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


                                    FORM 10-Q

[X] QUARTERLY  REPORT  UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
     OF  1934

                For the quarterly period ended December 31, 2002

                                       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 number: 1-16027
                                   __________

                                 LANTRONIX, INC.
             (Exact name of registrant as specified in its charter)

                     DELAWARE                       33-0362767
        (State or other jurisdiction             (I.R.S. Employer
      of incorporation or organization)         Identification No.)

                 15353 Barranca Parkway Irvine, California 92618
              (Address of principal executive offices and zip code)
                                   __________

                                 (949) 453-3990
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

     Indicate  by  check  mark  whether the registrant (1) has filed all reports
required  to  be  filed by Section 13 or 15(D) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or  for  such shorter period that the
registrant  was required to file such reports), and (2) has been subject to such
filing  requirements  for  the  past  90  days.  Yes [X] No [ ]

     As  of January 31, 2003, 54,327,897 shares of the Registrant's common stock
were  outstanding.
===============================================================================


                                        1



                                 LANTRONIX, INC.

                                    FORM 10-Q
                    FOR THE QUARTER ENDED DECEMBER 31, 2002

                                      INDEX


                                                                                                     PAGE
                                                                                                     ----
                                                                                               
PART I.   FINANCIAL INFORMATION                                                                         3

Item 1.   Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3

          Condensed Consolidated Balance Sheets at December 31, 2002 (unaudited) and June 30, 2002      3

          Unaudited Condensed Consolidated Statements of Operations for the Three Months Ended
          December 31, 2002 and 2001  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     4

          Unaudited Condensed Consolidated Statements of Cash Flows for the Three Months Ended
          December 31, 2002 and 2001  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     5

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

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

Item 3.   Quantitative and Qualitative Disclosures About Market Risk . . . . . . . . . . . . . . . .   27

Item 4.   Controls and Procedures. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   28

PART II.  OTHER INFORMATION  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   29

Item 1.   Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   29

Item 2.   Changes in Securities and Use of Proceeds. . . . . . . . . . . . . . . . . . . . . . . . .   30

Item 3.   Defaults Upon Senior Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   31

Item 4.   Submission of Matters to a Vote of Security Holders  . . . . . . . . . . . . . . . . . . .   31

Item 5.   Other Information  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   31

Item 6.   Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   31


                                        2



                          PART I. FINANCIAL INFORMATION

ITEM  1.  FINANCIAL  STATEMENTS

                                 LANTRONIX, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)




                                             DECEMBER 31,    JUNE 30,
                                                 2002          2002
                                            --------------  ----------
                                             (UNAUDITED)
                                                      
                  ASSETS
                  ------

Current assets:
Cash and cash equivalents                   $      10,771   $  26,491
Marketable securities                               9,250       6,963
Accounts receivable, net                            4,641       6,172
Inventories                                         8,298      10,743
Deferred income taxes                               5,205       5,205
Prepaid expenses and other current assets           4,574       5,299
                                            --------------  ----------
Total current assets                               42,739      60,873

Property and equipment, net                         3,856       5,039
Goodwill, net                                      17,022      13,811
Purchased intangible assets, net                   12,170      14,681
Long-term investments                               6,107       6,761
Officer loans.                                        104         104
Other assets                                        2,222       2,543
                                            --------------  ----------
Total assets                                $      84,220   $ 103,812
                                            ==============  ==========


    LIABILITIES AND STOCKHOLDERS' EQUITY
    ------------------------------------

Current liabilities:
Accounts payable                            $       3,211   $   4,607
Due to related party                                    -         246
Accrued payroll and related expenses                1,658       1,530
Due to Gordian                                      1,000       2,000
Accrued Lightwave settlement                            -       2,004
Restructuring reserve                               3,307         407
Other current liabilities                           4,339       4,656
                                            --------------  ----------
Total current liabilities                          13,515      15,450

Deferred income taxes                               5,205       5,205
Due to Gordian                                          -       1,000
Convertible note payable                              867           -

Stockholders' equity:
Common stock                                            5           5
Additional paid-in capital.. . . . . . . .        177,889     179,547
Employee notes receivable                             (28)        (28)
Deferred compensation                              (1,929)     (4,546)
Accumulated deficit                              (111,399)    (92,875)
Accumulated other comprehensive loss                   95          54
                                            --------------  ----------
Total stockholders' equity                         64,633      82,157
                                            --------------  ----------
Total liabilities and stockholders' equity  $      84,220   $ 103,812
                                            ==============  ==========


                            See accompanying notes.

                                        3



                                 LANTRONIX, INC.

            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




                                                                THREE MONTHS ENDED    SIX MONTHS ENDED
                                                                   DECEMBER 31,         DECEMBER 31,
                                                                ------------------    ----------------

                                                                  2002      2001      2002       2001
                                                                --------  --------  ---------  --------
                                                                                   
Net revenues (A)                                                $12,658   $15,726   $ 25,339   $31,557
Cost of revenues (B)                                              7,687     7,538     15,833    15,077
                                                                --------  --------  ---------  --------

Gross profit                                                      4,971     8,188      9,456    16,480
                                                                --------  --------  ---------  --------

Operating expenses:
Selling, general and administrative (C)                           8,208     7,695     16,079    15,272
Research and development (C)                                      3,117     1,956      5,547     4,048
Stock-based compensation (B) (C)                                    335       781        780     1,953
Amortization of purchased intangible assets                         228       523        456       809
Restructuring charges                                                 -         -      4,929         -
                                                                --------  --------  ---------  --------
Total operating expenses                                         11,888    10,955     27,791    22,082
                                                                --------  --------  ---------  --------
Loss from operations                                             (6,917)   (2,767)   (18,335)   (5,602)
Interest income (expense), net                                       75       479        267     1,015
Other income (expense), net                                        (318)     (176)      (408)     (804)
                                                                --------  --------  ---------  --------
Loss before income taxes                                         (7,160)   (2,464)   (18,476)   (5,391)
Provision (benefit) for income taxes                                (38)     (547)        48    (1,196)
                                                                --------  --------  ---------  --------
Net loss                                                        $(7,122)  $(1,917)  $(18,524)  $(4,195)
                                                                ========  ========  =========  ========


Basic and diluted net loss per share                            $ (0.13)  $ (0.04)  $  (0.34)  $ (0.09)
                                                                ========  ========  =========  ========

Weighted average shares (basic and diluted)                      53,947    51,261     53,932    49,374
                                                                ========  ========  =========  ========



(A)  Includes net revenues from a related party. . . . . . . .  $   490   $   579   $    957   $ 1,096
                                                                ========  ========  =========  ========

(B)  Cost of revenues includes the following:
Amortization of purchased intangible assets                     $ 1,027   $   560   $  2,055   $   898
Stock-based compensation                                             18        48         37        75
                                                                --------  --------  ---------  --------
                                                                $ 1,045   $   608   $  2,092   $   973
                                                                ========  ========  =========  ========

(C)  Stock-based compensation is excluded from the following:
Selling, general and administrative expenses                    $   222   $   676   $ 585  -   $ 1,509
Research and development expenses                                   113       105        195       444
                                                                --------  --------  ---------  --------
                                                                $   335   $   781   $    780   $ 1,953
                                                                ========  ========  =========  ========


                             See accompanying notes.

                                        4



                                 LANTRONIX, INC.

            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)




                                                                                SIX MONTHS ENDED
                                                                                  DECEMBER 31,
                                                                                  ------------
                                                                                 2002       2001
                                                                              ---------  ---------
                                                                                   
Cash flows from operating activities:
Net loss                                                                      $(18,524)  $ (4,195)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation                                                                     1,360      1,225
Amortization of purchased intangible assets                                      2,511      1,707
Stock-based compensation.                                                          817      2,028
Allowance for doubtful accounts                                                   (246)       464
Deferred income taxes                                                                -       (565)
Revaluation of strategic investment                                                  -        500
Equity losses from unconsolidated businesses                                       654        476
Restructuring charges                                                            2,900          -
Changes in operating assets and liabilities, net of effect from acquisition:
Accounts receivable                                                              1,777      2,540
Inventories                                                                      2,486     (2,310)
Prepaid expenses and other current assets                                          725     (2,176)
Other assets                                                                       419     (1,004)
Accounts payable.                                                               (1,396)    (2,781)
Due to related party                                                              (246)         -
Due to Gordian                                                                  (2,000)         -
Accrued Lightwave settlement                                                    (2,004)         -
Other current liabilities                                                         (460)       (72)
                                                                              ---------  ---------

Net cash used in operating activities                                          (11,227)    (4,163)
                                                                              ---------  ---------

Cash flows from investing activities:
Purchase of property and equipment, net                                           (275)    (2,625)
Purchase of minority investments, net                                                -     (4,318)
Purchases of marketable securities                                              (9,250)   (12,184)
Acquisition of business, net of cash acquired                                   (2,114)    (3,393)
Proceeds from sale of marketable securities                                      6,963      1,975
                                                                              ---------  ---------

Net cash used in investing activities                                           (4,676)   (20,545)
                                                                              ---------  ---------

Cash flows from financing activities:
Net proceeds from underwritten offerings of common stock.                            -     47,085
Net proceeds from other issuances of common stock                                  142        869
                                                                              ---------  ---------

Net cash provided by financing activities                                          142     47,954
Effect of foreign exchange rates on cash.                                           41         36
                                                                              ---------  ---------

Increase (decrease) in cash and cash equivalents                               (15,720)    23,282
Cash and cash equivalents at beginning of period.                               26,491     15,367
                                                                              ---------  ---------

Cash and cash equivalents at end of period.                                   $ 10,771   $ 38,469
                                                                              =========  =========


                            See accompanying notes.

                                        5



                                 LANTRONIX, INC.

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                DECEMBER 31, 2002

1.     BASIS  OF  PRESENTATION

      The  condensed  consolidated  financial  statements  included  herein  are
unaudited.  They contain all normal recurring accruals and adjustments which, in
the  opinion  of  management,  are  necessary to present fairly the consolidated
financial  position  of  Lantronix, Inc. and its subsidiaries (collectively, the
"Company")  at December 31, 2002, and the consolidated results of its operations
for the three and six months ended December 31, 2002 and 2001 and its cash flows
for  the  six months ended December 31, 2002 and 2001. All intercompany accounts
and  transactions  have been eliminated. It should be understood that accounting
measurements  at  interim dates inherently involve greater reliance on estimates
than  at  year-end. The results of operations for the three and six months ended
December  31,  2002 are not necessarily indicative of the results to be expected
for  the  full  year  or  any  future  interim  periods.

These  financial  statements  do  not  include  certain  footnotes and financial
presentations  normally required under generally accepted accounting principles.
Therefore,  they  should  be  read  in conjunction with the audited consolidated
financial  statements  and  notes  thereto  for  the  year  ended June 30, 2002,
included  in  the Company's Annual Report on Form 10-K filed with the Securities
and  Exchange  Commission  ("SEC")  on  October  8,  2002.


2.     RECENT  ACCOUNTING  PRONOUNCEMENTS

     In  June 2002, the Financial Accounting Standards Board issued Statement of
Financial  Accounting  Standards  ("SFAS")  No.  146,  "Accounting  for  Costs
Associated  with  Exit or Disposal Activities" ("SFAS No. 146"), which nullifies
Emerging  Issues  Task Force ("EITF") Issue No. 94-3, "Liability Recognition for
Certain  Employee  Termination  Benefits  and  Other  Costs  to Exit an Activity
(including  Certain  Costs Incurred in a Restructuring)" ("EITF 94-3"). SFAS No.
146  requires  that  a  liability for a cost associated with an exit or disposal
activity  be  recognized  when  the liability is incurred, whereas EITF 94-3 had
recognized  the liability at the commitment date to an exit plan. The Company is
required  to adopt the provisions of SFAS No. 146 effective for exit or disposal
activities  initiated  after  December  31,  2002.  The  Company  is  currently
evaluating  the  impact  of  adoption  of  this  statement.


3.     BUSINESS  COMBINATIONS

     On  August  1,  2002,  the  Company  completed  the acquisition of Stallion
Technologies  PTY,  LTD  ("Stallion").  This  acquisition has been accounted for
under  the  purchase  method of accounting. The condensed consolidated financial
statements  include  the  results  of  operations of the acquisition of Stallion
after  the  date  of  acquisition.

     The  Company paid $1.2 million in cash consideration and established a cash
escrow  account  in the amount of $867,000 at the acquisition date to be used in
lieu  of  the Company's common stock in the event that the Company was unable to
issue registered shares by October 31, 2002. In accordance with the terms of the
acquisition  agreement,  the  Company was not able to issue registered shares by
October  31,  2002; accordingly, the cash escrow amount of $867,000 was released
on  November  1,  2002.  In  addition, the Company issued a two-year note in the
principal amount of $867,000 accruing interest at a rate of 2.5% per annum.  The
note is convertible into the Company's common stock at any time, at the election
of the holders, at a $5.00 conversion price. The Company relied on the exemption
in  Section  4  (2)  of  the  Securities Act of 1933 in that the offering of the
convertible  note  was  not  a  public  offering.

Allocation  of  Purchase  Consideration

     The  Company is in the process of obtaining an independent appraisal of the
fair  value  of  the  tangible  and  intangible  assets  acquired related to the
acquisition  of  Stallion  in order to allocate the purchase price in accordance
with SFAS No. 141 "Business Combinations."  The acquisition of Stallion resulted
in  total  consideration of $3.2 million, which has been preliminarily allocated
principally  to  goodwill, pending an initial valuation of the Stallion tangible
and  intangible assets acquired. Net tangible assets acquired in connection with
the  purchase transaction include the acquisition costs incurred by the Company.

                                        6



Pro  Forma  Data

     The  pro forma statements of operations data of the Company set forth below
gives  effect  to  the  acquisition  of  Stallion  as  if it had occurred at the
beginning  of  fiscal  2002.  The  following  unaudited  pro forma statements of
operations data excludes the amortization of purchased intangible assets pending
the  results  of the independent valuation. This pro forma data is presented for
informational purposes only and does not purport to be indicative of the results
of  future  operations  of  the  Company or the results that would have actually
occurred  had  the  acquisition  taken place at the beginning of fiscal 2002 (in
thousands,  except  per  share  amounts):




                                      THREE MONTHS ENDED   SIX MONTHS ENDED
                                         DECEMBER 31,        DECEMBER 31,
                                         ------------        ------------
                                        2002      2001      2002       2001
                                      --------  --------  ---------  --------
                                                         
Net revenues                          $12,658   $16,997   $ 25,662   $33,651
                                      ========  ========  =========  ========

Net loss                              $(7,122)  $(2,233)  $(18,518)  $(4,601)
                                      ========  ========  =========  ========

Basic and diluted net loss per share  $ (0.13)  $ (0.04)  $  (0.34)  $ (0.09)
                                      ========  ========  =========  ========



4.     NET  LOSS  PER  SHARE

     Basic net loss per share is calculated by dividing net loss by the weighted
average  number of common shares outstanding during the period. Diluted net loss
per  share  is  calculated by adjusting outstanding shares assuming any dilutive
effects  of  options.  However,  for periods in which the Company incurred a net
loss, these shares are excluded because their effect would be to reduce recorded
net  loss  per share. The following table sets forth the computation of net loss
per  share  (in  thousands,  except  per  share  amounts):





                                                  THREE MONTHS ENDED    SIX MONTHS ENDED
                                                     DECEMBER 31,         DECEMBER 31,
                                                     ------------        ------------
                                                    2002      2001      2002       2001
                                                  --------  --------  ---------  --------
                                                                     
Numerator: Net loss                               $(7,122)  $(1,917)  $(18,524)  $(4,195)
                                                  ========  ========  =========  ========

Denominator:
Weighted-average shares outstanding                54,279    51,842     54,264    49,995
Less: non-vested common shares outstanding           (332)     (581)      (332)     (581)
                                                  --------  --------  ---------  --------
Denominator for basic and diluted loss per share   53,947    51,261     53,932    49,374
                                                  ========  ========  =========  ========

Basic and diluted net loss per share              $ (0.13)  $ (0.04)  $  (0.34)  $ (0.09)
                                                  ========  ========  =========  ========



5.     MARKETABLE  SECURITIES

     The  Company  defines  marketable securities as income yielding securities,
which  can  be  readily  converted  to  cash.  Marketable  securities consist of
obligations of U.S. Government agencies, state, municipal and county governments
notes  and  bonds. These securities are carried at cost, which approximates fair
value.

