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

                     U.S. 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 QUARTER ENDED
June 30, 2004                                        Commission File No. 0-22429


                              DHB INDUSTRIES, INC.
             ______________________________________________________
             (Exact name of Registrant as specified in its charter)


          DELAWARE                                               11-3129361
____________________________                                 ___________________
(State or other jurisdiction                                  (I.R.S. Employer
     of incorporation)                                       Identification No.)


                 400 POST AVENUE, SUITE 303, WESTBURY, NY 11590
                 ______________________________________________
                    (Address of principal executive offices)


                  Registrant's telephone number: (516) 997-1155


Former  name,  former  address and former  fiscal  year,  if changed  since last
report:
________________________________________________________________________________
                                 Not applicable


Indicate by check mark whether the registrant (1) filed all reports  required to
be filed by section 13 or 15(d) of the  Exchange  Act  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 [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act.)

                                Yes [ X ] No [ ]

As of August 5, 2004,  there were 40,822,136  shares of Common Stock,  $.001 par
value, outstanding.

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





                                      INDEX

                                                                            PAGE

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Condensed Consolidated Balance Sheets as of June 30, 2004
         (Unaudited) and December 31, 2003                                    3

         Unaudited Condensed Consolidated Statements of Operations
         for the Three Months and Six Months Ended June 30, 2004
         and 2003                                                             4

         Unaudited Condensed Consolidated Statements of Cash Flows
         For The Six Months Ended June 30, 2004 and 2003                      5

         Notes to Unaudited Condensed Consolidated Financial
         Statements                                                        6-11

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                        12-16

Item 3.  Quantitative and Qualitative Disclosures about Market Risk          17

Item 4.  Controls and Procedures                                          17-19

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                19-20

Item 2.  Changes in Securities and Use of Proceeds                           20

Item 3.  Defaults Upon Senior Securities                                     20

Item 4.  Submission of Matters to a Vote of Security Holders                 20

Item 5.  Other Information                                                   20

Item 6.  Exhibits and Reports on Form 8-K                                 20-21

Signatures                                                                   21


                                       2





PART 1. FINANCIAL STATEMENTS (UNAUDITED)





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
              AS OF JUNE 30, 2004 (UNAUDITED) AND DECEMBER 31, 2003
                 (In thousands, except share and per share data)

                                                                          June 30,     December 31,
                                                                            2004           2003
                                                                          ________     ____________
                                                                                   

ASSETS
Current assets
Cash and cash equivalents                                                 $    102       $    441
Accounts receivable, less allowance for doubtful accounts of
    $936 and $852, respectively                                             58,787         33,707
Inventories                                                                 74,342         54,753
Deferred income tax assets                                                     262            372
Prepaid expenses and other current assets                                    1,626          1,518
                                                                          ________       ________
Total current assets                                                       135,119         90,791
                                                                          ________       ________

Property and equipment, net                                                  3,025          1,819
                                                                          ________       ________

Other assets
Deferred income tax assets                                                     581            437
Deposits and other assets                                                      418            381
                                                                          ________       ________
Total other assets                                                             999            818
                                                                          ________       ________
Total assets                                                              $139,143       $ 93,428
                                                                          ========       ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Current maturities of term loan payable                                   $  4,000       $  2,000
Accounts payable                                                            12,672          9,465
Accrued expenses and other current liabilities                              10,065          6,869
Income taxes payable                                                         9,818          5,635
                                                                          ________       ________
Total current liabilities                                                   36,555         23,969

Long-term liabilities
Notes payable-bank                                                          32,334         22,012
Term loan payable                                                            8,500
Other liabilities                                                              712            502
                                                                          ________       ________

Total liabilities                                                           78,101         46,483
                                                                          ________       ________

Commitments and contingencies

Minority interest in consolidated subsidiary                                   305            207
                                                                          ________       ________

Stockholders' equity
Convertible preferred stock, $0.001 par value, 5,000,000 shares                  1              1
  authorized, 500,000 shares of Series A, 12% convertible preferred
  stock issued and outstanding; liquidation preference $3,000
Common stock, $0.001 par value, 100,000,000 shares                              41             41
  authorized, 40,822,136 and 40,742,136 issued
Additional paid in capital                                                  35,544         35,384
Accumulated other comprehensive loss                                           (53)           (53)
Retained earnings                                                           25,204         11,365
                                                                          ________       ________
Total stockholders' equity                                                  60,737         46,738
                                                                          ________       ________
Total liabilities and stockholders' equity                                $139,143       $ 93,428
                                                                          ========       ========

           (See Notes to Condensed Consolidated Financial Statements)




                                       3








                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                 (In thousands, except share and per share data)


                                                         For the Three Months           For the Six Months
                                                            Ended June 30,                 Ended June 30,
                                                      ___________________________    ___________________________
                                                         2004            2003           2004            2003
                                                      ___________     ___________    ___________     ___________
                                                                                         

Net sales                                             $    86,066     $    56,525    $   160,469     $   102,678

Cost of goods sold (includes related party
   purchases of $4,917, $6,931, $8,219, and
   $13,479, respectively)                                  62,186          41,001        115,824          74,186
                                                      ___________     ___________    ___________     ___________

Gross profit                                               23,880          15,524         44,645          28,492

Selling, general and administrative expenses               10,890           7,773         20,762          13,566
                                                      ___________     ___________    ___________     ___________

Income before other income (expense)                       12,990           7,751         23,883          14,926
                                                      ___________     ___________    ___________     ___________

Other income (expense)
Interest expense                                             (359)           (342)          (658)           (671)
Proceeds from settlement of lawsuit                            --              --             --             739
Other income                                                    4              11             14              24
                                                      ___________     ___________    ___________     ___________
Total other income (expense)                                 (355)           (331)          (644)             92
                                                      ___________     ___________    ___________     ___________

Income before income taxes and minority interest           12,635           7,420         23,239          15,018

Income taxes                                                4,936           3,369          9,122           5,948
                                                      ___________     ___________    ___________     ___________

Income before minority interest of subsidiary               7,699           4,051         14,117           9,070

Minority interest of subsidiary                               (39)             --            (98)             --
                                                      ___________     ___________    ___________     ___________

Net income                                                  7,660           4,051         14,019           9,070

Dividend - preferred stock                                    (90)            (90)          (180)           (180)
                                                      ___________     ___________    ___________     ___________

Income available to common stockholders               $     7,570     $     3,961    $    13,839     $     8,890
                                                      ===========     ===========    ===========     ===========

