective March 26, 2000. Prior to the adoption of SAB 101,
         the Company recognized revenue on sales with final customer acceptance
         upon delivery and provided for the estimated costs of installation
         obligations at the time the revenue was recognized. The Company
         recorded a cumulative effect adjustment in the first quarter of fiscal
         2001 related to this change in accounting of $520,000, net of income
         taxes. The adoption of SAB 101 resulted in the deferral of $2,165,000
         in sales as of the beginning of the 2001 fiscal year, and subsequent
         recognition of the deferred sales during the year.

   8

                                                                          PAGE 8

(6)      Recently Issued Accounting Standards

         In July 2001, the Financial Accounting Standards Board (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 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, except with regard to business combinations initiated
         prior to July 1, 2001, which it expects to account for using the
         pooling-of-interest method and Statement 142 effective January 1, 2002.

         The Company has not yet determined the impact the adoption of
         Statements 141 and 142 will have on its financial position or results
         of operations.
   9
                                                                          PAGE 9



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                      OF OPERATIONS AND FINANCIAL CONDITION


The forward-looking statements included in this report including, without
limitation, statements containing the words "believes", "anticipates",
"estimates", "expects", "intends" and words of similar import, which reflect
management's best judgment based on factors currently known, involve risks and
uncertainties. Actual results could differ materially from those anticipated in
these forward-looking statements as a result of a number of factors, including
but not limited to those listed in the Giga-tronics' annual report on Form 10-K
for the fiscal year ended March 31, 2001 Part I, under the heading "Certain
factors which may adversely affect future operations or an investment in
Giga-tronics", and "Management's Discussion and Analysis of Financial Conditions
and Results of Operations".

GENERAL

Giga-tronics designs, manufactures, and markets microwave and radio frequency
signal generation and power measurement instruments, switching devices, and YIG
tuned oscillators. These products are used in the development, test, and
maintenance of wireless communications products and systems, electronic defense
systems, and automatic testing systems (ATE). Giga-tronics also manufactures a
line of inspection and handling devices used in the production of semiconductor
devices.

THREE MONTHS ENDED JUNE 30, 2001 AND JUNE 24, 2000

Orders for the three month period were $11,839,000 versus $17,176,000 for the
same period a year ago. Due to the softness in the wireless industry, our orders
were 31% lower ($5,337,000) than the comparable period last year. Orders for the
Instruments division were 36% lower ($1,893,000) in the first quarter of 2002
versus the prior year. Orders for ASCOR were 62% ($893,000) lower for the first
quarter versus last year. Orders for Microsource were 35% ($3,158,000) lower
than the comparable quarter last year. DYMATIX orders were 43% higher ($607,000)
in the first three months ended June 30, 2001 versus the same period a year ago.
Backlog at June 30, 2001 was $40,006,000 (about $21.8 million is expected to be
shipped within one year) as compared to $39,832,000 (about $29.6 million
expected to be shipped within one year) on June 24, 2000.

Net sales for the three month period ended June 30, 2001 decreased 14%
($1,840,000) compared with the same period last year. Sales for Microsource
decreased 40% ($1,593,000) primarily due to timing delays in delivery on some of
their products. Giga-tronics Instruments increased sales by 29% ($1,510,000)
primarily due to strong backlog. Sales at ASCOR decreased by 43% ($817,000)
during the quarter due to weak orders. Sales for DYMATIX decreased 38%
($940,000) in the quarter because of the SAB 101 adjustment of an additional
$1,476,000 of sales booked in the same period a year ago. Without the SAB 101
adjustment, sales at DYMATIX would have increased 53% ($536,000) due to strong
order growth.

Cost of Sales decreased slightly in the quarter ended June 30, 2001 from the
similar period a year ago. The decrease in the first quarter of fiscal 2002 was
attributable to the 14% decline in sales and was offset by higher manufacturing
material costs and manufacturing labor for the products shipped during that
quarter.

Operating expenses for the three month period increased 15% ($557,000) compared
with the prior year. Research and development expenses for the three month
period increased 52% ($603,000) compared with the prior year due to increased
new product development at DYMATIX and the Instruments division, as well as
increased YIG product development costs at Microsource. Selling, general and
administrative expenses were down 1% ($28,000) compared with the same period a
year ago due to lower commission expense of $177,000 partially offset by an
increase in marketing expenses of about $149,000. Amortization of intangibles
decreased 29% ($18,000) as compared to the prior year. The decrease in the
amortization of intangibles is a result of lower amortization of patents and
licenses.

   10
                                                                         PAGE 10


Interest income for the three month period decreased from the prior year due to
less cash available for investment. The lower cash available is primarily due to
additional cash used by operations during the period.

Earnings before income taxes for the three month period decreased $2,196,000
compared to the same period last year. The change was primarily due to lower
revenues and higher research and development costs.


FINANCIAL CONDITION

Giga-tronics had working capital of $22,492,000 and a ratio of current assets to
current liabilities of 4.3 to 1.0 at June 30, 2001. Giga-tronics continues to
fund all of its working capital needs from cash provided by operations. Cash
provided from operations, for the three months ended June 30, 2001, was
$155,000.