6.     INVENTORIES

     Inventories are stated at the lower of cost (first-in, first-out) or market
and  consist  of  the  following  (in  thousands):






                                            DECEMBER 31,    JUNE 30,
                                                2002          2002
                                           --------------  ----------
                                                     
Raw materials . . . . . . . . . . . . . .  $       7,673   $   6,389
Finished goods. . . . . . . . . . . . . .          6,344       9,079
Inventory at distributors . . . . . . . .            999       1,031
                                           --------------  ----------
                                                  15,016      16,499
Reserve for excess and obsolete inventory         (6,718)     (5,756)
                                           --------------  ----------
                                           $       8,298   $  10,743
                                           ==============  ==========


                                        7



7.     PURCHASED  INTANGIBLE  ASSETS


     The  composition  of  purchased  intangible  assets  is  as  follows  (in
thousands):





                                          DECEMBER 31, 2002                   JUNE 30, 2002
                                    --------------------------------  --------------------------------
                           USEFUL            ACCUMULATED                       ACCUMULATED
                           LIVES    GROSS    AMORTIZATION      NET    GROSS    AMORTIZATION    NET
                         ---------  -------  -------------   -------  -------  --------------  -------
                                                                          
 Existing technology. .  3-5 years  $12,720  $      (2,577)  $10,143  $12,720  $        (522)  $12,198
 Customer agreements. .          5    1,130           (258)      872    1,130           (143)      987
 Patent/core technology          5      459           (261)      198      459           (212)      247
 Tradename/trademark. .          5      532            (97)      435      532            (34)      498
 Non-compete agreements        2-3      940           (418)      522      940           (189)      751
                                    -------  --------------  -------  -------  --------------  -------

  Total                             $15,781  $      (3,611)  $12,170  $15,781  $      (1,100)  $14,681
                                    =======  ==============  =======  =======  ==============  =======



     The amortization expense for purchased intangible assets for the six months
ended December 31, 2002 was $2.5 million, of which $2.1 million was amortized to
cost  of  revenues  and  $456,000  was  amortized  to  operating  expenses.  The
amortization  expense  for  purchased intangible assets for the six months ended
December  31,  2001 was $1.7 million, of which $898,000 was amortized to cost of
revenues  and  $809,000  was  amortized  to  operating  expenses.  The estimated
amortization  expense  for  the remainder of fiscal 2003 and the next four years
are  as  follows  (in thousands):





Fiscal year ending June 30:  COST OF     OPERATING
                             REVENUES    EXPENSES   TOTAL
                             ---------  ----------  -------
                                           
      2003. . . . . . . . .  $   1,994  $      456  $ 2,450
      2004. . . . . . . . .      3,330         695    4,025
      2005. . . . . . . . .      2,654         412    3,066
      2006. . . . . . . . .      1,862         380    2,242
      2007. . . . . . . . .        303          84      387
                             ---------  ----------  -------
      Total                  $  10,143  $    2,027  $12,170
                             =========  ==========  =======



8.     LONG-TERM  INVESTMENTS

     Long-term investments consist of a 15.8% ownership interest in Xanboo, Inc.
("Xanboo")  at  December  31, 2002. The Company is accounting for this long-term
investment  under  the  equity  method  based upon the Company's ability through
representation  on Xanboo's board of directors to exercise significant influence
over  its operations. The Company's interest in the losses of Xanboo aggregating
$654,000  for  the  six  months  ended December 31, 2002 have been recognized as
other  expense  in  the  condensed  consolidated  statements  of operations. The
Company  recorded  no  similar  loss  for  the  same  period  last  year.


9.     RESTRUCTURING  RESERVE

     On  September  12,  2002,  the  Company  announced  a restructuring plan to
prioritize  its  initiatives  around  the growth areas of its business, focus on
profit  contribution,  reduce  expenses,  and improve operating efficiency. This
restructuring  plan  includes  a worldwide workforce reduction, consolidation of
excess  facilities  and  other  charges.  As  of  December 31, 2002, the Company
recorded  restructuring  costs  totaling  $4.9  million, which are classified as
operating  expenses in the Company's unaudited condensed consolidated statements
of  operations.

     Through  December  31,  2002,  the  restructuring  plan had resulted in the
reduction  of approximately 50 regular employees worldwide. The Company recorded
workforce  reduction  charges of approximately $1.2 million related to severance
and  fringe  benefits  for  the  terminated  employees.

     In  connection with the restructuring plan, the Company recorded charges of
approximately  $3.7  million  through December 31, 2002 for the consolidation of
excess  facilities,  relating  primarily  to  lease terminations, non-cancelable
lease  costs,  write-off  of  leasehold  improvements  and  termination  of  a
contractual  obligation.  The  restructuring costs will be substantially paid in
cash  and  the  plan  will  be  completed  within  one year of its announcement.

                                        8



A summary of the activity in the restructuring reserve account is as follows (in
thousands):





                                                                          CHARGES  AGAINST
                                                                          ----------------
                                                                             LIABILITY
                                                                             ---------
                                     RESTRUCTURING                                         RESTRUCTURING
                                    LIABILITIES AT     ADDITIONAL                         LIABILITIES AT
                                       JUNE 30,      RESTRUCTURING                         DECEMBER 31,
                                         2002            COSTS       NON-CASH     CASH         2002
                                    ---------------  --------------  ---------  --------  ---------------
                                                                           
Workforce reductions . . . . . . .  $           281  $        1,187  $       -  $  (878)  $           590
Contractual obligations. . . . . .                -           2,000          -        -             2,000
Consolidation of excess facilities              126           1,742          -   (1,151)              717
                                    ---------------  --------------  ---------  --------  ---------------

Total                               $           407  $        4,929  $       -  $(2,029)  $         3,307
                                    ===============  ==============  =========  ========  ===============



10.     BANK  LINE  OF  CREDIT

     In  January 2002, the Company entered into a two-year line of credit with a
bank  in  an  amount  not  to exceed $20.0 million. Borrowings under the line of
credit  bear  interest  at either (i) the prime rate or (ii) the LIBOR rate plus
2.0%.  The  Company  is required to pay a $100,000 facility fee of which $50,000
was paid upon the closing and $50,000 will be paid. The Company is also required
to  pay  a  quarterly  unused  line  fee  of  .125% of the unused line of credit
balance.  The  line  of  credit  contains  customary  affirmative  and  negative
covenants.  Effective  June  30,  2002, the Company amended its existing line of
credit  reducing  the  revolving  line to $12.0 million, removing the LIBOR rate
option  and adjusting the customary affirmative and negative covenants. To date,
the  Company has not borrowed against this line of credit. The Company is not in
compliance with the revised financial covenants of the amended line of credit at
December  31,  2002.


11.     COMPREHENSIVE  LOSS

     SFAS  No.  130,  "Reporting  Comprehensive  Income  (Loss),"  establishes
standards  for  reporting  and  displaying  comprehensive  income (loss) and its
components  in  the  unaudited  condensed consolidated financial statements. The
components  of  comprehensive  loss  are  as  follows  (in  thousands):




                                              THREE MONTHS ENDED     SIX MONTHS ENDED
                                                 DECEMBER 31,          DECEMBER 31,
                                                 ------------          ------------
                                                 2002      2001      2002       2001
                                               --------  --------  ---------  --------
                                                                  
Net loss                                       $(7,122)  $(1,917)  $(18,524)  $(4,195)
Other comprehensive loss:
Change in net unrealized loss on investment          -         -          -       134
Change in accumulated translation adjustments       18        (2)        41        25
                                               --------  --------  ---------  --------
Total comprehensive loss                       $(7,104)  $(1,919)  $(18,483)  $(4,036)
                                               ========  ========  =========  ========



12.     LITIGATION

SEC  Investigation

     The  SEC  is  conducting a formal investigation of the events leading up to
the  Company's  restatement  of  its  financial  statements  on  June  25, 2002.


     Class  Action  Lawsuits

     On  May  15,  2002, Stephen Bachman filed a class action complaint entitled
Bachman  v. Lantronix, Inc., et al., No. 02-3899, in the U.S. District Court for
the  Central  District  of  California  against  the  Company and certain of its
current  and former officers and directors alleging violations of the Securities
Exchange  Act of 1934 and seeking unspecified damages. Subsequently, six similar
actions  were  filed  in the same court. Each of the complaints purports to be a
class  action  lawsuit  brought  on behalf of persons who purchased or otherwise
acquired  the Company's common stock during the period of April 25, 2001 through
May  30,  2002,  inclusive. The complaints allege that the defendants caused the
Company to improperly recognize revenue and make false and misleading statements

                                        9



about  the  Company's  business.  Plaintiffs  further  allege  that  the Company
materially  overstated  its  reported  financial  results, thereby inflating the
Company's  stock  price  during its securities offering in July 2001, as well as
facilitating  the  use  of the Company's stock as consideration in acquisitions.
The  complaints have subsequently been consolidated into a single action and the
court  has  appointed a lead plaintiff.  The lead plaintiff filed a consolidated
amended complaint on January 17, 2003. The amended complaint continues to assert
that the Company and the individual officer and director defendants violated the
1934  Act,  and also includes alleged claims that the Company and these officers
and  directors  violated the Securities Act of 1933 arising out of the Company's
Initial  Public  Offering  in  August  2000.  The  Company has not yet answered,
discovery  has  not  commenced,  and  no  trial  date  has  been  established.


     Derivative  Lawsuit

     On  July  26,  2002,  Samuel  Ivy  filed a shareholder derivative complaint
entitled  Ivy  v. Bernhard Bruscha, et al., No. 02CC00209, in the Superior Court
of  the  State of California, County of Orange, against certain of the Company's
current  and  former  officers  and  directors.  The complaint alleges causes of
action  for  breach  of  fiduciary  duty, abuse of control, gross mismanagement,
unjust  enrichment,  and  improper  insider  stock  sales.  The  complaint seeks
unspecified  damages against the individual defendants on behalf of the Company,
equitable  relief, and attorneys' fees. Discovery has not commenced and no trial
date  has  been  established.
     The  Company  filed  a demurrer/motion to dismiss on October 26, 2002.  The
basis of the demurrer is that the plaintiff does not have standing to bring this
lawsuit  since  plaintiff  has never served a demand on the Company's Board that
the  Board  take  certain  actions  on  behalf  of the corporation. Prior to the
hearing  on  the  demurrer, derivative plaintiff filed an amended complaint. The
Company  has  not  yet responded to the amended complaint. Discovery has not yet
commenced  and  no  trial  date  has  been  established.


     Securities  Claims  and  Employment  Claims  Brought  by the Co-Founders of
United  States  Software  Corporation

     On  August  23,  2002,  a complaint entitled Dunstan v. Lantronix, Inc., et
al., was filed in the Circuit Court of the State of Oregon, County of Multnomah,
against the Company and certain of its current and former officers and directors
by  the co-founders of United States Software Corporation. The complaint alleges
Oregon  state  law  claims for securities violations, fraud, and negligence. The
complaint  seeks  not  less  than  $3.6 million in damages, interest, attorneys'
fees,  costs,  expenses,  and  an  unspecified  amount  of punitive damages. The
Company  moved  to  compel  arbitration  in November 2002, and in a ruling dated
February 9, 2003, the court ordered the matter stayed pending arbitration of all
claims.

     Employment  Suit  Brought  by  Former  Chief  Financial  Officer  and Chief
Operating  Officer  Steve  Cotton

     On September 6, 2002, Steve Cotton, the Company's former CFO and COO, filed
a  complaint  entitled  Cotton v. Lantronix, Inc., et al., No. 02CC14308, in the
Superior  Court  of  the  State  of  California, County of Orange. The complaint
alleges  claims for breach of contract, breach of the covenant of good faith and
fair  dealing,  wrongful  termination,  misrepresentation,  and  defamation. The
complaint  seeks  unspecified  damages,  declaratory relief, attorneys' fees and
costs.  Discovery  has  not  commenced  and  no trial date has been established.

     The  Company  filed a motion to dismiss on October 16, 2002, on the grounds
that  Mr.  Cotton's complaints are subject to the binding arbitration provisions
in  Mr. Cotton's employment agreement. On January 13, 2003, the Court ruled that
five  of  the  six  counts  in  Mr.  Cotton's  complaint  are subject to binding
arbitration.  The  court  is  staying  the  sixth count, for declaratory relief,
until  the  underlying  facts  are  resolved  in  arbitration.


     Securites  Claims  Brought  by  Former  Shareholders  of  Synergetic  Micro
Systems,  Inc.  ("Synergetic")

     On  October  17,  2002,  Richard  Goldstein  and  several  other  former
shareholders  of  Synergetic  filed  a  complaint  entitled  Goldstein, et al v.
Lantronix,  Inc., et al in the Superior Court of the State of California, County
of Orange. Plaintiffs filed an amended complaint on January 7, 2003. The amended
complaint  alleges  fraud, negligent misrepresentation, breach of warranties and
covenants,  breach  of  contract and negligence, all stemming from the Company's
acquisition of Synergetic. The complaint seeks an unspecified amount of damages,
interest,  attorneys'  fees,  costs,  expenses,  and  an  unspecified  amount of
punitive  damages.  The  Company  has  not  yet  answered  the  complaint.


                                       10



Other

     From  time  to  time, the Company is subject to other legal proceedings and
claims in the ordinary course of business. The Company currently is not aware of
any such legal proceedings or claims that it believes will have, individually or
in  the  aggregate,  a  material  adverse  effect  on  its  business, prospects,
financial  position,  operating  results  or  cash  flows.

     Although  the  Company  believes  that  claims  or  any  litigation arising
therefrom will have no material impact on its business, all of the above matters
are  in either the pleading stage or the discovery stage, and the Company cannot
predict  their  outcomes  with  certainty.