Earnings per common share:

Basic shares                                          $      0.19     $      0.10    $      0.34     $      0.22
                                                      ===========     ===========    ===========     ===========
Diluted shares                                        $      0.17     $      0.09    $      0.30     $      0.20
                                                      ===========     ===========    ===========     ===========

Weighted average shares outstanding:
Basic shares                                           40,808,345      40,458,867     40,776,064      40,436,557
Effect of convertible preferred                           500,000         500,000        500,000         500,000
Warrants                                                4,430,932       3,277,012      4,164,590       2,786,133
                                                      ___________     ___________    ___________     ___________
Diluted shares                                         45,739,277      44,235,879     45,440,654      43,722,690
                                                      ===========     ===========    ===========     ===========


           (See Notes to Condensed Consolidated Financial Statements)




                                       4








                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                 (In thousands, except share and per share data)

                                                              For the Six Months Ended
                                                                      June 30,
                                                              ________________________
                                                                2004            2003
                                                              ________        ________
                                                                        

CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                    $ 14,019        $  9,070
Adjustments to reconcile net income to net cash used in
operating activities:
Depreciation and amortization                                      427             264
Amortization of deferred financing costs                            74              65
Provision for doubtful accounts                                     84              56
Minority interest of subsidiary                                     98              --
Deferred income tax (benefit) expense                              (34)          3,937
Changes in operating assets and liabilities
Accounts receivable                                            (25,164)         (1,337)
Inventories                                                    (19,589)        (14,332)
Prepaid expenses and other current assets                         (108)         (1,923)
Deposits and other assets                                          (28)            (42)
Accounts payable                                                 3,207            (200)
Income taxes payable                                             4,183              --
Accrued expenses and other current liabilities                   3,196           2,395
Other liabilities                                                  210              59
                                                              ________        ________
Net cash used in operating activities                          (19,425)         (1,988)
                                                              ________        ________

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment                             (1,633)           (442)
                                                              ________        ________
Net cash used in investing activities                           (1,633)           (442)
                                                              ________        ________

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends paid on preferred stock                                 (180)           (180)
Net proceeds of notes payable- bank                              8,322           3,900
Proceeds of term loan                                           12,500              --
Payments on note payable - stockholder                              --          (1,500)
Issuance costs of long-term debt                                   (83)            (13)
Principal payments on long-term debt                                --             261
Proceeds upon the exercise of warrants                             160              --
                                                              ________        ________

Net cash provided by financing activities                       20,719           2,468
                                                              ________        ________

Effect of foreign currency translation                              --               1
                                                              ________        ________

Net increase (decrease) in cash and cash equivalents              (339)             39

Cash and cash equivalents at beginning of the period               441             393
                                                              ________        ________

Cash and cash equivalents at end of the period                $    102        $    432
                                                              ========        ========


           (See Notes to Condensed Consolidated Financial Statements)




                                       5





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 1. BASIS OF PRESENTATION

The accompanying  unaudited condensed  consolidated  financial statements of DHB
Industries,  Inc. and subsidiaries  (collectively  "DHB" or the "Company") as of
June 30,  2004 and for the three  months and six months  ended June 30, 2004 and
2003 have been  prepared in  accordance  with  accounting  principles  generally
accepted in the United States of America ("US GAAP").  The  unaudited  financial
statements  include all  adjustments,  consisting  only of normal and  recurring
adjustments,  which,  in the opinion of  management,  were  necessary for a fair
presentation  of financial  condition,  results of operations and cash flows for
such periods presented. However, these results of operations are not necessarily
indicative of the results for any other interim period or for the full year.

Certain  information  and footnote  disclosures  normally  included in financial
statements  prepared in accordance  with US GAAP have been omitted in accordance
with published rules and  regulations of the Securities and Exchange  Commission
(the  "SEC").  These  consolidated   financial  statements  should  be  read  in
conjunction with the audited consolidated financial statements and notes thereto
included in the Company's Form 10-K/A for the year ended December 31, 2003 filed
with the SEC on March 30, 2004.

NOTE 2.   SUPPLEMENTAL CASH FLOW INFORMATION

                                                                   For the Six
                                                                   Months Ended
                                                                     June 30,
                                                                 _______________
                                                                   2004     2003
                                                                 _______    ____
          Cash paid for:
          Interest                                               $   644    $321
          Taxes                                                    5,883     144

          Non-cash financing and investing activities:
          Revolving credit loan refinanced to long-term debt     $12,500      --
          Property and equipment acquired under capital lease         --      20


NOTE 3.   INVENTORIES

Inventories are stated at the lower of cost or market using the first-in,
first-out (FIFO) method and are summarized as follows:

                                                  June 30,       December 31,
                                                    2004             2003
                                                  ________       ____________

          Raw materials and supplies              $ 30,756         $21,750
          Work in process                           21,198          15,430
          Finished goods                            22,388          17,573
                                                  ________         _______
                                                  $ 74,342         $54,753
                                                  ========         =======


                                       6





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 4.   LONG-TERM DEBT

On March 15, 2004,  the Company  amended its Bank Credit  Agreement (the "Credit
Agreement"),  which increased the total borrowing limits from $35,000 to $45,000
at that time.  Pursuant to the Credit  Agreement,  the Company may borrow,  on a
revolving  basis,  up to $32,500 on 85% of  eligible  accounts  receivable  (the
"Credit Facility"), and the Company borrowed a term loan in the principal amount
of $12,500,  amortizing at the rate of $1,000 per quarter  commencing July 2004.
This  amended  agreement  will expire on October 1, 2007.  On July 1, 2004,  the
Company amended its Credit Agreement, to increase the revolving credit borrowing
limit to $37,500 for the month of July 2004. In August 2004, the borrowing limit
returned to $32,500. Borrowings under the Credit Agreement bear interest, at the
Company's option, at the bank's prime rate (4% at June 30, 2004) or LIBOR (1.11%
at June 30, 2004) plus 1.75% per annum on the revolving  Credit  Facility and at
the  bank's  prime rate or LIBOR  plus  2.25% on the term  loan.  For 2003,  the
borrowings bore interest at the bank's prime rate or LIBOR plus 1.75% (3.145% at
December 31, 2003). The borrowings under the Credit Agreement are collateralized
by a first security interest in substantially all of the assets of the Company.