Cash and cash equivalents decreased $272,000. Giga-tronics spent $374,000 on new
manufacturing and test equipment and other capital items. Giga-tronics intends
to continue investing in capital items that support growth, new product
development, raise productivity and improve the quality of its products.
Historically, the Company has satisfied its cash needs internally for both
operating and capital expenditures, and management expects to continue to do so
for the foreseeable future.

Management believes that cash reserves and investments remain adequate to meet
anticipated operating needs. In addition, the Company has an unsecured revolving
line of credit for $7 million, none of which has been utilized. This line of
credit expires July 31, 2001. The Company is currently negotiating a renewal or
replacement of this line. It is also the Company's intention to increase
research and development expenditures for the purpose of broadening its product
base. From time to time, the Company considers a variety of acquisition
opportunities to also broaden its product lines and expand its market. Such
acquisition activity could also increase the Company's operating expenses and
require the additional use of capital resources.

OUTLOOK

With the broad softening in the Wireless industry, Giga-tronics' outlook for
2002 is cautious. Giga-tronics is uncertain of the duration of the current
economic downturn in the markets we serve. However, Giga-tronics will continue
to invest in new product development in order to expand our product line and
update our existing line with additional features. While its Microsource segment
is expected to improve in the current year, its short-term growth will be less
than previously anticipated as there are timing delays associated with currently
booked orders.


FORWARD-LOOKING STATEMENTS

Certain statements contained in this section of the report, including statements
regarding sales under "OUTLOOK" and statements under "FINANCIAL CONDITION", are
forward-looking. While Giga-tronics believes that these statements are accurate,
Giga-tronics' business is dependent upon general economic conditions and various
conditions specific to the test and measurement, wireless and semiconductor
industries. Future trends and these factors could cause actual results to differ
materially from the forward-looking statements that we have made. In particular:

Giga-tronics has a significant number of defense-related orders. If the defense
market should decline, shipments in the current year could be less than
anticipated and cause a decrease in earnings. The Company's commercial product
backlog has a number of risks and uncertainties such as the cancellation or
deferral of orders, dispute over performance and our ability to collect amounts
due. If this occurs, then shipments in the current year could fall short of plan
resulting in a decline in earnings.

The market for electronics equipment is characterized by rapidly changing
technology and evolving industry standards. Giga-tronics believes that its
future success will depend, in part, upon its ability to develop and
commercialize its existing products, develop new products and applications and
in part to develop, manufacture


   11


                                                                         PAGE 11


and successfully introduce new products and product lines with improved
capabilities and continue enhancing existing products. There can be no assurance
that Giga-tronics will successfully complete the development of current or
future products or that such products will achieve market acceptance.
Giga-tronics may also experience difficulty obtaining critical parts or
components required in the manufacturing of our products, resulting in our
inability to fulfill orders in a timely manner which may have a negative impact
on our earnings. Also, the company may not timely ramp manufacturing capacity to
meet order demand and quickly adapt cost structures to changing market
conditions.

As part of its business strategy, the Company intends to broaden its product
lines and expand its markets, in part through the acquisition of other business
entities. The Company acquired Microsource, Inc. in fiscal 1999 in a transaction
accounted for as a purchase. The Company is subject to various risks in
connection with these and any future acquisitions. Such risks include, among
other things, the difficulty of assimilating the operations and personnel of the
acquired companies, the potential disruption of the Company's business, the
inability of the Company's management to maximize the financial and strategic
position of the Company by the successful incorporation of acquired technology
and rights into the Company's product offerings, the maintenance of uniform
standards, controls, procedures and policies, and the potential loss of key
employees of acquired companies. No assurance can be given that any acquisition
by the Company will or will not occur, that if an acquisition does occur, that
it will not materially and adversely affect the Company or that any such
acquisition will be successful in enhancing the Company's business. The Company
currently contemplates that future acquisitions may involve the issuance of
additional shares of the Company's common stock. Any such issuance may result in
dilution to all shareholders of the Company, and sales of such shares in
significant volume by the shareholders of acquired companies may depress the
price of the Company's common stock.

Management's Discussion and Analysis of Financial Condition and Results of
Operations and other sections of this form 10-Q contain forward-looking
statements that involve risks and uncertainties. The actual results may differ
significantly from the results discussed in the forward-looking statements.
Factors that might cause such differences include, but are not limited to, those
discussed herein and in the Company's 2001 Report 10-K under "Item 1. Business"
and "Certain Factors Which May Affect Future Operation Or An Investment In
Giga-tronics" as filed with the Securities and Exchange Commission.


   12

                                                                         PAGE 12

                                   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.



                                            GIGA-TRONICS INCORPORATED
                                                   (Registrant)




Date:           07/27/01                    /s/ GEORGE H. BRUNS, JR.
                --------                    ------------------------------------
                                            George H. Bruns, Jr.
                                            Chairman and Chief Executive Officer
                                            (Principal Executive Officer)







Date:           07/27/01                    /s/ MARK H. COSMEZ II
                --------                    ------------------------------------
                                            Mark H. Cosmez II
                                            Vice President, Finance and
                                            Chief Financial Officer
                                            (Principal Accounting Officer)