13.     SUBSEQUENT  EVENTS
     On  January  20, 2003, the Company entered into a Compromise Settlement and
Mutual  Release  Agreement.  In  exchange  for  a complete release of all claims
relating  to  the  acquisition  of  Premise  Systems,  Inc.  ("Premise") and the
termination  of  certain  of  the Company's obligations under an Investor Rights
Agreement;  agreed  to  issue  to  the  former shareholders of Premise ("Premise
Holders")  an  aggregate of 1,063,372 unregistersted shares of its Common Stock.
These shares were issued pursuant to Rule 4(2) of the Securities Act of 1933, as
amended.  In  addition  to  these shares, the Company accelerated the vesting of
options  held by certain Premise Holders and released to the Premise Holders all
shares  of the Company's Common Stock being held in escrow. This settlement will
result  in  a net charge to the Company's results of operations of approximately
$1.1  million  during  the  third  quarter  ended  March  31,  2003.

     On January 24, 2003, the Company completed an offering to company employees
whereby  employees  holding  options to purchase the Company's common stock with
exercises  prices  at  or  above  $3.01  per share were given the opportunity to
cancel  certain  of  their  existing  options in exchange for the opportunity to
receive  new  options  to  purchase  the Company's common stock. Each new option
shall  represent  0.75  of  the  underlying  shares  of  the  options cancelled.
Approximately  1.4  million  options  with  a weighted average exercise price of
$9.01  were  tendered.  On January 27, 2003, those options were cancelled by the
Company.  The  new options will not be granted until at least six months and one
day  after  acceptance of the old options for exchange and cancellation and will
only  be granted to those exchange participants who remain employees at the time
of  the  new  grant.  The  exercise  price  of  the new options will be the last
reported  trading  price  of  the  Company's  common  stock  on  the grant date.

     Certain  of  the  Company's employees hold options that were assumed by the
Company  in  connection  with its acquisitions of the businesses that previously
employed  those  individuals;  in  the  business  combinations  that  have  been
accounted  for as purchases, the Company has recorded deferred compensation with
respect  to  those  options.  Additionally, the Company granted stock options to
employees  where the option exercise price is less that the estimated fair value
of  the  underlying shares of common stock as determined for financial reporting
purposes, as well as the fair market value of the vested portion of non-employee
stock  options  utilizing  the Black-Scholes option pricing model. To the extent
these  employees  tendered,  and  the  Company  accepted  for  exchange  and
cancellation,  such  assumed  eligible  options in exchange for new options, the
Company  is  required  to immediately accelerate the amortization of the related
deferred compensation previously recorded. The Company will record approximately
$239,000 of accelerated deferred compensation expense related to these cancelled
options  for  the  three  and  nine  months  ended  March  31,  2003.


                                       11



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

     You  should  read the following discussion and analysis in conjunction with
the  Unaudited  Condensed  Consolidated  Financial  Statements and related Notes
thereto  contained  elsewhere  in this Report. The information in this Quarterly
Report  on  Form 10-Q is not a complete description of our business or the risks
associated  with  an  investment  in  our common stock. We urge you to carefully
review  and  consider  the  various disclosures made by us in this Report and in
other  reports  filed with the SEC, including our Annual Report on Form 10-K for
the  fiscal year ended June 30, 2002 and our subsequent reports on Form 8-K that
discuss  our  business  in  greater  detail.

     The  section  entitled  "Risk  Factors"  set  forth  below,  and  similar
discussions in our other SEC filings, discuss some of the important factors that
may  affect  our  business,  results  of operations and financial condition. You
should carefully consider those factors, in addition to the other information in
this  Report and in our other filings with the SEC, before deciding to invest in
our  company  or  to  maintain  or  increase  your  investment.

     This  report contains forward-looking statements which include, but are not
limited to, statements concerning projected net revenues, expenses, gross profit
and  income  (loss),  the  need for additional capital, market acceptance of our
products,  our ability to consummate acquisitions and integrate their operations
successfully,  our ability to achieve further product integration, the status of
evolving  technologies  and  their growth potential and our production capacity.
These  forward-looking  statements  are  based  on  our  current  expectations,
estimates  and  projections  about  our  industry,  our  beliefs,  and  certain
assumptions  made  by  us.  Words  such  as "anticipates," "expects," "intends,"
"plans," "believes," "seeks," "estimates," "may," "will" and variations of these
words  or  similar  expressions  are  intended  to  identify  forward-looking
statements.  In addition, any statements that refer to expectations, projections
or  other  characterizations  of  future  events or circumstances, including any
underlying assumptions, are forward-looking statements. These statements are not
guarantees of future performance and are subject to certain risks, uncertainties
and  assumptions  that  are  difficult to predict. Therefore, our actual results
could  differ  materially  and  adversely  from  those  expressed  in  any
forward-looking  statements  as  a  result  of  various factors. We undertake no
obligation  to  revise or update publicly any forward-looking statements for any
reason.


OVERVIEW

     Lantronix  designs,  develops  and  markets products and software solutions
that  make  it  possible  to  access,  manage,  control and configure almost any
electronic  device  over  the  Internet  or  other  networks. We are a leader in
providing  innovative  networking  solutions.  We  were  initially  formed  as
"Lantronix,"  a  California  corporation,  in  June  1989.  We reincorporated as
"Lantronix,  Inc.,"  a  Delaware  corporation  in  May  2000.

     We  have  a history of providing devices that enable information technology
(IT)  equipment to networks using standard protocols for connectivity, including
fiber optic, Ethernet and wireless. Our first product was a terminal server that
allowed "dumb" terminals to connect to a network. Building on the success of our
terminal  servers,  we  introduced a complete line of print servers in 1991 that
enabled users to inexpensively share printers over a network. Over the years, we
have  continually  refined  our  core  technology  and have developed additional
innovative  networking  solutions that expand upon the business of providing our
customers  network  connectivity. We provide three broad categories of products:
"device  servers," that enable almost any electronic device to be connected to a
network;  "multiport  device  solutions,"  that  enable multiple devices-usually
network  computing  devices  such  as  servers,  routers,  switches, and similar
equipment  to  be  managed  over a network; and software-software that is either
embedded  in  the  hardware  devices  that  are  mentioned above, or stand-alone
application  software.

     Today,  our  solutions  include  fully  integrated  hardware  and  software
products,  as  well  as software tools to develop related customer applications.
Because  we  deal  with  network  connectivity,  we  have  provided  products to
extremely  broad  market  segments,  including  industrial, medical, commercial,
financial,  governmental,  retail,  building and home automation, and many more.
Our  technology  is  used  with  devices  such  as  networking  routers, medical
instruments,  manufacturing equipment, bar code scanners, building HVAC systems,
elevators,  process  control  equipment, vending machines, thermostats, security
cameras,  temperature  sensors,  card  readers,  point  of  sale terminals, time
clocks,  and  virtually  any  device that has some form of standard data control
capability.  Our  current  product  offerings  include  a wide range of hardware
devices  of  varying  size and, where appropriate, software solutions that allow
our  customers  to  network-enable  virtually  any  electronic  device.

     Our  products  are  sold  to original equipment manufacturers (OEMs), value
added  resellers  (VARs),  systems  integrators  and  distributors,  as  well as
directly  to end-users. One customer accounted for approximately 10.6% and 13.8%
of  our  net  revenues  for  the  six  months  ended December 31, 2002 and 2001,
respectively.  Accounts  receivable  attributable  to  this  domestic  customer
accounted  for  approximately  9.9%  and  13.4%  of total accounts receivable at
December  31,  2002  and  June  30,  2002,  respectively.

                                       12



     One  international  customer,  transtec AG, which is a related party due to
common  ownership by our largest stockholder and former Chairman of our Board of
Directors,  Bernhard  Bruscha,  accounted for approximately 3.8% and 3.5% of our
net  revenues for the six months ended December 31, 2002 and 2001, respectively.
Included  in  the  accompanying  condensed  consolidated  balance  sheets  is
approximately $246,000 due to this related party at June 30, 2002. No amount was
due to this related party at December 31, 2002. Accounts receivable attributable
to  this  related  party  totaled  approximately  $18,000  at December 31, 2002.

     In August 2002, we completed the acquisition of Stallion Technologies, PTY,
LTD  ("Stallion"),  a  provider  of  multiport and terminal server products. The
acquisition  of  Stallion complements our existing multiport and terminal server
product  lines. In connection with the acquisition, we paid $1.2 million in cash
consideration and established a cash escrow account in the amount of $867,000 at
the  acquisition date to be used in lieu of our common stock in the event we are
unable  to  issue  registered  shares  by October 31, 2002.  We were not able to
issue registered shares by October 31, 2002; accordingly, the cash escrow amount
of  $867,000 was released on November 1, 2002. In addition, we issued a two-year
note in the principal amount of $867,000 accruing interest at a rate of 2.5% per
annum.  The  note  is  convertible  into  our  common  stock at any time, at the
election of the holders at a $5.00 conversion price.  We relied on the exemption
in  Section  4  (2)  of  the  Securities Act of 1933 in that the offering of the
convertible  note  was  not  a  public  offering.

     Stock-based  compensation  relates  to  deferred  compensation  recorded in
connection  with  the  grant  of  stock  options  to  employees where the option
exercise price is less than the estimated fair value of the underlying shares of
common stock as determined for financial reporting purposes, as well as the fair
market  value  of the vested portion of non-employee stock options utilizing the
Black-Scholes  option  pricing  model.  Deferred  compensation also includes the
value  of  employee stock options assumed in connection with our acquisitions of
United  States  Software  Corporation  ("USSC"),  Lightwave Communications, Inc.
("Lightwave")  and  Synergetic  Micro Systems, Inc. ("Synergetic") calculated in
accordance  with  current  accounting  guidelines.  Deferred  compensation  is
presented  as  a  reduction  to  stockholders'  equity and is amortized over the
vesting  period  of the related stock options, which is generally four years. At
December  31,  2002,  a balance of $1.9 million remains and will be amortized as
follows:  $621,000  in  the  remainder  of fiscal 2003, $997,000 in fiscal 2004,
$292,000  in  fiscal  2005 and $19,000 in fiscal 2006. The amount of stock-based
compensation in future periods will increase if we grant stock options where the
exercise  price  is  less than the quoted market price of the underlying shares.
The  amount  of  stock-based  compensation actually recognized in future periods
could  decrease if options for which deferred compensation has been recorded are
forfeited.  Additionally,  as  a  result  of  our  completing  an  offer whereby
employees  holding  options  to  purchase  our  common  stock  were  given  the
opportunity  to  cancel  certain  of  their existing options in exchange for the
opportunity  to receive new options, we will recognize approximately $239,000 of
accelerated  stock-based  compensation. As a result, this will reduce the amount
of  stock-based  compensation  in  future  periods.


CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES

     The  preparation  of  financial  statements  in  accordance with accounting
principles generally accepted in the United States requires us to make estimates
and  assumptions  that  affect the reported amounts of assets and liabilities at
the  date  of  the financial statements and the reported amounts of net revenues
and  expenses  during  the reporting period. We regularly evaluate our estimates
and assumptions related to net revenues, allowances for doubtful accounts, sales
returns  and  allowances,  inventory reserves, goodwill and purchased intangible
asset  valuations,  warranty reserves, restructuring costs, litigation and other
contingencies.  We  base  our estimates and assumptions on historical experience
and  on  various  other  factors  that  we  believe  to  be reasonable under the
circumstances,  the  results  of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from
other  sources.  To  the  extent  there  are  material  differences  between our
estimates  and  the  actual  results,  our  future results of operations will be
affected.

     We  believe  the  following critical accounting policies require us to make
significant  judgments  and  estimates  in  the  preparation  of  our  condensed
consolidated  financial  statements:


     Revenue  Recognition

     We  do  not  recognize revenue until all of the following criteria are met:
persuasive  evidence of an arrangement exists; delivery has occurred or services
have  been  rendered;  our  price  to  the  buyer  is fixed or determinable; and
collectibility  is  reasonably  assured. Commencing July 1, 2000, recognition of
revenue  and  related gross profit from sales to distributors are deferred until
the  distributor  resells  the  product  to  provide  assurance that all revenue
recognition  criteria  are  met  at  or  prior  to the point at which revenue is
recognized.  Net  revenue  from  certain  smaller  distributors  for  which
point-of-sale  information  is  not available, is recognized one month after the
shipment  date. This estimate approximates the timing of the sale of the product
by the distributor to the end user. When product sales revenue is recognized, we
establish  an estimated allowance for future product returns based on historical
returns  experience;  when  price  reductions  are  approved,  we  establish  an
estimated liability for price protection payable on inventories owned by product
resellers.  Should  actual  product  returns  or  pricing adjustments exceed our

                                       13



estimates,  additional  reductions  to  revenues  would result. Revenue from the
licensing  of  software is recognized at the time of shipment (or at the time of
resale  in the case of software products sold through distributors), provided we
have vendor-specific objective evidence of the fair value of each element of the
software  offering  and  collectibility  is probable. Revenue from post-contract
customer  support  and  any other future deliverables is deferred and recognized
over  the  support  period  or  as contract elements are delivered. Our products
typically  carry  a  ninety  day  to  five  year warranty. Although we engage in
extensive  product  quality  programs  and processes, our warranty obligation is
affected  by  product  failure rates, use of materials or service delivery costs
that  differ from our estimates. As a result, additional warranty reserves could
be  required,  which  could  reduce  gross  margins.


     Allowance  for  Doubtful  Accounts

     We  maintain  an  allowance  for  doubtful  accounts  for  estimated losses
resulting  from  the  inability  of our customers to make required payments. Our
allowance for doubtful accounts is based on our assessment of the collectibility
of  specific customer accounts, the aging of accounts receivable, our history of
bad  debts  and  the  general  condition  of the industry. If a major customer's
credit  worthiness  deteriorates,  or  our customers' actual defaults exceed our
historical  experience,  our  estimates  could  change  and  impact our reported
results.


     Inventory  Valuation

     Our  policy  is  to  value  inventories at the lower of cost or market on a
part-by-part  basis.  This  policy  requires  us to make estimates regarding the
market  value of our inventories, including an assessment of excess and obsolete
inventories.  We  determine excess and obsolete inventories based on an estimate
of  the  future  sales  demand for our products within a specified time horizon,
generally  twelve  months.  The  estimates  we  use for demand are also used for
near-term capacity planning and inventory purchasing and are consistent with our
revenue  forecasts.

     If our sales forecast is less than the inventory we have on hand at the end
of  an  accounting  period,  we  may  be  required  to  take excess and obsolete
inventory  charges  which  will decrease gross profits and net operating results
for  that  period.

     Valuation  of  Deferred  Income  Taxes

     We  have  recorded  a  valuation  allowance  to reduce our net deferred tax
assets  to  zero,  primarily  due  to  our  inability to estimate future taxable
income.  We  consider  estimated  future  taxable income and ongoing prudent and
feasible  tax  planning  strategies  in  assessing  the  need  for  a  valuation
allowance.  If we determine that it is more likely than not that we will realize
a  deferred  tax  asset,  which currently has a valuation allowance, we would be
required  to  reverse  the  valuation  allowance  which would be reflected as an
income  tax  benefit  at  that  time.