NOTE 5.   STOCK BASED COMPENSATION

Warrants

During the six months  ended June 30,  2004,  the six  members of the  Company's
Board of Directors were issued 50,000  warrants  each,  exercisable at $5.88 per
share for five  years.  During the six months  ended  June 30,  2004,  employees
exercised  warrants  to purchase  80,000  shares of the  Company's  unregistered
common stock at an average price of $2.00 per share. During the six months ended
June 30,  2003,  the five  members of the Board of  Directors  were each awarded
50,000  warrants  exercisable  at $1.41 per share for five years.  In  addition,
during the six months  ended June 30, 2003,  the Board of Directors  awarded key
employees  45,000  warrants  exercisable  at $2.01 per  share,  which  expire in
February 2008.  The Company also issued 15,000 shares of its  restricted  common
stock to an employee.  No warrants  were  exercised  during the six months ended
June 30, 2003.

During the three months ended June 30, 2004,  all warrants  were included in the
computation of diluted  earnings per share.  Warrants to purchase 430,000 shares
of the  Company's  common  stock that were  outstanding  during the three months
ended June 30, 2003 were not included in the computation of diluted earnings per
share  because  their  effect  would have been  anti-dilutive,  since the strike
prices were above the average fair market value of DHB's stock price.

The Company  accounts for  stock-based  compensation  using the intrinsic  value
method  in  accordance  with  Accounting   Principles   Board  Opinion  No.  25,
"Accounting  for Stock Issued to Employees," and related  Interpretations  ("APB
No. 25"),  and has adopted the  disclosure  provisions of Statement of Financial
Accounting  Standards  No.  148,  "Accounting  for  Stock-Based  Compensation  -
Transition  and  Disclosure,  an amendment of FASB Statement No. 123" ("SFAS No.
148"). Under APB No. 25, compensation expense is only recognized when the market
value of


                                       7





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 5.   STOCK BASED COMPENSATION - (Continued)

the  underlying  stock at the date of grant  exceeds the amount an employee must
pay to  acquire  the  stock.  Accordingly,  no  compensation  expense  has  been
recognized in the Condensed Consolidated Financial Statements in connection with
employee stock warrant grants.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options and warrants which have no vesting restrictions and
are fully transferable.  In addition,  the Black-Scholes  option valuation model
requires the input of highly subjective assumptions including the expected stock
price   volatility.   Because  the  Company's   employee   stock  warrants  have
characteristics  significantly  different  from  those of  traded  warrants  and
because changes in the subjective  input  assumptions can materially  affect the
fair  value  estimate,  in  management's  opinion,  the  existing  models do not
necessarily  provide a reliable single measure of the fair value of its employee
stock warrants.

The weighted-average  warrant fair values and assumptions used to estimate these
values are as follows:

                                                    Warrants Issued During
                                                      2004           2003
                                                    _________       _______

          Risk-free interest rate                     2.49%          2.86%
          Expected volatility of common stock        93.49%         98.44%
          Dividend yield                              0.00%          0.00%
          Expected option term                      4.3 years       5 years

The  Company's  net income and earnings per share would have been reduced to the
pro forma amounts shown below if compensation  cost had been determined based on
the fair  value at the grant  dates in  accordance  with  SFAS No.  123 and 148,
"Accounting for Stock-Based Compensation."




                                                               For the Three Months     For the Six Months
                                                                  Ended June 30,          Ended June 30,
                                                               ____________________     __________________
                                                                 2004       2003         2004        2003
                                                                ______     ______       _______     ______
                                                                                        

Net income                                                      $7,660     $4,051       $14,019     $9,070
Less dividend - preferred stock                                     90         90           180        180
                                                                ______     ______       _______     ______
Income available to common stockholders, as reported             7,570      3,961        13,839      8,890
Deduct: compensation determined under fair value
     based method for all awards, net of related tax effect      1,392          7         1,608        215
                                                                ______     ______       _______     ______
Pro forma                                                       $6,178     $3,954       $12,231     $8,675
                                                                ______     ______       _______     ______

Basic earnings per common share
As reported                                                     $ 0.19     $ 0.10       $  0.34     $ 0.22
Pro forma                                                       $ 0.15     $ 0.10       $  0.30     $ 0.22
Diluted earnings per common share
As reported                                                     $ 0.17     $ 0.09       $  0.34     $ 0.22
Pro forma                                                       $ 0.14     $ 0.09       $  0.27     $ 0.20




                                       8





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 5.   STOCK BASED COMPENSATION - (Continued)

Pro forma  compensation  expense may not be  indicative  of pro forma expense in
future years.  For purposes of estimating  the fair value of each warrant on the
date of grant, the Company utilized the Black-Scholes option-valuation model.

NOTE 6.   SEGMENT INFORMATION

The Company operates in two principal segments:  ballistic-resistant  equipment,
and  protective  athletic and sports  products.  Net sales,  income before other
income  (expense),  depreciation and  amortization  expense,  interest  expense,
income taxes, and identifiable  assets for each of the Company's segments are as
follows:





                                                       For The Three Months       For The Six Months
                                                          Ended June 30,            Ended June 30,
                                                       _____________________     _____________________
                                                         2004         2003         2004         2003
                                                       ________     ________     ________     ________
                                                                                  

NET SALES
Ballistic-resistant equipment                          $ 84,375     $ 54,905     $156,938     $ 99,524
Protective athletic & sports products                     1,691        1,620        3,531        3,154
                                                       ________     ________     ________     ________
Consolidated net sales                                 $ 86,066     $ 56,525     $160,469     $102,678
                                                       ========     ========     ========     ========

INCOME BEFORE OTHER INCOME (EXPENSE)
Ballistic-resistant equipment                          $ 15,874     $  8,650     $ 29,239     $ 16,645
Protective athletic & sports products                       303          243          620          476
Corporate and other (1)                                  (3,187)      (1,142)      (5,976)      (2,195)
                                                       ________     ________     ________     ________
Consolidated income before other income (expense)      $ 12,990     $  7,751     $ 23,883     $ 14,926
                                                       ========     ========     ========     ========

DEPRECIATION AND AMORTIZATION EXPENSE
Ballistic-resistant equipment                          $    141     $     72     $    281     $    144
Protective athletic & sports products                        30           15           61           27
Corporate and other                                          51           45           85           92
                                                       ________     ________     ________     ________
Consolidated depreciation and amortization expense     $    222     $    132     $    427     $    263
                                                       ========     ========     ========     ========

INTEREST EXPENSE
Ballistic-resistant equipment                          $    359     $    292     $    657     $    576
Protective athletic & sports products                        --           --           --           --
                                                       ________     ________     ________     ________
                                                            359          292          657          576
Corporate and other (1)                                      --           50            1           95
                                                       ________     ________     ________     ________
Consolidated interest expense                          $    359     $    342     $    658     $    671
                                                       ========     ========     ========     ========




                                       9





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 6. SEGMENT INFORMATION - (Continued)





                                                       For The Three Months       For The Six Months
                                                          Ended June 30,            Ended June 30,
                                                       _____________________     _____________________
                                                         2004         2003         2004         2003
                                                       ________     ________     ________     ________
                                                                                  

INCOME BEFORE INCOME TAXES AND MINORITY INTEREST
Ballistic-resistant equipment                          $  7,770     $  5,545     $ 17,888     $  8,996
Protective athletic & sports products                       303          209          613          405
                                                       ________     ________     ________     ________
                                                          8,073        5,754       18,501        9,401
Corporate and other (1)                                   4,562        1,666        4,738        5,617
                                                       ________     ________     ________     ________
Consolidated income before income tax expense
                                                       $ 12,635     $  7,420     $ 23,239     $ 15,018
                                                       ========     ========     ========     ========

INCOME TAXES
Ballistic-resistant equipment                          $    594     $      7     $  1,209     $     11
Protective athletic & sports products                        --           --           --           --
                                                       ________     ________     ________     ________
                                                            594            7        1,209           11
Corporate and other (1)                                   4,342        3,362        7,913        5,936
                                                       ________     ________     ________     ________
Consolidated income tax expense                        $  4,936     $  3,369     $  9,122     $  5,947
                                                       ========     ========     ========     ========


                                                       June 30,                December 31,
                                                         2004                      2003
                                                       ________                ____________

IDENTIFIABLE ASSETS
Ballistic-resistant equipment                          $133,573                  $ 88,503
Protective athletic & sports products                     4,910                     3,186
                                                       ________                  ________
                                                        138,483                    91,689
Corporate and other (2)                                     660                     1,739
                                                       ________                  ________
Consolidated total assets                              $139,143                  $ 93,428
                                                       ========                  ========

<FN>

(1) Corporate and other expenses include corporate general and administrative expenses.
(2) Corporate and other assets are principally deferred income tax assets and property and equipment.

</FN>



NOTE 7.  CONTINGENCIES

The  Company is  currently  the  subject of an  investigation  by the SEC,  with
respect to certain related party transactions and executive compensation matters
regarding the Company and affiliates of Mr. David H. Brooks (the Company's Chief
Executive  Officer).  The Company and Mr. Brooks are cooperating with the SEC in
this  investigation.  In addition,  the Audit Committee  expects to periodically
monitor the status and performance of these related party transactions to assess
the relative benefits to the Company and the related party's compliance with its
contractual obligations.


                                       10





                      DHB INDUSTRIES, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (In thousands, except share and per share data)


NOTE 7.   CONTINGENCIES - (Continued)

The Company is involved in other  litigation,  none of which  individually or in
the  aggregate  is  considered  by  management  to be material to the  Company's
business or would, if adversely  determined,  have a material  adverse effect on
the Company's consolidated financial condition or operations.


NOTE 8.   USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America,  requires management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during each reporting period. Actual results could differ from those estimates.

NOTE 9.   RECENTLY ISSUED ACCOUNTING STANDARDS


In January 2003, the FASB issued Financial Interpretation No. 46, "Consolidation
of Variable  Interest  Entities" ("FIN 46"),  which clarifies the application of
Accounting Research Bulletin No. 51, "Consolidated Financial Statements." FIN 46
requires  certain variable  interest  entities to be consolidated by the primary
beneficiary of the entity if the equity  investors in the entity do not have the
characteristics of a controlling financial interest or do not provide sufficient
equity at risk for the entity to support its  activities.  In December 2003, the
FASB revised certain  elements of FIN 46 (FIN 46-R).  The FASB also modified the
effective date of FIN 46. This  interpretation  applies  immediately to variable
interest  entities created after January 31, 2003 and variable interest entities
in which the Company  obtains an interest  after January 31, 2003.  For variable
interest  entities in which a company  obtained an interest  before  February 1,
2003,  the  interpretation  applies to the interim period ending after March 15,
2004.  The  adoption of FIN 46 did not have a material  impact on the  Company's
consolidated financial position or results of operations.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments  with  Characteristics  of both  Liabilities  and Equity" ("SFAS No.
150").  SFAS No. 150  establishes  standards  for how an issuer  classifies  and
measures certain financial  instruments with characteristics of both liabilities
and equity. SFAS No. 150 requires that an issuer classify a financial instrument
that is within  its scope as a  liability  (or an asset in some  circumstances).
SFAS No. 150 is effective  for  financial  instruments  entered into or modified
after May 31, 2003,  and  otherwise  is effective at the  beginning of the first
interim period  beginning  after June 15, 2003. The adoption of SFAS No. 150 has
not had,  and is not  expected  to have,  a  material  impact  on the  Company's
consolidated financial position or results of operations.


                                       11





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


INTRODUCTION

The Company is a holding company,  which currently conducts business through its
wholly-owned  subsidiaries  through two  divisions,  the DHB Armor Group ("Armor
Group") and the DHB Sports Group ("Sports  Group").  The Armor Group represented
approximately  98%, 97%, and 96% of consolidated  revenues of the Company during
2004 (first six months),  and full 2003 and 2002,  respectively.  The  Company's
products are sold both nationally and  internationally.  The Armor Group's sales
are derived primarily from military services and law enforcement agencies. Sales
to the U.S. military comprise the largest portion of the Armor Group's business,
followed  by sales  to  federal,  state  and  local  law  enforcement  agencies,
including  correctional  facilities.  Accordingly,  any substantial  increase or
reduction  in  government  spending  or change in  emphasis  in defense  and law
enforcement programs could have a material effect on the Armor Group's business.
The  Sports  Group  manufactures  and  markets  a variety  of  sports  medicine,
protective  gear,  health supports and magnetic  therapy  products under its own
labels, private labels and house brands for major retailers.

The  Company  derives  substantially  all  of its  revenues  from  sales  of its
products.  As indicated in the financial information included in this report and
in the Company's  Form 10-K/A for the year ended  December 31, 2003, the Company
has experienced substantial increases in its revenues in the past several years,
which have been attributable  primarily to product demand from the U.S. military
and federal, state and local law enforcement.  The Company's ability to maintain
these revenue levels will be highly dependent on continued demand for body armor
and projectile-resistant  clothing; and although the Company does not foresee an
immediate  material  reduction  in  such  demand,  there  is no  assurance  that
governmental  agencies  will not  refocus  their  expenditures  based on changed
circumstances or otherwise.