     Goodwill  and  Purchased  Intangible  Assets

     The  purchase  method of accounting for acquisitions requires extensive use
of accounting estimates and judgments to allocate the purchase price to the fair
value  of  the net tangible and intangible assets acquired, including in-process
research  and  development  ("IPR&D").  Goodwill and intangible assets deemed to
have  indefinite  lives  are  no  longer  amortized  but  are  subject to annual
impairment  tests.  The  amounts  and useful lives assigned to intangible assets
impact  future  amortization  and  the  amount  assigned  to  IPR&D  is expensed
immediately.  If  the  assumptions  and  estimates used to allocate the purchase
price  are  not  correct,  purchase price adjustments or future asset impairment
charges  could  be  required.


     Impairment  of  Long-Lived  Assets

     We  evaluate  long-lived  assets  used  in  operations  when  indicators of
impairment,  such as reductions in demand or significant economic slowdowns, are
present.  Reviews  are  performed  to  determine  whether the carrying values of
assets are impaired based on comparison to the undiscounted expected future cash
flows. If the comparison indicates that there is impairment, the expected future
cash flows using a discount rate based upon our weighted average cost of capital
is  used  to  estimate  the fair value of the assets. Impairment is based on the
excess  of  the carrying amount over the fair value of those assets. Significant
management judgment is required in the forecast of future operating results that
is  used  in the preparation of expected discounted cash flows. It is reasonably
possible  that  the  estimates  of anticipated future net revenue, the remaining
estimated economic lives of the products and technologies, or both, could differ
from  those  used  to  assess the recoverability of these assets. In that event,
additional  impairment  charges  or shortened useful lives of certain long-lived
assets  could  be  required.

                                       14



CONSOLIDATED  RESULTS  OF  OPERATIONS

     The  following  table sets forth, for the periods indicated, the percentage
of  net  revenues  represented  by  each  item  in  our  condensed  consolidated
statements  of  operations:




                                            THREE MONTHS ENDED  SIX MONTHS ENDED
                                               DECEMBER 31,       DECEMBER 31,
                                               ------------     ------------
                                               2002     2001     2002     2001
                                              -------  -------  -------  -------
                                                             
Net revenues                                   100.0%   100.0%   100.0%   100.0%
Cost of revenues                                60.7     47.9     62.7     47.8
                                              -------  -------  -------  -------
Gross profit                                    39.3     52.1     37.3     52.2
                                              -------  -------  -------  -------
Operating expenses:
 Selling, general and administrative . . . .    64.8     48.9     63.5     48.4
 Research and development. . . . . . . . . .    24.6     12.4     21.9     12.8
 Stock based-compensation. . . . . . . . . .     2.6      5.0      3.1      6.2
 Amortization of purchased intangible assets     1.8      3.3      1.8      2.6
 Restructuring charges . . . . . . . . . . .      (-)      (-)    19.5       (-)
                                              -------  -------  -------  -------
Total operating expenses                        93.9     69.7    109.7     70.0
                                              -------  -------  -------  -------
Loss from operations                           (54.6)   (17.6)   (72.4)   (17.8)
Interest income (expense), net                   0.6      3.0      1.1      3.2
Other income (expense), net                     (2.5)    (1.1)    (1.6)    (2.5)
                                              -------  -------  -------  -------
Loss before income taxes                       (56.6)   (15.7)   (72.9)   (17.1)
Provision (benefit) for income taxes            (0.3)    (3.5)     0.2     (3.8)
                                              -------  -------  -------  -------
Net loss                                      (56.3)%  (12.2)%  (73.1)%  (13.3)%
                                              =======  =======  =======  =======



NET  REVENUES

     Net  revenues  decreased  $3.1  million, or 19.5%, to $12.7 million for the
three  months  ended  December  31, 2002 from $15.7 million for the three months
ended December 31, 2001. Net revenues decreased $6.2 million, or 19.7%, to $25.3
million  for  the  six months ended December 31, 2002 from $31.6 million for the
six  months  ended December 31, 2001. The decrease was primarily attributable to
decreases  in  net  revenues of our Multiport Device Solutions and Device Server
product  lines.  Multiport  Device Solutions net revenues decreased $558,000, or
9.9%,  to  $5.1  million,  or  40.2% of net revenues, for the three months ended
December  31,  2002  from  $5.6 million, or 35.9% of net revenues, for the three
months  ended  December  31,  2001.  Multiport  Device  Solutions  net  revenues
decreased  $3.4  million,  or 25.3%, to $10.2 million, or 40.2% of net revenues,
for  the  six months ended December 31, 2002 from $13.6 million, or 43.2% of net
revenues, for the six months ended December 31, 2001. Mulitport Device Solutions
net  revenues  include  $711,000 and $1.7 million of Stallion net revenues (from
the  acquisition  date)  for  the  three and six months ended December 31, 2002,
respectively.  No  net revenues from Stallion were recorded for the same periods
last  year. Device Server net revenues decreased $2.6 million, or 26.8%, to $7.1
million,  or 56.1% of net revenues, for the three months ended December 31, 2002
from $9.7 million, or 61.7% of net revenues, for the three months ended December
31,  2001. Device Server net revenues decreased $3.1 million, or 18.5%, to $13.8
million,  or  54.4%  of net revenues, for the six months ended December 31, 2002
from  $16.9 million, or 53.6% of net revenues, for the six months ended December
31,  2001.  The  decreases  in  our  Multiport Device Solution and Device Server
product  lines net revenues is primarily attributable to the overall decrease in
industry  technology  spending year to year. Print Server and other net revenues
increased $93,000, or 24.4%, to $476,000, or 3.8% of net revenues, for the three
months  ended  December 31, 2002 from $383,000, or 2.4% of net revenues, for the
three  months  ended  December  31,  2001.  Print  Server and other net revenues
increased  $369,000, or 36.9%, to $1.4 million, or 5.4% of net revenues, for the
six  months  ended December 31, 2002 from $1.0 million, or 3.2% of net revenues,
for  the  six  months  ended  December  31,  2001.

     Net  revenues  generated from sales in the Americas decreased $3.0 million,
or  23.6%, to $9.8 million, or 77.2% of net revenues, for the three months ended
December  31,  2002  from $12.8 million, or 81.4% of net revenues, for the three
months  ended  December  31,  2001.  Net  revenues  generated  from sales in the
Americas  decreased  $7.1  million,  or 26.5%, to $19.6 million, or 77.3% of net
revenues,  for  the  six  months  ended December 31, 2002 from $26.6 million, or
84.4%  of  net  revenues,  for  the six months ended December 31, 2001.  Our net
revenues  derived from customers located in the Americas in absolute dollars and

                                       15



as  a  percentage  of  total  net  revenues  decreased  due to logistical issues
surrounding our restructuring of our Milford, Connecticut operations, whereby we
began  to  outsource  our  manufacturing  to  three  contract  manufacturers and
competitive  pricing  strategies.   Our  net  revenues  derived  from  customers
located  in Europe increased $196,000, or 7.8%, to $2.7 million, or 21.4% of net
revenues,  for  the  three  months ended December 31, 2002 from $2.5 million, or
16.0%  of  net  revenues,  for the three months ended December 31, 2001. Our net
revenues  derived  from  customers  located in Europe increased $1.0 million, or
25.0%,  to  $5.1  million,  or  20.1%  of net revenues, for the six months ended
December  31,  2002  from  $4.1  million,  or 12.9% of net revenues, for the six
months  ended December 31, 2001. Our net revenues derived from customers located
in  Europe  in  absolute  dollars  and  as  a  percentage  of total net revenues
increased  due  to a concentrated effort to improve European sales through a new
sales  structure.  Our  net  revenues  derived  from  customers located in other
geographic  areas  decreased to $171,000, or 1.4% of net revenues, for the three
months  ended  December 31, 2002 from $415,000, or 2.6% of net revenues, for the
three  months  ended  December 31, 2001. Our net revenues derived from customers
located  in  other  geographic  areas  decreased  to  $659,000,  or  2.6% of net
revenues,  for  the six months ended December 31, 2002 from $841,000, or 2.7% of
net  revenues,  for  the  six  months  ended  December  31,  2001.

     Due  to  the  significant  economic slowdown in the technology industry, we
experienced a significant slowdown in customer orders, as well as an increase in
the  number  of order cancellations. We experienced significant revenue declines
in  the  second,  third and fourth quarters of fiscal 2002. The first quarter of
fiscal 2003 represents our first quarter of modest sequential revenue growth and
we  were  able  to  maintain  that  revenue  in  the  second quarter despite the
logistical  issues  surrounding  our  restructuring  of our Milford, Connecticut
operations,  whereby,  we began to outsource our manufacturing to three contract
manufacturers.  We  expect  flat to modest growth in the third quarter of fiscal
2003.

GROSS  PROFIT

     Gross  profit  represents  net  revenues  less  cost  of  revenues. Cost of
revenues  consists primarily of the cost of raw material components, subcontract
labor assembly from outside manufacturers and associated overhead costs. As part
of  an  agreement  with  Gordian,  an  outside  research and development firm, a
royalty  charge was included in cost of revenues and was calculated based on the
related  products  sold.  Gordian  royalties  were $431,000 and $847,000 for the
three  and  six  months ended December 31, 2001, respectively. No royalties were
paid  for  the  three and six months ended December 31, 2002, respectively, as a
result  of a new Gordian agreement. Additionally, cost of revenues for the three
months  ended  December 31, 2002 and 2001 consisted of $1.0 million and $560,000
of  amortization  of purchased intangible assets, respectively. Cost of revenues
for  the  six  months ended December 31, 2002 and 2001 consisted of $2.1 million
and  $898,000  of  amortization  of  purchased  intangible assets, respectively.

     In  May  2002,  we  signed  a new agreement with Gordian to acquire a joint
interest  in  the  intellectual property that is evident in products designed by
Gordian and to extinguish our obligation to pay royalties on future sales of our
products.  We  agreed to pay $6.0 million for this intellectual property and are
amortizing  this asset to cost of revenues over the remaining life cycles of our
products  designed  by  Gordian, or approximately three years. Effective May 30,
2002,  upon the signing of the agreement, royalty expenses have been replaced by
an  amortization  of  the  prepaid royalties and entitlement to the intellectual
property  that  was  part  of the agreement. Amortization expense related to the
Gordian  agreement,  included  in amortization of purchased intangible assets of
$1.0  million  totaled  $640,000  for  the three months ended December 31, 2002.
Amortization  expense related to the Gordian agreement, included in amortization
of  purchased intangible assets of $2.1 million totaled $1.3 million for the six
months  ended  December  31,  2002.

     Gross profit decreased by $3.2 million, or 39.3%, to $5.0 million, or 39.3%
of net revenues, for the three months ended December 31, 2002 from $8.2 million,
or  52.1%  of  net revenues, for the three months ended December 31, 2001. Gross
profit  decreased  by  $7.0  million, or 42.6%, to $9.5 million, or 37.3% of net
revenues,  for  the  six  months  ended December 31, 2002 from $16.5 million, or
52.2%  of net revenues, for the six months ended December 31, 2001. The decrease
in  gross  profit  in  absolute  dollars and as a percentage of net revenues was
mainly  attributable  to a decrease in revenues, an increase in the amortization
of  purchased  intangible  assets  relating  to  technology  acquired  in  our
acquisitions,  an  increase in production expenses related to the closing of our
Milford,  Connecticut  facility  and  an  increase  in  our  inventory  reserve.


SELLING,  GENERAL  AND  ADMINISTRATIVE

     Selling,  general  and  administrative  expenses  consist  primarily  of
personnel-related  expenses  including  salaries  and  commissions,  facility
expenses,  information  technology,  trade  show  expenses,  advertising,  and
professional  fees.  Selling,  general  and  administrative  expenses  increased
$513,000,  or  6.7%,  to  $8.2  million, or 64.8% of net revenues, for the three
months  ended December 31, 2002 from $7.7 million, or 48.9% of net revenues, for
the  three  months  ended December 31, 2001. Selling, general and administrative
expenses  increased  $807,000,  or  5.3%,  to  $16.1  million,  or  63.5% of net
revenues,  for  the  six  months  ended December 31, 2002 from $15.3 million, or
48.4%  of net revenues, for the six months ended December 31, 2001. The increase
in  selling,  general  and  administrative  expense in absolute dollars and as a
percentage  of  net revenues is primarily due to the increase in legal and other

                                       16



professional  fees.  The  legal  fees primarily relate to our defense of our SEC
investigation  and  shareholder  suits  as  well  as  our  intellectual property
lawsuit,  which  was  settled  during  the  second quarter of fiscal 2003. These
increases  are  partially  offset  by  a  favorable  settlement of a contractual
service  obligation  and  a  reduction in our allowance for doubtful accounts.

RESEARCH  AND  DEVELOPMENT

     Research  and  development  expenses  consist primarily of salaries and the
related  costs  of employees, as well as expenditures to third-party vendors for
research and development activities. Research and development expenses increased
$1.2 million, or 59.4%, to $3.1 million, or 24.6% of net revenues, for the three
months  ended December 31, 2002 from $2.0 million, or 12.4% of net revenues, for
the  three  months  ended  December  31, 2001. Research and development expenses
increased $1.5 million, or 37.0%, to $5.5 million, or 21.9% of net revenues, for
the  six  months  ended  December  31,  2002  from $4.0 million, or 12.8% of net
revenues,  for  the  six  months ended December 31, 2001. This increase resulted
primarily  from  increased  personnel-related  costs  due to the acquisitions of
Synergetic,  Premise  and  Stallion  and  expenses  related  to  new  product
development.

STOCK-BASED  COMPENSATION

     Stock-based  compensation generally represents the amortization of deferred
compensation.  We  recorded  no  deferred  compensation for the six months ended
December 31, 2002 and recorded deferred compensation forfeitures of $1.8 million
for the six months ended December 31, 2002. Deferred compensation represents the
difference  between the fair value of the underlying common stock for accounting
purposes  and  the  exercise  price  of  the stock options at the date of grant.
Deferred compensation is presented as a reduction of stockholders' equity and is
amortized ratably over the respective vesting periods of the applicable options,
which  is  generally  four  years.  Included  in cost of revenues is stock-based
compensation of $18,000 and $48,000 for the three months ended December 31, 2002
and 2001, respectively and $37,000 and $75,000 for the six months ended December
31, 2002 and 2001, respectively. Stock-based compensation decreased $446,000, or
57.1%, to $335,000, or 2.6% of net revenues, for the three months ended December
31,  2002  from  $781,000,  or  5.0% of net revenues, for the three months ended
December 31, 2001. Stock-based compensation decreased $1.2 million, or 60.1%, to
$780,000,  or  3.1%  of net revenues, for the six months ended December 31, 2002
from  $2.0  million,  or 6.2% of net revenues, for the six months ended December
31,  2001. The decrease in stock-based compensation is primarily attributable to
the restructuring plans whereby options for which deferred compensation has been
recorded  are  forfeited.