The Company has outgrown its small business status under government  procurement
regulations. The Company believes it is now recognized by government agencies as
having the  ability  to manage  larger  contracts.  This  allows the  Company to
competitively bid on large procurements and maintain support of small businesses
as subcontractors.

The Company's  market share is highly dependent upon the quality of its products
and its ability to deliver its products in a prompt and timely fashion.  To meet
projected  demand,  and to maintain its ability to deliver quality products in a
timely  manner,  the Company has recently  entered into a long-term  lease for a
new, expanded production facility in Pompano Beach, Florida.  However, there are
no  assurances  that, in the long term,  demand for the Company's  products will
remain at recent  levels,  or that the Company  will be able to  diversify  into
alternative  markets or  alternative  products,  or to increase its market share
through  acquisitions of other businesses.  Management's current strategic focus
is on quality and delivery,  which  management  believes are the key elements in
obtaining  additional and repeat orders under the Company's existing procurement
contracts with the U.S. military and other governmental agencies.


                                       12





RESULTS OF OPERATIONS

THREE MONTHS  ENDED JUNE 30,  2004,  COMPARED TO THE THREE MONTHS ENDED JUNE 30,
2003

Primarily as a result of increased  product demand at the Company's Armor Group,
the Company attained its highest  quarterly  consolidated net sales level in its
history  for the  three  months  ended  June 30,  2004.  For the  three  months,
consolidated net sales were approximately $86.1 million, an increase of 52% over
consolidated net sales of approximately $56.5 million for the three months ended
June 30,  2004.  The Armor  Group's  net sales  increased  nearly 54% from $54.9
million for the three months ended June 30, 2003 to approximately  $84.4 million
for the three  months  ended  June 30,  2004,  due  primarily  to  substantially
increased  shipments  to  the  U.S.  Military  and  a  $3  million  increase  in
international sales. The Sports Group's net sales for the second quarter of 2004
increased 6% to $1.7 million, as compared to $1.6 million for the second quarter
of 2003.  Contributing  to the  increase  in the  Sports  Group's  net sales was
increased sales to Wal-Mart and Target.  Gross profit for the quarter ended June
30, 2004 was  approximately  $23.9 million (27.7% of net sales),  as compared to
approximately  $15.5 million (27.5% of net sales) for the quarter ended June 30,
2003.

The Company's selling,  general and  administrative  expenses were approximately
$10.9  million or 12.7% of net sales for the three  months  ended June 30, 2004,
versus  approximately  $7.8  million or 13.8% of net sales for the three  months
ended June 30, 2003. Driven primarily by the sales increases,  selling,  general
and administrative expenses as a percentage of net sales has decreased,  causing
operating income to increase to approximately $13.0 million (15.1% of net sales)
for the second quarter of 2004 versus  approximately  $7.8 million (13.8% of net
sales) for the second quarter of 2003.

Interest  expense for the three  months  ended June 30, 2004  increased  5.0% to
approximately $359,000,  compared to approximately $342,000 for the three months
ended  June 30,  2003.  This  increase  is  primarily  the  result of  increased
borrowing under the Company's  credit facility to fund the Company's  operations
and continued growth.

Income before taxes and minority interest of subsidiary was approximately  $12.6
million for the three  months  ended June 30,  2004,  compared to income  before
taxes of  approximately  $7.4  million for the three months ended June 30, 2003.
Income  taxes for the second  quarter of 2004 were  approximately  $4.9  million
while  income  taxes for the  second  quarter  of 2003 were  approximately  $3.4
million.  The  effective  tax rate for the  second  quarter of 2004 was 39.1% as
compared to 45.4% during the second quarter of 2003.

On December 19, 2003,  DHB's  subsidiary  Point Blank Body Armor,  Inc.  ("Point
Blank") issued to Hightower  Capital  Management,  LLC  ("Hightower")  shares of
common stock of Point Blank  representing  approximately .65% of the outstanding
capital stock of Point Blank, in exchange for inventory. The minority interest's
share of the consolidated  subsidiary's income was approximately $39,000 for the
three months ended June 30, 2004.

After the preferred stock dividends of approximately $90,000 per quarter, income
available to common  stockholders was  approximately  $7.6 million for the three
months ended June 30, 2004, or $0.17 per diluted share,  as compared with income
available to common


                                       13





stockholders  of  approximately  $4.0 million or $0.09 per diluted share for the
three months ended June 30, 2003. The weighted  average shares  outstanding on a
diluted  basis for the three  months  ended June 30,  2004 were  45,739,277,  as
compared to 44,235,879 for the three months ended June 30, 2003.

SIX MONTHS ENDED JUNE 30, 2004, COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2003

For the first half of 2004,  consolidated  net sales were  approximately  $160.5
million,  an  increase  of 56.3% over  consolidated  net sales of  approximately
$102.7 million for the first half of 2003. The Armor Group's net sales increased
nearly  58% from  $99.5  million  for the six  months  ended  June  30,  2003 to
approximately  $156.9  million  for the six  months  ended  June 30,  2004,  due
primarily to  substantially  increased  shipments to the U.S.  Military and a $9
million  increase in  international  sales. The Sports Group's net sales for the
first half of 2004 increased 9% to  approximately  $3.5 million,  as compared to
approximately  $3.2  million  for the first  half of 2003.  Contributing  to the
increase in the Sports Group's net sales was the addition of a high profile West
Coast chain of drug stores,  Longs Drug Stores,  to the Sports Group's  customer
base as well as  increased  sales to its major  customers,  Wal-Mart and Target.
Gross profit percentage  remained nearly constant at 27.8% for the first half of
2004 as compared to approximately 27.8% for the first half of 2003.

The Company's selling,  general and administrative expenses improved slightly as
a percentage  of net sales.  For the six months  ended June 30,  2004,  selling,
general and administrative  expenses were approximately  $20.8 million (13.0% of
net sales),  versus approximately $13.6 million (13.2% of net sales) for the six
months ended June 30, 2003.  Driven primarily by the sales  increases,  selling,
general and administrative  expenses as a percentage of net sales has decreased,
causing income before other income (expense) to increase to approximately  $23.9
million  (14.9% of net  sales) for the six months  ended  June 30,  2004  versus
approximately  $14.9 million  (14.5% of net sales) for the six months ended June
30, 2003.