AMORTIZATION  OF  PURCHASED  INTANGIBLE  ASSETS

     Purchased  intangible  assets  primarily  include  existing  technology and
customer  agreements  and  are  amortized  on  a  straight-line  basis  over the
estimated useful lives of the respective assets, ranging from two to five years.
We  obtained independent appraisals of the fair value of tangible and intangible
assets  acquired  in order to allocate the purchase price. We are in the process
of  obtaining  an  independent  appraisal  of the fair value of the tangible and
intangible  assets  acquired  related to the acquisition of Stallion in order to
allocate the purchase price in accordance with Statement of Financial Accounting
Standards  ("SFAS")  No.  141,  "Business  Combinations"  ("SFAS No. 141"). As a
result,  the  excess  of  the  purchase  price  over  the net assets acquired of
Stallion of approximately $3.2 million is included in goodwill and, accordingly,
not  being  amortized. The amortization of purchased intangible assets decreased
$295,000,  or  56.4%, to $228,000, or 1.8% of net revenues, for the three months
ended  December  31,  2002 from $523,000, or 3.3% of net revenues, for the three
months  ended December 31, 2001. The amortization of purchased intangible assets
decreased  $353,000, or 43.6%, to $456,000, or 1.8% of net revenues, for the six
months  ended  December 31, 2002 from $809,000, or 2.6% of net revenues, for the
six  months ended December 31, 2001. In addition, approximately $1.0 million and
$560,000  of  amortization of purchased intangible assets has been classified as
cost  of  revenues  for  the  three  months  ended  December  30, 2002 and 2001,
respectively and $2.1 million and $898,000 for the six months ended December 31,
2002  and  2001,  respectively.  The  decrease  in  amortization  of  purchased
intangible assets is due to the impairment write-down of $4.4 million during the
fourth  quarter of fiscal 2002. At December 31, 2002, the unamortized balance of
purchased  intangible  assets that will be amortized to future operating expense
was  $12.2  million, of which $2.5 million will be amortized in the remainder of
fiscal  2003,  $4.0  million  in  fiscal 2004, $3.1 million is fiscal 2005, $2.2
million  in  fiscal  2006  and  $387,000  in  fiscal  2007.

RESTRUCTURING  CHARGES

On  September  12,  2002,  we  announced  a restructuring plan to prioritize our
initiatives  around  the  growth  areas  of  our  business,  focus  on  profit
contribution,  reduce  expenses,  and  improve  operating  efficiency.  This
restructuring  plan  includes  a worldwide workforce reduction, consolidation of
excess  facilities  and  other  charges.  As  of  December 31, 2002, we recorded
restructuring  costs  totaling  $4.9 million or 19.5% of net revenues, which are
classified  as  operating  expenses  in the condensed consolidated statements of
operations.

                                       17



     Through  December  31,  2002,  the  restructuring  plan had resulted in the
reduction of approximately 50 regular employees worldwide. We recorded workforce
reduction  charges of approximately $1.2 million related to severance and fringe
benefits  for  the  terminated  employees.

     In  connection  with  the  restructuring  plan,  we  recorded  charges  of
approximately  $3.7  million  through December 31, 2002 for the consolidation of
excess  facilities,  relating  primarily  to  lease terminations, non-cancelable
lease  costs,  write-off  of  leasehold  improvements  and  termination  of  a
contractual  obligation.

INTEREST  INCOME  (EXPENSE),  NET

     Interest  income  (expense),  net  consists primarily of interest earned on
cash, cash equivalents and marketable securities. Interest income (expense), net
was  $75,000 and $479,000 for the three months ended December 31, 2002 and 2001,
respectively.  Interest  income (expense), net was $267,000 and $1.0 million for
the  six  months ended December 31, 2002 and 2001, respectively. The decrease is
primarily  due  to  lower  average  investment  balances  and  interest  rates.
Additionally, the decrease in the average investment balance is due to increased
legal  and  other  professional  fees  resulting  from  our  financial statement
restatements  in  fiscal 2002 and defense of our lawsuits. Also, the decrease is
due  to  the  settlement  of  the  Milford  lease  obligation  included  in  our
restructuring  charge.

OTHER  INCOME  (EXPENSE),  NET

     Other  income  (expense),  net  was $(318,000) and $(176,000) for the three
months  ended  December 31, 2002 and 2001, respectively. Other income (expense),
net was $(408,000) and $(804,000) for the six months ended December 31, 2002 and
2001,  respectively.  The  increase for the three months ended December 31, 2002
is  primarily  attributable  to  our  share of the losses from our investment in
Xanboo.  The decrease in other expense is primarily attributable to the $500,000
revaluation  in  the  carrying amount of a strategic investment recorded for the
six  months  ended  December  31,  2001.

PROVISION  FOR  INCOME  TAXES-EFFECTIVE  TAX  RATE

     We utilize the liability method of accounting for income taxes as set forth
in  SFAS No. 109, "Accounting for Income Taxes."  Our effective tax rate was -1%
for  the  six  months  ended December 31, 2002, and 22% for the six months ended
December  31,  2001.  The  federal  statutory rate was 34% for both periods. Our
effective  tax  rate  associated  with the income tax expense for the six months
ended December 31, 2002, was lower than the federal statutory rate primarily due
to  the  increase  in  valuation  allowance,  as  well  as  the  amortization of
stock-based  compensation  for  which  no current year tax benefit was provided.
Our effective tax rate associated with the income tax benefit for the six months
ended  December  31,  2001,  was  lower than the statutory rate primarily due to
foreign losses and amortization of stock-based compensation for which no benefit
was  provided.

IMPACT  OF  ADOPTION  OF  NEW  ACCOUNTING  STANDARDS

     In  June  2002,  the  FASB issued SFAS 146, Accounting for Costs Associated
with  Exit  or  Disposal  Activities  ("SFAS No. 146"), which nullifies Emerging
Issues  Task  Force  ("EITF")  Issue No. 94-3, Liability Recognition for Certain
Employee  Termination  Benefits  and  Other Costs to Exit an Activity (including
Certain  Costs Incurred in a Restructuring) ("EITF 94-3"). SFAS No. 146 requires
that  a  liability  for  a  cost associated with an exit or disposal activity be
recognized  when the liability is incurred, whereas EITF 94-3 had recognized the
liability  at  the commitment date to an exit plan. We are required to adopt the
provisions  of  SFAS No. 146 effective for exit or disposal activities initiated
after  December  31, 2002. We are currently evaluating the impact of adoption of
this  statement.

LIQUIDITY  AND  CAPITAL  RESOURCES

     Since  inception,  we  have financed our operations through the issuance of
common  stock  and  through  net cash generated from operations. We consider all
highly  liquid investments purchased with original maturities of 90 days or less
to  be  cash  equivalents.  Cash and cash equivalents consisting of money-market
funds  and  commercial  paper  totaled  $10.8  million  at  December  31,  2002.
Marketable  securities  are  income  yielding  securities  which  can be readily
converted  to  cash.  Marketable  securities  consist  of  obligations  of  U.S.
Government  agencies, state, municipal and county government notes and bonds and
totaled  $9.3  million at December 31, 2002. Long-term investments consist of an
equity security of a privately held company, Xanboo, and totaled $6.1 million at
December  31,  2002.

     Our  operating  activities  used  cash  of $11.2 million for the six months
ended December 31, 2002. We incurred a net loss of $18.5 million, which includes
the  following  adjustments:  depreciation  of  $1.4  million,  amortization  of
purchased  intangible  assets  of  $2.5  million,  amortization  of  stock-based
compensation  of $817,000, a restructuring charge of $2.9 million, equity losses
from  unconsolidated  businesses  of  $654,000  and  an  allowance  for doubtful
accounts  receivable of $246,000. The changes in our operating assets consist of
a decrease in accounts receivable of $1.8 million, decrease in inventory of $2.5
million  and  a  decrease  in  prepaid expenses and other assets of $1.1 million

                                       18



which  was  reduced  by  a decrease in our liability to Gordian of $2.0 million,
decrease  in  accrued  Lightwave  settlement  of  $2.0 million and a decrease in
accounts  payable  of  $1.4  million.  The  decrease in due to Gordian is due to
payments in accordance with the agreement. The decrease in the accrued Lightwave
settlement  is  due  to the settlement payment. The decrease in prepaid expenses
and  other  current  assets  is  primarily  due  to  the  decrease  in  contract
manufacturer  receivables  and  the  completion of the Stallion acquisition. The
reduction  in  accounts receivable is primarily due to improved collections from
our  distributors and European customers. The decrease in inventory is primarily
due  to  competitive  pricing  strategies  of  our  on  hand inventory, improved
forecasting  and  an increase in our inventory reserve. The decrease in accounts
payable  is  primarily  due  to  our  reduction  in  inventory.

     Our investing activities used cash of $4.7 million for the six months ended
December  31,  2002 compared with a $20.5 million use of cash for the six months
ended  December 31, 2001. We used $2.1 million, net of cash acquired, to acquire
Stallion in August 2002. We used $9.3 million to purchase marketable securities.
We received $7.0 million in proceeds from the sales of marketable securities. We
also  used  $275,000  to  purchase  property  and  equipment.

     Cash provided by financing activities was $142,000 for the six months ended
December  31,  2002. Cash provided by financing activities was $48.0 million for
the  six  months  ended December 31, 2001, primarily related to the net proceeds
from  our  secondary  public  offering  in  July  2001.

In  January  2002,  we  entered into a two-year line of credit with a bank in an
amount  not  to  exceed  $20.0 million. Borrowings under the line of credit bear
interest  at  either (i) the prime rate or (ii) the LIBOR rate plus 2.0%. We are
required  to  pay  a  $100,000  facility  fee of which $50,000 was paid upon the
closing and $50,000 is to be paid in January 2003. We are also required to pay a
quarterly  unused  line  fee of 0.125% of the unused line of credit balance. The
line  of credit contains customary affirmative and negative covenants. Effective
June  30,  2002,  we  amended the existing line of credit reducing the revolving
line  to  $12.0  million,  removing  the  LIBOR  rate  option  and adjusting the
customary  affirmative  and  negative  covenants.  To date, we have not borrowed
against this line of credit. We are not in compliance with the revised financial
covenants  of  the  amended  line  of  credit  at  December  31,  2002.


     The  following  table  summarizes  our  contractual payment obligations and
commitments:




                 REMAINDER OF FISCAL            FISCAL YEARS
                                       -----------------------------
                                2003    2004    2005    2006   2007   THEREAFTER    TOTAL
                               ------  ------  ------  ------  -----  -----------  -------
                                                              
Operating leases               $1,528  $2,994  $2,856  $1,741  $ 894  $     1,994  $12,007
Other contractual
   obligations                     96      62      11       1      -            -      170
                               ------  ------  ------  ------  -----  -----------  -------

Total                          $1,624  $3,056  $2,867  $1,742  $ 894  $     1,994  $12,177
                               ======  ======  ======  ======  =====  ===========  =======



     We  believe  that  our  existing  cash,  cash  equivalents  and  marketable
securities  and  any available borrowings under our line of credit facility will
be  adequate to meet our anticipated cash needs through at least the next twelve
months.  Our  future capital requirements will depend on many factors, including
the  timing  and  amount  of  our  net  revenues,  research  and development and
infrastructure  investments,  and expenses related to an on-going Securities and
Exchange  Commission  ("SEC")  investigation  and pending litigation, which will
affect  our  ability  to  generate  additional  cash.  If  cash  generated  from
operations  and  financing  activities  is  insufficient  to satisfy our working
capital  requirements,  we may need to borrow funds through bank loans, sales of
securities  or  other  means.  There can be no assurance that we will be able to
raise any such capital on terms acceptable to us, if at all. If we are unable to
secure  additional  financing,  we  may  not  be  able to develop or enhance our
products,  take  advantage  of  future  opportunities, respond to competition or
continue  to  operate  our  business.

RISK  FACTORS

      You  should  carefully consider the risks described below before making an
investment  decision.  The  risks  and uncertainties described below are not the
only  ones  facing  our  company.  Our  business  operations  may be impaired by
additional  risks and uncertainties of which we are unaware or that we currently
consider  immaterial.

     Our business, results of operations or cash flows may be adversely affected
if any of the following risks actually occur. In such case, the trading price of
our common stock could decline, and you may lose all or part of your investment.

                                       19



     VARIATIONS IN QUARTERLY OPERATING RESULTS, DUE TO FACTORS INCLUDING CHANGES
IN  DEMAND  FOR OUR PRODUCTS AND CHANGES IN OUR MIX OF NET REVENUES, COULD CAUSE
OUR  STOCK  PRICE  TO  DECLINE.

     Our  quarterly  net revenues, expenses and operating results have varied in
the  past and might vary significantly from quarter to quarter in the future. We
therefore  believe  that quarter-to-quarter comparisons of our operating results
are  not a good indication of our future performance, and you should not rely on
them  to  predict  our future performance or the future performance of our stock
price.  Our  short-term expense levels are relatively fixed and are based on our
expectations of future net revenues. If we were to experience a reduction in net
revenues  in  a  quarter,  we  would  likely  be unable to adjust our short-term
expenditures.  If  this  were  to  occur, our operating results for that quarter
would  be  harmed.  If  our  operating results in future quarters fall below the
expectations  of  market  analysts  and investors, the price of our common stock
would  likely  fall.  Other  factors  that  might cause our operating results to
fluctuate  on  a  quarterly  basis  include:

  -  changes in the mix of net revenues attributable to higher-margin and
     lower-margin products;
  -  customers' decisions to defer or accelerate orders;
  -  variations in the size or timing of orders for our products;
  -  short-term fluctuations in the cost or availability of our critical
     components;
  -  changes in demand for our products generally;
  -  loss or gain of significant customers;
  -  announcements or introductions of new products by our competitors;
  -  defects and other product quality problems; and
  -  changes in demand for devices that incorporate our products.


OUR  COMMON  STOCK  MAY BE DELISTED, WHICH COULD SIGNIFICANTLY HARM OUR BUSINESS

     Our  common  stock  is currently listed on The Nasdaq SmallCap Market under
the symbol "LTRX." We currently are not in compliance with the $1.00 minimum bid
price  requirement for inclusion in The Nasdaq SmallCap Market, however, we have
until July 14, 2003, to regain compliance. In the event we failed to timely file
our  periodic  reports, we would be subject to delisting prior to July 14, 2003.
If our common stock was delisted from The Nasdaq SmallCap Market, some or all of
the  following  could  be  reduced,  harming  our  investors:

  -  the liquidity of our common stock;
  -  the market price of our common stock;
  -  the number of institutional investors that will consider investing in our
     common stock;
  -  the number of investors in general that will consider investing in our
     common stock;
  -  the number of market makers in our common stock;
  -  the availability of information concerning the trading prices and volume of
     our common stock;
  -  the number of broker-dealers willing to execute trades in shares of our
     common stock; and
  -  our ability to obtain financing for the continuation of our operations.