Interest  expense for the six months ended June 30, 2004  decreased  slightly to
approximately  $658,000 (4.1% of net sales),  compared to approximately $671,000
(6.5% of net sales) for the six months  ended June 30,  2003.  This  decrease is
primarily the result of borrowing at lower rates in 2004, and the repayment of a
stockholder loan. In March 2003, the Company signed a settlement  agreement with
its  insurance  agent,  settling the lawsuit with its  insurance  agent for $1.0
million.  The  Company  received  approximately  $739,000,  which  is net of the
associated  legal fees of  $261,000.  This  $739,000  is included in total other
income (expense) during the six months ended June 30, 2003.

Income  before taxes was  approximately  $23.2  million for the six months ended
June 30, 2004,  compared to income before taxes of  approximately  $15.0 million
for the six months  ended June 30,  2003.  Income taxes for the six months ended
June 30, 2004 were  approximately  $9.1  million  while income taxes for the six
months ended June 30, 2003 were  approximately  $5.9 million.  The effective tax
rate for the first six  months  of 2004 was 39.3% as  compared  to 39.6% for the
first six months of 2003.

On December 19, 2003,  DHB's  subsidiary  Point Blank Body Armor,  Inc.  ("Point
Blank")


                                       14





issued to Hightower Capital Management, LLC ("Hightower") shares of common stock
of Point Blank representing  approximately .65% of the outstanding capital stock
of Point Blank, in exchange for inventory.  The minority interest's share of the
consolidated  subsidiary's  income was approximately  $98,000 for the six months
ended June 30, 2004. The total minority  interest  included in the balance sheet
as of June 30, 2004 was  approximately  $305,000  as  compared to  approximately
$207,000 as of December 31, 2003.

After the preferred  stock dividends of  approximately  $180,000 for each of the
six-month  periods,  income available to common  stockholders was  approximately
$13.8  million  for the six months  ended June 30,  2004,  or $0.30 per  diluted
share, as compared with income available to common stockholders of approximately
$8.9 million or $0.20 per diluted  share for the six months ended June 30, 2003.
The weighted  average  shares  outstanding on a diluted basis for the six months
ended June 30,  2004 were  45,440,655,  as compared  to  43,722,690  for the six
months ended June 30, 2003.

Recent Developments

On June 8, 2004, the Company  announced its receipt of a contract award from the
U.S. Army for recently  developed  body armor  systems,  for the upper and lower
arms and  shoulders,  valued at  approximately  $239.4  million over a period of
three  years.   On  July  14,  2004,  the  Company   announced  the  receipt  of
approximately  $37 million of new purchase  and delivery  orders in the month of
July for a variety of body armor products.

LIQUIDITY AND CAPITAL RESOURCES

The Company expects that its primary capital  requirements  over the next twelve
months will be to assist its  subsidiaries  in financing  their working  capital
requirements.  The Company's  operating  subsidiaries sell the majority of their
products  on 30- to 90-day  terms.  Working  capital  is needed to  finance  the
receivables,  manufacturing  process and inventory.  Working capital at June 30,
2004 was  approximately  $98.6 million,  representing  an approximate  30.2% and
47.6%  increase over working  capital at March 31, 2004 and December 31, 2003 of
approximately  $75.7 million and $66.8 million,  respectively.  This increase in
working  capital  since  December 31, 2003  primarily  reflects a $25.1  million
increase in  accounts  receivable  and a $19.6  million  increase in  inventory,
reduced by a $3.2 million increase in accounts payable,  a $4.2 million increase
in income taxes payable and a $3.2 million increase in accrued expenses.

On July 1, 2004,  the Company  entered into an  amendment  to its existing  bank
credit agreement, increasing the limit on revolving credit borrowings from $32.5
million to $37.5  million  solely for the month of July  2004.  Pursuant  to the
credit  agreement,  the Company may borrow,  on a revolving  basis,  up to $32.5
million on 85% of eligible accounts receivable,  and the Company borrowed a term
loan in the  principal  amount  of $12.5  million  amortizing  at the rate of $1
million per quarter  commencing July 2004. This amended agreement will expire on
October 1, 2007.  Borrowings  under the credit agreement are  collateralized  by
substantially all of the Company's assets,  and bear interest,  at the Company's
option,  at the bank's prime rate or LIBOR plus 1.75% per annum on the revolving
credit  facility  and at the  bank's  prime rate or LIBOR plus 2.25% on the term
loan.  Under  the  terms  of the  credit  agreement,  the  Company  can only pay
dividends on common stock with the written consent of the lender.  For 2003, the
borrowings under the credit agreement bore interest at


                                       15





the bank's prime rate or LIBOR plus 1.75%.  A portion of these funds was used to
partially refinance higher interest debt. The remaining funds have been and will
be used to meet increased demands for capital generated by the Company's growth.

With the  expansion  of the  Company's  facilities  during 2004,  the  Company's
capital  expenditures in the first six months of 2004 increased to $1.6 million,
as  compared  to  $442,000  for the  first  six  months  of  2003.  The  Company
anticipates  increasing its capital  expenditures in 2004 in connection with the
continued  expansion into the new 104,000 square foot facility in Pompano Beach,
Florida and relocation of its corporate headquarters.

The  Company  believes  that its  existing  credit  line,  together  with  funds
generated from operations, will be adequate to sustain its operations (including
projected capital expenditures) through 2004. Historically, the Company has been
successful in obtaining increases in its revolving credit facility,  as required
in order to finance the increased  working capital needs brought on by the rapid
and substantial  expansion of the Company's business.  However,  there can be no
assurance  that the Company  will be able to obtain  further  such  increases if
needed,  and the Company may be required to explore other  potential  sources of
financing  (including  the  issuance of equity  securities  and,  subject to the
consent of the Company's lender,  other debt financing) if the Company continues
to experience escalating demand for its products.