     IF  OUR  COMMON  STOCK  IS  DELISTED,  THE  LIQUIDITY OF OUR STOCK MIGHT BE
LIMITED

     If  our common stock were to be delisted from The Nasdaq SmallCap Market it
could  become  subject  to the SEC "Penny Stock" rules. "Penny stocks" generally
are  equity  securities  with  a price of less than $5.00 per share that are not
registered  on  certain  national  securities  exchanges or quoted on the Nasdaq
system.  Broker-dealers dealing in our common stock would then be subject to the
disclosure  rules  for  transactions  involving  penny stocks, which require the
broker-dealer  to  determine  if  purchasing  our common stock is suitable for a
particular  investor.  The broker-dealer must also obtain the written consent of
purchasers  to  purchase  our common stock. The broker-dealer must also disclose
the best bid and offer prices available for our stock and the price at which the
broker-dealer  last purchased or sold our common stock. These additional burdens
imposed  upon  broker-dealers may discourage them from effecting transactions in

                                       20



our  common  stock,  which  could  make it difficult for investors to sell their
shares  and,  hence,  limit  the  liquidity  of  our  common  stock.


     WE  ARE  CURRENTLY  ENGAGED IN MULTIPLE SECURITIES CLASS ACTION LAWSUITS, A
STATE  DERIVATIVE  SUIT,  A LAWSUIT BY THE FORMER OWNERS OF OUR USSC SUBSIDIARY,
AND A LAWSUIT BY FORMER SHAREHOLDERS OF OUR SYNERGETIC SUBSIDIARY, ANY OF WHICH,
IF IT RESULTS IN AN UNFAVORABLE RESOLUTION, COULD ADVERSELY AFFECT OUR BUSINESS,
RESULTS  OF  OPERATIONS  OR  FINANCIAL  CONDITION.

     On  May  15,  2002, Stephen Bachman filed a class action complaint entitled
Bachman  v. Lantronix, Inc., et al., No. 02-3899, in the U.S. District Court for
the  Central  District  of  California against us and certain of our current and
former officers and directors alleging violations of the Securities Exchange Act
of  1934 and seeking unspecified damages. Subsequently, six similar actions were
filed  in  the  same court. Each of the complaints purports to be a class action
lawsuit  brought  on  behalf  of persons who purchased or otherwise acquired our
common  stock  during  the  period  of  April  25,  2001  through  May 30, 2002,
inclusive.  The  complaints  allege  that the defendants caused us to improperly
recognize  revenue  and make false and misleading statements about our business.
Plaintiffs  further  allege that we materially overstated our reported financial
results,  thereby  inflating  our  stock price during our securities offering in
July  2001,  as  well  as  facilitating the use of our stock as consideration in
acquisitions.  The  complaints have subsequently been consolidated into a single
action  and the court has appointed a lead plaintiff. The lead plaintiff filed a
consolidated  amended  complaint  on  January  17,  2003.  The amended complaint
continues  to  assert that we and the individual officer and director defendants
violated  the  1934  Act,  and  also  includes  alleged claims that we and these
officers  and  directors  violated the Securities Act of 1933 arising out of our
Initial Public Offering in August 2000. We have not yet answered,  discovery has
not  commenced,  and  no  trial  date  has  been  established.

     On  July  26,  2002,  Samuel  Ivy  filed a shareholder derivative complaint
entitled  Ivy  v. Bernhard Bruscha, et al., No. 02CC00209, in the Superior Court
of the State of California, County of Orange, against certain of our current and
former officers and directors. The complaint alleges causes of action for breach
of fiduciary duty, abuse of control, gross mismanagement, unjust enrichment, and
improper  insider  stock  sales. The complaint seeks unspecified damages against
the  individual defendants on our behalf, equitable relief, and attorneys' fees.
Discovery  has  not  commenced  and  no  trial  date  has  been  established.

     We  filed  a  demurrer/motion to dismiss on October 26, 2002.  The basis of
the  demurrer is that the plaintiff does not have standing to bring this lawsuit
since  plaintiff  has  never  served  a  demand on our Board that the Board take
certain  actions  on  behalf  of  the  corporation.  Prior to the hearing on the
demurrer,  derivative  plaintiff  filed  an  amended  complaint. We have not yet
responded  to  the  amended  complaint. Discovery has not commenced and no trial
date  has  been  established.

     On  August  23,  2002,  a complaint entitled Dunstan v. Lantronix, Inc., et
al., was filed in the Circuit Court of the State of Oregon, County of Multnomah,
against  us  and certain of our current and former officers and directors by the
co-founders  of United States Software Corporation. The complaint alleges Oregon
state law claims for securities violations, fraud, and negligence. The complaint
seeks  not  less than $3.6 million in damages, interest, attorneys' fees, costs,
expenses,  and  an  unspecified  amount  of punitive damages. We moved to compel
arbitration  in November 2002, and in a ruling dated February 9, 2003, the court
ordered  the  matter  stayed  pending  arbitration  of  all  claims.

     On  October  17,  2002,  Richard  Goldstein  and  several  other  former
shareholders  of  Synergetic  filed  a  complaint  entitled  Goldstein, et al v.
Lantronix,  Inc., et al in the Superior Court of the State of California, County
of  Orange.  Plaintiffs  filed  an  amended  complaint  on  January 7, 2003. The
amended  complaint  alleges  fraud,  negligent  misrepresentation,  breach  of
warranties  and  covenants, breach of contract and negligence, all stemming from
our  acquisition  of  Synergetic.  The  complaint seeks an unspecified amount of
damages,  interest,  attorneys' fees, costs, expenses, and an unspecified amount
of  punitive  damages.  We  have  not  yet  answered  the  complaint.


     THERE  IS A RISK THAT THE SEC COULD LEVY FINES AGAINST US, OR DECLARE US TO
BE OUT OF COMPLIANCE WITH THE RULES REGARDING OFFERING SECURITIES TO THE PUBLIC.

The  SEC  is  investigating the events surrounding our recent restatement of our
financial  statements.  The SEC could conclude that we violated the rules of the
Securities  Act  of  1933  or the Securities and Exchange Act of 1934. In either
event, the SEC might levy civil fines against us, or might conclude that we lack
sufficient  internal  controls to warrant our being allowed to continue offering
our shares to the public. This investigation involves substantial cost and could
significantly  divert  the  attention  of  management.  In addition to sanctions
imposed  by  the  SEC,  an  adverse determination could significantly damage our
reputation  with  customers  and  vendors,  and  harm  our  employees'  morale.


                                       21



     WE MIGHT BECOME INVOLVED IN LITIGATION OVER PROPRIETARY RIGHTS, WHICH COULD
BE  COSTLY  AND  TIME  CONSUMING.

     Substantial litigation regarding intellectual property rights exists in our
industry.  There  is a risk that  third-parties, including current and potential
competitors,  current developers of our intellectual property, our manufacturing
partners, or parties with which we have contemplated a business combination will
claim  that  our  products,  or  our  customers'  products,  infringe  on  their
intellectual  property rights or that we have misappropriated their intellectual
property. In addition, software, business processes and other property rights in
our industry might be increasingly subject to third-party infringement claims as
the  number  of competitors grows and the functionality of products in different
industry  segments  overlaps.  Other  parties  might  currently  have,  or might
eventually  be  issued,  patents that infringe on the proprietary rights we use.
Any  of  these  third  parties  might  make  a claim of infringement against us.

     For  example,  in  July  2001,  Digi International, Inc., filed a complaint
alleging  that  we  directly  and/or  indirectly  infringed  upon  a DigiPatent.
Following extensive and costly pre-trial preparation, we settled the matter with
Digi  on November 2002. From time to time in the future we could encounter other
disputes over rights and obligations concerning intellectual property. We cannot
assume  that  we  will  prevail  in  intellectual  property  disputes  regarding
infringement,  misappropriation  or  other  disputes. Litigation in which we are
accused  of  infringement  or  misappropriation  might  cause  a  delay  in  the
introduction  of  new products, require us to develop non-infringing technology,
require  us  to  enter  into  royalty  or license agreements, which might not be
available  on  acceptable  terms,  or  at  all, or require us to pay substantial
damages, including treble damages if we are held to have willfully infringed. In
addition,  we  have obligations to indemnify certain of our customers under some
circumstances  for  infringement of third-party intellectual property rights. If
any  claims  from  third-parties were to require us to indemnify customers under
our  agreements,  the  costs  could  be  substantial,  and our business could be
harmed.  If a successful claim of infringement were made against us and we could
not  develop  non-infringing  technology  or  license  the  infringed or similar
technology  on  a  timely  and  cost-effective  basis,  our  business  could  be
significantly  harmed.

     IF  WE  MAKE  UNPROFITABLE  ACQUISITIONS  OR  ARE  UNABLE  TO  SUCCESSFULLY
INTEGRATE  OUR  ACQUISITIONS,  OUR  BUSINESS  COULD  SUFFER.

     We  have  in the past and may continue in the future to acquire businesses,
client  lists, products or technologies that we believe complement or expand our
existing  business.  In December 2000, we acquired USSC, a company that provides
software solutions for use in embedded technology applications. In June 2001, we
acquired  Lightwave,  a  company  that provides console management solutions. In
October  2001,  we  acquired  Synergetic,  a  provider  of  embedded  network
communication  solutions.  In  January  2002,  we acquired Premise Systems, Inc.
("Premise"),  a  developer of client-side software applications. In August 2002,
we  acquired  Stallion,  an  Australian  based provider of solutions that enable
Internet  access,  remote  access  and serial connectivity. Acquisitions of this
type  involve  a  number  of  risks,  including:

- -    difficulties  in  assimilating  the  operations  and  employees of acquired
     companies;
- -    diversion  of  our  management's  attention from ongoing business concerns;
- -    our  potential  inability  to maximize our financial and strategic position
     through the successful incorporation of acquired technology and rights into
     our  products  and  services;
- -    additional  expense  associated  with  amortization  of  acquired  assets;
- -    maintenance  of  uniform  standards, controls, procedures and policies; and
- -    impairment  of  existing  relationships  with  employees,  suppliers  and
     customers  as  a  result  of  the  integration of new management employees.

     Any  acquisition  or  investment could result in the incurrence of debt and
the  loss  of  key employees. Moreover, we often assume specified liabilities of
the  companies  we acquire. Some of these liabilities, such as environmental and
tort  liabilities, are difficult or impossible to quantify. If we do not receive
adequate  indemnification  for  these liabilities our business may be harmed. In
addition,  acquisitions  are  likely  to result in a dilutive issuance of equity
securities.  For  example, we issued common stock and assumed options to acquire
our  common  stock  in  connection  with  our  acquisitions  of USSC, Lightwave,
Synergetic  and  Premise. We cannot assure you that any acquisitions or acquired
businesses,  client  lists,  products  or technologies associated therewith will
generate  sufficient  net  revenues  to  offset  the  associated  costs  of  the
acquisitions or will not result in other adverse effects. Moreover, from time to
time  we  may  enter into negotiations for the acquisition of businesses, client
lists,  products  or  technologies, but be unable or unwilling to consummate the
acquisition  under  consideration.  This  could  cause  significant diversion of
managerial  attention and out of pocket expenses to us. We could also be exposed
to litigation as a result of an unconsummated acquisition, including claims that
we  failed  to negotiate in good faith, misappropriated confidential information
or  other  claims.

                                       22



     In  addition, from time to time we may invest in businesses that we believe
present  attractive  investment  opportunities,  or  provide  other  synergetic
benefits. In September and October 2001, we paid an aggregate of $3.0 million to
Xanboo  for  convertible  promissory  notes, which have converted, in accordance
with  their  terms,  into  Xanboo  preferred stock. In addition, we purchased an
additional  $4.0  million of preferred stock in Xanboo. As of December 31, 2002,
we  hold  a  15.8%  ownership interest with a net book value of $6.1 million, in
Xanboo.  This  investment  is  speculative  in nature, and there is risk that we
could  lose  part  or  all  of  our  investment.


STOCK-BASED  COMPENSATION  WILL  NEGATIVELY  AFFECT  OUR  OPERATING  RESULTS.

     We  have  recorded  deferred  compensation  in connection with the grant of
stock  options  to  employees  where  the option exercise price is less than the
estimated  fair value of the underlying shares of common stock as determined for
financial  reporting purposes. We have not recorded deferred compensation during
the  six  months  ended  December  31,  2002. Additionally, we recorded deferred
compensation  forfeitures  of  $1.8 million during the six months ended December
31,  2002.  At  December 31, 2002, a balance of $1.9 million remains and will be
amortized  as  follows:  $621,000  in  the remainder of fiscal 2003, $997,000 in
fiscal  2004,  $292,000  in  fiscal  2005  and  $19,000  in  fiscal  2006.

     The  amount  of stock-based compensation in future periods will increase if
we  grant  stock options where the exercise price is less than the quoted market
price  of  the  underlying  shares.  The  amount  of  stock-based  compensation
amortization  in future periods could decrease if options for which accrued, but
unvested deferred compensation has been recorded are forfeited. Additionally, as
a  result  of  our  completing  an  offer  whereby  employees holding options to
purchase  our common stock were given the opportunity to cancel certain of their
existing options in exchange for the opportunity to receive new options, we will
recognize  approximately  $239,000 of accelerated stock-based compensation. As a
result,  this  will  reduce  the  amount  of  stock-based compensation in future
periods.


     WE  HAVE EXCESS INVENTORIES AND THERE IS A RISK WE MAY BE UNABLE TO DISPOSE
OF  THEM.

     Our  products  and  therefore  our inventories are subject to technological
risk  at  any  time  either  new  products  may  enter  the  market or prices of
competitive products may be introduced with more attractive features or at lower
prices than ours. There is a risk that we may be unable to sell our inventory in
a  timely  manner to avoid their becoming obsolete. As of December 31, 2002, our
inventories  including  raw  materials,  finished  goods  and  inventory  at
distributors  were  valued  at  $15.0  million  and we had reserved $6.7 million
against  these  inventories. As of June 30, 2002, our inventories, including raw
materials,  finished  goods  and  inventory at distributors were valued at $16.5
million and we had reserved $5.8 million against these inventories. In the event
we  are  required  to substantially discount our inventory or are unable to sell
our  inventory  in a timely manner, our operating results could be substantially
harmed.


     WE PRIMARILY DEPEND ON FOUR THIRD-PARTY MANUFACTURERS TO MANUFACTURE ALL OF
OUR PRODUCTS, WHICH REDUCES OUR CONTROL OVER THE MANUFACTURING PROCESS. IF THESE
MANUFACTURERS ARE UNABLE OR UNWILLING TO MANUFACTURE OUR PRODUCTS AT THE QUALITY
AND  QUANTITY WE REQUEST, OUR BUSINESS COULD BE HARMED AND OUR STOCK PRICE COULD
DECLINE.

     We  primarily  outsource  all  of  our  manufacturing  to  four third-party
manufacturers,  APW, Inc., Irvine Electronics, Technical Manufacturing Corp. and
Uniprecision.  Our  reliance  on these third-party manufacturers exposes us to a
number  of  significant  risks,  including:

  -  reduced control over delivery schedules, quality assurance, manufacturing
     yields and production costs;
  -  lack of guaranteed production capacity or product supply; and
  -  reliance on third-party manufacturers to maintain competitive manufacturing
     technologies.