EFFECT OF INFLATION AND CHANGING PRICES

The Company did not experience any measurable  increases in raw material  prices
during the six months ended June 30, 2004.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This  Quarterly   Report  contains   certain   forward-looking   statements  and
information  relating  to the  Company  that  is  based  on the  beliefs  of the
Company's  management,  as well as assumptions made by and information currently
available to the Company's  management.  When used in this  document,  the words
"anticipate,"  "believe,"  "estimate,"  "expect,"  "going  forward," and similar
expressions,  as they relate to the Company or Company management,  are intended
to identify  forward-looking  statements.  Such  statements  reflect the current
views of the Company  with  respect to future  events and are subject to certain
risks,  uncertainties  and assumptions,  including,  but not limited to: general
business and economic  conditions,  the  maintenance  of the Company's  military
supply  contracts,  the level of  governmental  expenditures  on law enforcement
equipment,  continued supplies of materials from critical vendors, the continued
availability of insurance for the Company's products,  and other risks described
in the Company's  Annual  Report on Form 10-K/A for the year ended  December 31,
2003 and other reports and  materials  filed by the Company with the SEC. If one
or  more  of  these  risks  or  uncertainties  were  to  materialize,  or if the
underlying assumptions prove to be incorrect, actual results may vary materially
from those  described  herein as anticipated,  believed,  estimated or expected.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements  that speak only as of the date  hereof.  The Company  undertakes  no
obligation  to  publish  revised  forward-looking   statements  to  reflect  the
occurrence of unanticipated events or circumstances after the date hereof.


                                       16





ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  Company  does  not  issue  or  invest  in  financial  instruments  or their
derivatives for trading or speculative  purposes.  The Company's  market risk is
limited to fluctuations in interest rates as it pertains to its borrowings under
its credit  facility.  The  Company  can borrow at the prime rate of interest or
LIBOR plus 1.75% on the revolving credit  facility,  and the prime rate or LIBOR
plus  2.25% on the term  loan.  Any  increase  in these  reference  rates  could
adversely affect the Company's  interest expense.  The Company does not have any
material sales, purchases, assets or liabilities denominated in currencies other
than the U.S.  Dollar,  and as such, is not subject to material foreign currency
exchange rate risk.

ITEM 4.   CONTROLS AND PROCEDURES

The Company  carried out an evaluation,  as required by Rule 13a-15(b) under the
Securities  Exchange Act of 1934,  as amended (the  "Exchange  Act"),  under the
supervision and with the  participation of the Company's  management,  including
the  Company's  Chief  Executive  Officer and Chief  Financial  Officer,  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedures (as defined in Rules 13a-14 and 15d-14 of the Exchange Act) as of
the end of the period covered by this report.  Based upon that  evaluation,  the
Chief Executive Officer and Chief Financial Officer concluded that the Company's
disclosure  controls and  procedures  are  effective in timely  alerting them to
material  information  relating  to  the  Company  (including  its  consolidated
subsidiaries)  required to be included in the  Company's  periodic  SEC filings.
During the period covered by this report, the Company has continued to implement
certain  changes to its internal  control over financial  reporting as described
below,  which have materially  affected,  or are reasonably likely to materially
affect, our internal control over financial reporting.

Disclosure  controls and procedures are those controls and other procedures that
are designed to ensure that information  required to be disclosed by the Company
in the reports  that it files or submits  under the  Exchange  Act is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
SEC's rules and forms.  Disclosure  controls  and  procedures  include,  without
limitation, controls and procedures designed to ensure that information required
to be disclosed by the Company in the reports that it files or submits under the
Exchange  Act is  accumulated  and  communicated  to the  Company's  management,
including  the Company's  principal  executive  officer and principal  financial
officer, as appropriate to allow timely decisions regarding required disclosure.

As disclosed in the Company's Form 8-K filed on August 27, 2003,  Grant Thornton
LLP, the Company's  former  independent  accountants,  informed the Company that
they  considered  there to be certain  deficiencies  in the  Company's  internal
control  procedures  that  would  be  deemed  to be a  material  weakness  under
standards established by the American Institute of Certified Public Accountants.
Grant Thornton made this determination in connection with the preparation of the
Company's  consolidated  financial  statements  as of and  for  the  year  ended
December 31, 2002 for inclusion in the Company's Form 10-K/A, which was filed on
July 24, 2003 to supplement the Company's Form 10-K filed on March 31, 2003. The
opinion of Grant Thornton in the Form 10-K/A did not contain an adverse  opinion
or disclaimer  of opinion and was not  qualified or modified as to  uncertainty,
audit scope or accounting principles.


                                       17





The former independent  accountants informed the Company and the Audit Committee
of  these  deficiencies  in  a  letter  delivered  on  August  20,  2003.  These
deficiencies included the failure to disclose certain related party transactions
in the  Company's  Form 10-K for the fiscal year ended  December 31,  2002,  the
Company's reliance on substantial outside assistance from outside  professionals
in preparing  the  Company's  financial  statements,  and  understaffing  in the
Company's  accounting  and  finance  department.  The Form  10-K/A  filed by the
Company on July 24, 2003 fully disclosed the related party transactions.

In accordance with their fiduciary  responsibilities,  senior management and the
Audit Committee  directed the Company to dedicate  resources and take additional
steps to strengthen  its control  processes and  procedures to ensure that these
internal  control  deficiencies do not result in a material  misstatement in the
Company's  consolidated  financial  statements.  Specifically,  the  Company has
implemented or is preparing to implement the following additional procedures:

          o    The Company briefed the Chairman and Chief  Executive  Officer on
               the requirement to disclose related party transactions.

          o    The Company  distributed a questionnaire to each of the Company's
               officers and directors  specific to related  party  transactions;
               and the  Company  has  pursued  and  will  pursue  more  rigorous
               follow-up  with its directors and  executive  officers  regarding
               their  responses to annual  questionnaires  used in preparing the
               Company's Form 10-K and proxy materials.

          o    The Company developed a financial statement  disclosure checklist
               to be  completed  by the Chief  Financial  Officer  each time the
               Company prepares financial statements.

          o    The Company has begun the preparation of its quarterly and annual
               financial  statements sooner after the end of each fiscal quarter
               and fiscal year. The Company has  undertaken an additional  layer
               of  internal  review  prior to  delivering  drafts to its outside
               professionals.

          o    The Company  continues to reinforce  with its new auditors  their
               ability to  communicate  with and obtain  information  from lower
               level   personnel  in  the  Company's   accounting   and  finance
               department.

          o    The Company will evaluate  further  delegation  and allocation of
               responsibilities  within its accounting and finance department to
               facilitate prompt availability of financial information.

          o    Since the  beginning  of 2003,  the Company  hired new  financial
               reporting  personnel,  including a new  Controller  for the Point
               Blank   subsidiary  as  well  as  a  staff   accountant/assistant
               controller and inventory control  specialist/system  analyst. The
               Company  also  hired a  Controller  in  late  2002  for its  PACA
               facility.

          o    The Company  continues  to review,  confirm and clarify  with its
               personnel  their  specific  functions  and   responsibilities  to
               promote the orderly flow and  availability  of financial data and
               information.

          o    During the second  quarter of 2003, the Company hired an internal
               control  specialist to review and revamp the  Company's  internal
               control  policies and  procedures.  The Company  engaged the firm
               Eisner LLP to assist  management  in complying  with the internal
               control  requirements under


                                       18





               Section  404 of the  Sarbanes-Oxley  Act of 2002 to gain  greater
               efficiency and  effectiveness.  The Company  provided  Eisner LLP
               with copies of the updated policies and procedures and flowcharts
               of the accounting and IT departments.

The Company will  continue to: (a)  evaluate the  effectiveness  of its internal
controls and  procedures on an ongoing basis,  (b) implement  actions to enhance
its  resources and training in the area of financial  reporting  and  disclosure
responsibilities,  and (c) review such actions with the Audit  Committee and the
Company's new independent accountants, Weiser LLP. The Company has discussed its
corrective actions and plans with the Audit Committee and Weiser LLP.


The  Company's  management,  including  the Chief  Executive  Officer  and Chief
Financial Officer, does not expect that the Company's disclosure controls or its
internal  controls will prevent all errors and all fraud. A control  system,  no
matter how well  conceived  and  operated,  can  provide  only  reasonable,  not
absolute,  assurance that the objectives of the control system are met. Further,
the design of a control  system must  reflect  the fact that there are  resource
constraints,  and the benefits of controls must be considered  relative to their
costs. Because of the inherent limitations in all control systems, no evaluation
of controls can provide absolute assurance that all control issues and instances
of fraud,  if any,  within  the  Company  have  been  detected.  These  inherent
limitations  include the  realities  that  judgments in  decision-making  can be
faulty,  and that  breakdowns  can occur  because  of simple  error or  mistake.
Additionally,  controls  can be  circumvented  by the  individual  acts  of some
persons,  by collusion of two or more people,  or by management  override of the
control. The design of any system of controls also is based in part upon certain
assumptions about the likelihood of future events, and there can be no assurance
that any design will succeed in achieving  its stated goals under all  potential
future conditions.  Over time, controls may become inadequate because of changes
in conditions,  or the degree of compliance  with the policies or procedures may
deteriorate.  Because of the inherent  limitations in a  cost-effective  control
system, misstatements due to error or fraud may occur and not be detected.

The Company  monitors its  disclosure  controls and internal  controls and makes
modifications  as  necessary;  the  Company's  intent in this regard is that the
disclosure  controls and the internal  controls  will be  maintained  as dynamic
systems that change  (including with improvements and corrections) as conditions
warrant.

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

In April 2004, the Company's Point Blank Body Armor, Inc.  subsidiary  reached a
settlement  with UNITE  Union  which ended the  lengthy  dispute  between  those
parties regarding the employees working at Point Blank's Oakland Park production
facility.  This settlement resolved all disputes pending between UNITE and Point
Blank.  As part of the  settlement,  all  proceedings,  including  unfair  labor
practice charges,  complaints and representation  petitions,  pending before the
National Labor Relations Board were withdrawn or dismissed. Further, Point Blank
recognized  UNITE as the  bargaining  representative  of those  employees at its
Oakland Park production facility. On April


                                       19





19,  2004,  the  employees at the Oakland Park  production  facility  ratified a
three-year collective bargaining agreement between UNITE and Point Blank.

The  Company is  currently  the  subject  of an  investigation  by the SEC.  The
investigation  initially focused on certain related party  transactions  between
the Company and affiliates of Mr. David H. Brooks (the Company's Chief Executive
Officer),  and has since  been  expanded  to  include  matters  relating  to the
Company's reporting and treatment of executive compensation  (primarily relating
to Mr. Brooks).  The Company and Mr. Brooks are cooperating with the SEC in this
investigation.  The Audit  Committee of the  Company's  Board of  Directors  has
retained a forensic accounting firm to conduct an independent investigation with
respect to the related party transactions. Their report was presented to the SEC
for  evaluation  in  April  2004.  The  Company  has  also  compiled   extensive
information in response to the SEC's requests regarding executive  compensation.
In addition,  the Audit  Committee  is  periodically  monitoring  the status and
performance of the related party  transactions,  to assess the relative benefits
to  the  Company  and  the  related  party's  compliance  with  its  contractual
obligations.  The  Company  is unable to predict  the  outcome or results of the
SEC's investigation.

The Company is involved in other  litigation,  none of which  individually or in
the  aggregate  is  considered  by  management  to be material to the  Company's
business or would, if adversely  determined,  have a material  adverse effect on
the Company's consolidated financial condition or operations.

ITEM 2.  CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER REPURCHASES OF EQUITY
         SECURITIES

Not Applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

Not Applicable.

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

None.

ITEM 5.  OTHER INFORMATION

None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(A)      EXHIBITS

31.1     Certification of the Chief Executive Officer Pursuant to Section 302 of
         the Sarbanes-Oxley Act of 2002.
31.2     Certification of the Chief Financial Officer Pursuant to Section 302 of
         the Sarbanes-Oxley Act of 2002.


                                       20





32.1     Certification of the Chief Executive Officer Pursuant to 18 U.S.C.ss.
         1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
         2002.
32.2     Certification of the Chief Financial Officer Pursuant to 18 U.S.C.ss.
         1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
         2002.

(B)      REPORTS ON FORM 8-K

The Company filed the following Report on Form 8-K during the quarter ended June
30, 2004:

Form 8-K filed May 6, 2004 to report the financial results for the three months
ended March 31, 2004. The Form 8-K included financial statements.



SIGNATURES

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

Dated August 5, 2004                 DHB INDUSTRIES, INC.
                                         (Registrant)


     SIGNATURE                       CAPACITY                       DATE


/s/ DAVID H. BROOKS      Chief Executive Officer               August 5, 2004
____________________     and Chairman of the Board
    David H. Brooks


/s/ DAWN M. SCHLEGEL     Chief Financial Officer, Director     August 5, 2004
____________________     and Principal Accounting Officer
    Dawn M. Schlegel


/s/ JEROME KRANTZ        Director                              August 5, 2004
____________________
    Jerome Krantz


/s/ GARY NADELMAN        Director                              August 5, 2004
____________________
    Gary Nadelman


                                       21