     Our  agreements  with  these  manufacturers  provide  for  services  on  a
purchase-order basis. If our manufacturers were to become unable or unwilling to
continue to manufacture our products in required volumes, at acceptable quality,
quantity,  yields  and  costs,  or  in  a  timely  manner, our business would be
seriously  harmed.  We  may also experience unforeseen problems as we attempt to
transition  a  significant  portion  of  our  manufacturing  requirements  to
Uniprecision.  We  do  not have a significant operating history with this entity
and  if this entity is unable to provide us with satisfactory service, or we are
unable  to  successfully  complete  the  transition,  our  operations  could  be
interrupted.  As  a  result,  we  would  have to attempt to identify and qualify

                                       23



substitute manufacturers, which could be time consuming and difficult, and might
result  in  unforeseen  manufacturing  and  operations  problems. In addition, a
natural  disaster  could disrupt our manufacturers' facilities and could inhibit
our manufacturers' ability to provide us with manufacturing capacity on a timely
basis,  or  at  all.  If  this  were to occur, we likely would be unable to fill
customers'  existing orders or accept new orders for our products. The resulting
decline in net revenues would harm our business. In addition, we are responsible
for  forecasting  the  demand  for our individual products by regional location.
These  forecasts are used by our contract manufacturers to procure raw materials
and  manufacture  our  finished  goods.  If  we forecast demand too high, we may
invest  too  much cash in inventory and we may be forced to take a write-down of
our  inventory  balance, which would reduce our earnings. If our forecast is too
low  for  one or more products, we may be required to pay expedite charges which
would  increase  our  cost  of  revenues or we may be unable to fulfill customer
orders  thus  reducing  net  revenues  and  therefore  earnings.

     On  September  12,  2002,  we  announced our intent to source our Lightwave
products  from contract manufacturers, and close our manufacturing operations in
Milford,  Connecticut.  We  subsequently outsourced our Milford manufacturing to
three of our four contract manufacturers.  If we are unsuccessful in making this
transition,  our  supply  of  these  products  and  hence our revenues, could be
reduced.


     WE  HAVE  ELECTED  TO USE A CONTRACT MANUFACTURER IN CHINA. WHILE AFFORDING
COST  SAVINGS,  OTHER RISKS COULD NEGATIVELY IMPACT US OR OFFSET THE ANTICIPATED
SAVINGS.

     We  have  recently  elected  to use a contract manufacturer based in China,
which  involves  numerous  risks,  including:

- -    Delivery  times  are extended due to the distances involved, requiring more
     lead-time  in  ordering  and  increasing  the  risk
- -    We  could  incur  ocean  freight  delays because of labor problems, weather
     delays  or  expediting  and  customs  problems.
- -    China does not afford the same level of protection to intellectual property
     as  domestic  or  many  other  foreign  countries.  If  our  products  were
     reverse-engineered  or  our  intellectual  property  were  otherwise
     pirated-reproduced  and  duplicated  without our knowledge or approval, our
     revenues  would  be  reduced.
- -    China and U.S foreign relations have, historically, been subject to change.
     Political considerations and actions could interrupt our expected supply of
     products  from  China.


     INABILITY OR DELAYS IN DELIVERIES FROM OUR COMPONENT SUPPLIERS COULD DAMAGE
OUR  REPUTATION AND COULD CAUSE OUR NET REVENUES TO DECLINE AND HARM OUR RESULTS
OF  OPERATIONS.

     Our  contract  manufacturers  and  we  are  responsible  for  procuring raw
materials  for our products. Our products incorporate components or technologies
that are only available from single or limited sources of supply. In particular,
some of our integrated circuits are available from a single source. From time to
time  in  the  past, integrated circuits we use in our products have been phased
out  of  production.  When  this  happens,  we  attempt  to  purchase sufficient
inventory  to  meet  our  needs until a substitute component can be incorporated
into  our  products.  Nonetheless,  we  might  be  unable to purchase sufficient
components  to  meet  our demands, or we might incorrectly forecast our demands,
and  purchase  too  many  or  too  few components. In addition, our products use
components  that  have  in  the  past  been  subject  to  market  shortages  and
substantial  price  fluctuations. From time to time, we have been unable to meet
our  orders  because  we  were  unable  to purchase necessary components for our
products.  We  rely  on a number of different component suppliers. Because we do
not  have  long-term  supply  arrangements  with  any vendor to obtain necessary
components  or  technology  for  our  products,  if  we  are  unable to purchase
components  from  these  suppliers,  product  shipments  could  be  prevented or
delayed,  which  could  result  in  a  loss  of  sales. If we are unable to meet
existing orders or to enter into new orders because of a shortage in components,
we  will  likely  lose  net  revenues  and risk losing customers and harming our
reputation  in  the  marketplace.


     OUR  MANAGEMENT  TEAM  IS  IN  TRANSITION,  WHICH  COULD  HARM OUR BUSINESS

     Our  management  team  is  undergoing  a  significant  transition.  We have
recently  replaced  our Chairman of the Board, Chief Executive Officer and Chief
Financial  Officer/Chief  Operating Officer. Currently, Marc Nussbaum is serving
as  our  interim  Chief  Executive Officer, and James Kerrigan is serving as our
interim  Chief  Financial  Officer.  We  will  need  to  hire  a permanent Chief
Executive  Officer  and Chief Financial Officer in the near future. Although the
Company  might  hire  Mssrs.  Nussbaum  and  Kerrigan  to  serve  in  permanent
capacities,  it  is  also possible that new executives will be hired. The recent

                                       24



management  changes  have been disruptive to our business and additional changes
would  likely  be  disruptive  as  well. If we are unable to manage this process
effectively, our relationship with our employees, customers and vendors could be
significantly  harmed.


     OUR  EXECUTIVE  OFFICERS  AND  TECHNICAL  PERSONNEL  ARE  CRITICAL  TO  OUR
BUSINESS,  AND  WITHOUT  THEM  WE  MIGHT  NOT  BE  ABLE  TO EXECUTE OUR BUSINESS
STRATEGY.

     Our  financial  performance depends substantially on the performance of our
executive  officers  and  key  employees. We are dependent in particular on Marc
Nussbaum,  who  serves as our Interim President and Chief Executive Officer, and
James  Kerrigan,  who  serves as our Interim Chief Financial Officer. We have no
contract  agreements  with those executives who are serving on an interim basis.
We  are  also  dependent  upon  our  technical personnel, due to the specialized
technical  nature  of our business. If we lose the services of Mr. Nussbaum, Mr.
Kerrigan  or any of our key personnel and are not able to find replacements in a
timely manner, our business could be disrupted, other key personnel might decide
to  leave,  and  we  might  incur  increased  operating expenses associated with
finding  and  compensating  replacements.


     THERE  IS  A  RISK  THAT  OUR OEM CUSTOMERS WILL DEVELOP THEIR OWN INTERNAL
EXPERTISE  IN  NETWORK-ENABLING PRODUCTS, WHICH COULD RESULT IN REDUCED SALES OF
OUR  PRODUCTS.

     For  most  of our existence, we primarily sold our products to VARs, system
integrators  and  OEMs. Although we intend to continue to use all of these sales
channels,  we  have begun to focus more heavily on selling our products to OEMs.
Selling  products  to  OEMs  involves unique risks, including the risk that OEMs
will  develop  internal expertise in network-enabling products or will otherwise
provide  network functionality to their products without using our device server
technology.  If  this  were to occur, our stock price could decline in value and
you  could  lose  part  or  all  of  your  investment.


     OUR  ENTRY  INTO,  AND  INVESTMENT  IN,  THE  HOME NETWORK MARKET HAS RISKS
INHERENT  IN  RELYING  ON  ANY  EMERGING  MARKET  FOR  FUTURE  GROWTH.

     The  success  of  our Premise SYS software and our investment in Xanboo are
dependent  on  the  development  of a market for home networking. It is possible
this home network market may develop slowly, or not at all, or that others could
enter  this  market  with  superior  product offerings that would impair our own
success.  We  could  lose  some  or all of our investment, or be unsuccessful in
achieving  significant  revenues  and  therefore  profitability,  in  these
initiatives.  If  this were to occur, our operating results would be harmed, and
our  stock  price  could  decline.


     IF OUR RESEARCH AND DEVELOPMENT EFFORTS ARE NOT SUCCESSFUL OUR NET REVENUES
COULD  DECLINE  AND  BUSINESS  COULD  BE  HARMED.

     For  the  six  months  ended December 31, 2002, we incurred $5.5 million in
research and development expenses, which comprised 21.9% of our net revenues. If
we  are  unable  to  develop  new products as a result of this effort, or if the
products we develop are not successful, our business could be harmed. Even if we
do  develop new products that are accepted by our target markets, we do not know
whether  the  net  revenue from these products will be sufficient to justify our
investment  in  research  and  development.


     IF A MAJOR CUSTOMER CANCELS, REDUCES, OR DELAYS PURCHASES, OUR NET REVENUES
MIGHT  DECLINE  AND  OUR  BUSINESS  COULD  BE  ADVERSELY  AFFECTED.

     Our  top five customers accounted for 32.6% of our net revenues for the six
months  ended  December 31, 2002. One customer accounted for approximately 10.6%
and  13.8%  of  our  net revenues for the six months ended December 31, 2002 and
2001,  respectively.  Accounts receivable attributable to this domestic customer
accounted  for  approximately  9.9%  and  13.4%  of total accounts receivable at
December  31,  2002  and  June  30, 2002, respectively. The number and timing of
sales  to  our  distributors  have been difficult for us to predict. The loss or
deferral  of one or more significant sales in a quarter could harm our operating
results.  We  have  in the past, and might in the future, lose one or more major
customers.  If  we  fail  to  continue  to  sell  to  our major customers in the
quantities  we  anticipate,  or  if  any  of  these  customers  terminate  our
relationship,  our  reputation, the perception of our products and technology in
the  marketplace  and the growth of our business could be harmed. The demand for
our  products  from  our  OEM,  VAR  and  systems  integrator  customers depends
primarily  on their ability to successfully sell their products that incorporate
our  device  server  technology.  Our  sales are usually completed on a purchase
order  basis  and  we have no long-term purchase commitments from our customers.

                                       25



     Our  future  success  also depends on our ability to attract new customers,
which  often  involves  an  extended  process.  The  sale  of our products often
involves a significant technical evaluation, and we often face delays because of
our customers' internal procedures used to evaluate and deploy new technologies.
For  these  and  other  reasons, the sales cycle associated with our products is
typically  lengthy,  often  lasting  six  to  nine  months and sometimes longer.
Therefore,  if we were to lose a major customer, we might not be able to replace
the  customer  on a timely basis or at all. This would cause our net revenues to
decrease  and  could  cause  the  price  of  our  stock  to  decline.


     WE HAVE ESTABLISHED CONTRACTS AND OBLIGATIONS THAT WERE IMPLEMENTED WHEN WE
ANTICIPATED  HIGHER  REVENUES  AND  ACTIVITIES.

     We  have several agreements that obligate us to facilities or services that
are  in excess of our current requirements and are at higher rates than could be
obtained  today.  It  may  be  necessary that we sublease or otherwise negotiate
settlement  of  our  obligations  rather  than  perform on them as we originally
expected.  If  we  are  unable  to  negotiate  a  favorable  resolution to these
contracts,  we  may  be required to pay the entire cost of our obligations under
the  agreement,  which  could  harm  our  business.


     THE  AVERAGE  SELLING  PRICES  OF  OUR PRODUCTS MIGHT DECREASE, WHICH COULD
REDUCE  OUR  GROSS  MARGINS.

     In  the  past,  we  have  experienced some reduction in the average selling
prices  and  gross margins of products and we expect that this will continue for
our  products  as they mature. In the future, we expect competition to increase,
and  we  anticipate  this could result in additional pressure on our pricing. In
addition,  our average selling prices for our products might decline as a result
of  other  reasons,  including  promotional programs and customers who negotiate
price  reductions in exchange for longer-term purchase commitments. In addition,
we might not be able to increase the price of our products in the event that the
prices  of components or our overhead costs increase. If this were to occur, our
gross  margins would decline. In addition, we may not be able to reduce the cost
to  manufacture  our  products  to  keep  up  with  the  decline  in  prices.


     NEW  PRODUCT  INTRODUCTIONS AND PRICING STRATEGIES BY OUR COMPETITORS COULD
ADVERSELY  AFFECT  OUR  ABILITY TO SELL OUR PRODUCTS AND COULD REDUCE OUR MARKET
SHARE  OR  RESULT  IN  PRESSURE  TO  REDUCE  THE  PRICE  OF  OUR  PRODUCTS.

     The  market  for  our  products  is intensely competitive, subject to rapid
change  and  is  significantly affected by new product introductions and pricing
strategies of our competitors. We face competition primarily from companies that
network-enable  devices, companies in the automation industry and companies with
significant  networking  expertise  and  research and development resources. Our
competitors  might  offer  new  products with features or functionality that are
equal  to  or  better  than  our  products. In addition, since we work with open
standards,  our  customers  could  develop products based on our technology that
compete  with  our  offerings. We might not have sufficient engineering staff or
other  required  resources  to  modify  our  products  to match our competitors.
Similarly,  competitive  pressure  could  force  us  to  reduce the price of our
products.  In  each  case,  we  could  lose  new  and  existing customers to our
competition.  If  this  were  to  occur,  our net revenues could decline and our
business  could  be  harmed.


     OUR  INTELLECTUAL  PROPERTY  PROTECTION  MIGHT  BE  LIMITED.

     We  have  not  historically  relied  on  patents to protect our proprietary
rights,  although  we  have  recently begun to build a patent portfolio. We rely
primarily  on  a  combination  of  laws,  such as copyright, trademark and trade
secret  laws,  and  contractual restrictions, such as confidentiality agreements
and  licenses,  to  establish  and  protect  our proprietary rights. Despite any
precautions  that  we  have  taken:

- -    laws  and  contractual  restrictions  might  not  be  sufficient to prevent
     misappropriation  of  our  technology  or  deter  others
- -    other companies might claim common law trademark rights based upon use that
     precedes  the  registration  of  our  marks;
- -    policing  unauthorized  use  of  our  products and trademarks is difficult,
     expensive  and  time-consuming,  and  we  might  be unable to determine the
     extent  of  this  unauthorized  use;
- -    current  federal  laws  that prohibit software copying provide only limited
     protection  from  software  pirates;  and
- -    the  companies we acquire may not have taken similar precautions to protect
     their  proprietary  rights.

                                       26



     Also,  the  laws  of other countries in which we market and manufacture our
products  might  offer  little  or  no  effective  protection of our proprietary
technology.  Reverse engineering, unauthorized copying or other misappropriation
of  our  proprietary  technology  could enable third parties to benefit from our
technology  without  paying  us  for  it,  which  could  significantly  harm our
business.


     UNDETECTED  PRODUCT ERRORS OR DEFECTS COULD RESULT IN LOSS OF NET REVENUES,
DELAYED  MARKET  ACCEPTANCE  AND  CLAIMS  AGAINST  US.

     We  currently  offer  warranties  ranging from ninety days to five years on
each  of  our products. Our products could contain undetected errors or defects.
If  there  is  a product failure, we might have to replace all affected products
without  being  able  to  book  revenue for replacement units, or we may have to
refund  the  purchase price for the units. Because of our recent introduction of
our  line  of device servers, we do not have a long history with which to assess
the  risks  of  unexpected  product  failures  or defects for this product line.
Regardless  of  the  amount  of  testing  we  undertake,  some  errors  might be
discovered  only  after  a product has been installed and used by customers. Any
errors  discovered after commercial release could result in loss of net revenues
and claims against us. Significant product warranty claims against us could harm
our  business, reputation and financial results and cause the price of our stock
to  decline.


     BECAUSE WE ARE DEPENDENT ON INTERNATIONAL SALES FOR A SUBSTANTIAL AMOUNT OF
OUR  NET  REVENUES,  WE  FACE THE RISKS OF INTERNATIONAL BUSINESS AND ASSOCIATED
CURRENCY  FLUCTUATIONS,  WHICH  MIGHT  ADVERSELY  AFFECT  OUR OPERATING RESULTS.

     Net  revenues  from  international sales represented 22.7% and 15.6% of net
revenues  for the six months ended December 31, 2002 and 2001, respectively. Net
revenues from Europe represented 20.1% and 12.9% of our net revenues for the six
months  ended  December  31,  2002  and  2001,  respectively.

     We  expect  that  international  revenues  will  continue  to  represent  a
significant  portion  of  our  net  revenues  in  the  foreseeable future. Doing
business internationally involves greater expense and many additional risks. For
example,  because  the  products we sell abroad and the products and services we
buy  abroad  are  priced  in  foreign currencies, we are affected by fluctuating
exchange  rates.  In  the  past, we have from time to time lost money because of
these fluctuations. We might not successfully protect ourselves against currency
rate fluctuations, and our financial performance could be harmed as a result. In
addition,  we  face  other  risks  of doing business internationally, including:

- -    unexpected  changes  in  regulatory  requirements,  taxes,  trade  laws and
     tariffs;
- -    reduced  protection  for  intellectual  property  rights in some countries;
- -    differing  labor  regulations;
- -    compliance  with  a  wide  variety  of  complex  regulatory  requirements;
- -    changes  in  a  country's  or  region's  political  or economic conditions;
- -    greater  difficulty  in  staffing  and  managing  foreign  operations;  and
- -    increased  financial  accounting  and  reporting  burdens and complexities.

     Our  international  operations  require  significant  attention  from  our
management  and  substantial  financial  resources.  We  do not know whether our
investments  in  other  countries will produce desired levels of net revenues or
profitability.

                                       27



     THE MARKET FOR OUR PRODUCTS IS NEW AND RAPIDLY EVOLVING. IF WE ARE NOT ABLE
TO DEVELOP OR ENHANCE OUR PRODUCTS TO RESPOND TO CHANGING MARKET CONDITIONS, OUR
NET  REVENUES  WILL  SUFFER.

     Our  future  success  depends  in  large part on our ability to continue to
enhance  existing  products,  lower  product  cost and develop new products that
maintain  technological competitiveness. The demand for network-enabled products
is  relatively  new  and  can  change as a result of innovations or changes. For
example,  industry  segments might adopt new or different standards, giving rise
to  new  customer  requirements.  Any failure by us to develop and introduce new
products  or  enhancements  directed  at  new  industry standards could harm our
business,  financial  condition  and  results  of  operations.  These  customer
requirements might or might not be compatible with our current or future product
offerings.  We might not be successful in modifying our products and services to
address  these  requirements  and  standards. For example, our competitors might
develop  competing  technologies based on Internet Protocols, Ethernet Protocols
or other protocols that might have advantages over our products. If this were to
happen,  our  net  revenue  might  not  grow at the rate we anticipate, or could
decline.


     TERRORIST  ATTACKS  OR THREATS OF ATTACKS, AND BUSINESS INTERRUPTION CAUSED
BY  SUCH  ATTACKS,  NATURAL  DISASTERS  AND ELECTRICAL BLACKOUTS IN THE STATE OF
CALIFORNIA  COULD  ADVERSELY  AFFECT  OUR  BUSINESS.

     Interruptions  in  business,  a  decline  in  demand  in our products, or a
general  economic  decline resulting from actual or threatened terrorist attacks
or  military  action could harm our business. Adverse effects could include, but
are not limited to, physical damage to our facilities, and disruptions caused by
trade  restrictions  imposed  by  the  United  States or foreign governments. In
addition,  a  general  economic downturn in any of our target markets or general
disruption  of  the financial markets caused by such attacks could substantially
harm  our  business.  Moreover, our operations are vulnerable to interruption by
fire, earthquake, power loss, telecommunications failure and other events beyond
our control. We do not have a detailed disaster recovery plan. Our facilities in
the  State of California may be subject to electrical blackouts as a consequence
of  a  shortage  of  available  electrical  power.  In the event these blackouts
continue  or  increase  in  severity,  they  could disrupt the operations of our
affected  facilities.


ITEM  3.   QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     Our exposure to market risk for changes in interest rates relates primarily
to  our investment portfolio. We do not use derivative financial instruments for
speculative  or  trading  purposes. We place our investments in instruments that
meet  high  credit  quality  standards,  as  specified in our investment policy.
Information  relating  to  quantitative  and qualitative disclosure about market
risk  is  set  forth  below  and  in  "Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations-Liquidity and Capital Resources."


INTEREST  RATE  RISK

     Our  exposure  to  interest rate risk is limited to the exposure related to
our  cash, cash equivalents and marketable securities and our credit facilities,
which is tied to market interest rates. As of December 31, 2002, we had cash and
cash  equivalents  of  $10.8  million,  which  consisted  of cash and short-term
investments  with  original maturities of ninety days or less, both domestically
and  internationally.  As  of  December 31, 2002 we had marketable securities of
$9.3  million  consisting  of  obligations  of  U.S. Government agencies, state,
municipal  and  county  government  notes  and  bonds. We believe our marketable
securities  will  decline  in value by an insignificant amount if interest rates
increase,  and  therefore  would  not  have  a  material effect on our financial
condition  or  results  of  operations.


FOREIGN  CURRENCY  RISK

     We  sell products internationally. As a result, our financial results could
be  harmed by factors such as changes in foreign currency exchange rates or weak
economic  conditions  in  foreign  markets.


INVESTMENT  RISK

     As  of  December  31,  2002,  we  have  a net investment of $6.1 million in
Xanboo,  a  privately held company which can still be considered in the start-up
or development stages. This investment is inherently risky as the market for the
technologies  or products they have under development are typically in the early
stages and may never materialize. There is a risk that we could lose part or all
of  our  investment.

                                       28



ITEM  4.     CONTROLS  AND  PROCEDURES

     (a)  Evaluation  of  disclosure  controls  and  procedures.

     Our  chief  executive  officer  and  our  chief  financial  officer,  after
evaluating  our  "disclosure  controls and procedures" (as defined in Securities
Exchange  Act of 1934 (the "Exchange Act") Rules 13a-14(c) and 15-d-14(c)) as of
a  date  (the  "Evaluation  Date") within 90 days before the filing date of this
Quarterly  Report  on  Form 10-Q, have concluded that as of the Evaluation Date,
our  disclosure controls and procedures are effective to ensure that information
we are required to disclose in reports that we file or submit under the Exchange
Act  is  recorded,  processed,  summarized  and reported within the time periods
specified  in  Securities  and  Exchange  Commission  rules  and  forms.

     (b)  Changes  in  internal  controls.

     Prior  to the Evaluation Date, we had identified material weaknesses in our
disclosure controls and procedures and have taken corrective actions. In certain
cases  we  have  identified disclosure controls and procedural improvements that
have  been implemented, and will continue to be implemented after the Evaluation
Date.  For  example,  we  have revised our process controls that will facilitate
timely  Securities  and  Exchange  Commission  filings,  and  have  implemented
additional  training.  We continue to study, plan, and implement process changes
in  anticipation  of  new requirements related to Sarbanes-Oxley legislation and
SEC  and  Nasdaq  rules.


PART  II.  OTHER  INFORMATION

ITEM  1.   LEGAL  PROCEEDINGS

SEC  Investigation

     The  SEC  is  conducting a formal investigation of the events leading up to
our  restatement  of  our  financial  statements  on  June  25,  2002.


     Class  Action  Lawsuits

     On  May  15,  2002, Stephen Bachman filed a class action complaint entitled
Bachman  v. Lantronix, Inc., et al., No. 02-3899, in the U.S. District Court for
the  Central  District  of  California against us and certain of our current and
former officers and directors alleging violations of the Securities Exchange Act
of  1934 and seeking unspecified damages. Subsequently, six similar actions were
filed  in  the  same court. Each of the complaints purports to be a class action
lawsuit  brought  on  behalf  of persons who purchased or otherwise acquired our
common  stock  during  the  period  of  April  25,  2001  through  May 30, 2002,
inclusive.  The  complaints  allege  that the defendants caused us to improperly
recognize  revenue  and make false and misleading statements about our business.
Plaintiffs  further  allege that we materially overstated our reported financial
results,  thereby  inflating  our  stock price during our securities offering in
July  2001, as well as facilitating the use of our common stock as consideration
in  acquisitions.  The  complaints  have  subsequently  been consolidated into a
single  action  and the court has appointed a lead plaintiff. The lead plaintiff
filed  a  consolidated  amended  complaint  on  January  17,  2003.  The amended
complaint  continues  to  assert that we and the individual officer and director
defendants  violated  the 1934 Act, and also includes alleged claims that we and
these  officers and directors violated the Securities Act of 1933 arising out of
our  Initial Public Offering in August 2000. We have not yet answered, discovery
has  not  commenced,  and  no  trial  date  has  been  established.


     Derivative  Lawsuit

     On  July  26,  2002,  Samuel  Ivy  filed a shareholder derivative complaint
entitled  Ivy  v. Bernhard Bruscha, et al., No. 02CC00209, in the Superior Court
of the State of California, County of Orange, against certain of our current and
former officers and directors. The complaint alleges causes of action for breach
of fiduciary duty, abuse of control, gross mismanagement, unjust enrichment, and
improper  insider  stock  sales. The complaint seeks unspecified damages against
the  individual defendants on our behalf, equitable relief, and attorneys' fees.
Discovery  has  not  commenced  and  no  trial  date  has  been  established.

     We filed a demurrer/motion to dismiss on October 26, 2002. The basis of the
demurrer  is  that  the  plaintiff  does not have standing to bring this lawsuit
since  plaintiff  has  never  served  a  demand on our Board that the Board take
certain  actions  on  behalf  of  the  corporation.  Prior to the hearing on the
demurrer,  derivative  plaintiff  filed  an  amended  complaint. We have not yet
responded to the amended complaint. Discovery has not yet commenced and no trial
date  has  been  established.

                                       29



     Securities  Claims  and  Employment  Claims  Brought  by the Co-Founders of
United  States  Software  Corporation

     On  August  23,  2002,  a complaint entitled Dunstan v. Lantronix, Inc., et
al., was filed in the Circuit Court of the State of Oregon, County of Multnomah,
against  us  and certain of our current and former officers and directors by the
co-founders  of United States Software Corporation. The complaint alleges Oregon
state law claims for securities violations, fraud, and negligence. The complaint
seeks  not  less than $3.6 million in damages, interest, attorneys' fees, costs,
expenses,  and  an  unspecified  amount  of punitive damages. We moved to compel
arbitration  in November 2002, and in a ruling dated February 9, 2003, the court
ordered  the  matter  stayed  pending  arbitration  of  all  claims.


     Employment  Suit  Brought  by  Former  Chief  Financial  Officer  and Chief
Operating  Officer  Steve  Cotton

     On  September  6,  2002,  Steve  Cotton,  our  former  CFO and COO, filed a
complaint  entitled  Cotton  v.  Lantronix,  Inc., et al., No. 02CC14308, in the
Superior  Court  of  the  State  of  California, County of Orange. The complaint
alleges  claims for breach of contract, breach of the covenant of good faith and
fair  dealing,  wrongful  termination,  misrepresentation,  and  defamation. The
complaint  seeks  unspecified  damages,  declaratory relief, attorneys' fees and
costs.  Discovery  has  not  commenced  and  no trial date has been established.

     We  filed  a motion to dismiss on October 16, 2002, on the grounds that Mr.
Cotton's  complaints  are  subject  to the binding arbitration provisions in Mr.
Cotton's employment agreement. On January 13, 2003, the Court ruled that five of
the six counts in Mr. Cotton's complaint are subject to binding arbitration. The
court  is  staying the sixth count, for declaratory relief, until the underlying
facts  are  resolved  in  arbitration.


     Securites  Claims  Brought  by  Former  Shareholders  of  Synergetic  Micro
Systems,  Inc.  ("Synergetic")

     On  October  17,  2002,  Richard  Goldstein  and  several  other  former
shareholders  of  Synergetic  filed  a  complaint  entitled  Goldstein, et al v.
Lantronix,  Inc., et al in the Superior Court of the State of California, County
of Orange. Plaintiffs filed an amended complaint of January 7, 2003. The amended
complaint  alleges  fraud, negligent misrepresentation, breach of warranties and
covenants,  breach of contract and negligence, all stemming from our acquisition
of  Synergetic.  The complaint seeks an unspecified amount of damages, interest,
attorneys' fees, costs, expenses, and an unspecified amount of punitive damages.
We  have  not  yet  answered  the  complaint.


     Other

     From  time to time, we are subject to other legal proceedings and claims in
the  ordinary  course  of business. We are currently not aware of any such legal
proceedings  or  claims  that  we  believe  will  have,  individually  or in the
aggregate,  a  material  adverse  effect  on  our business, prospects, financial
position,  operating  results  or  cash  flows.

     Although  we  believe  that claims or any litigation arising therefrom will
have  no material impact on our business, all of the above matters are in either
the  pleading stage or the discovery stage, and we cannot predict their outcomes
with  certainty.


ITEM  2.   CHANGES  IN  SECURITIES  AND  USE  OF  PROCEEDS

None.

ITEM  3.   DEFAULTS  UPON  SENIOR  SECURITIES

None.

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

     On  November  12, 2002, we held our annual meeting of security holders.  We
submitted  the  following  matters  to  a  vote:

     1. Reelection of Thomas W. Burton to our Board of Directors, to serve until
our  2005  Annual  Meeting.

                                       30



     2.  Ratification  of  the appointment of Ernst & Young LLP, to serve as our
independent  auditor  for  the  fiscal  year  ended  June  30,  2003.

     3.  Authorizing  the Board of Directors to approve a reverse stock split of
our  common  stock  at  a  ratio  of  1:3.

     All  three  matters  were  approved  by  the  security  holders.


ITEM  5.   OTHER  INFORMATION

     In accord with Section 10A(i)(2) of the Securities Exchange Act of 1934, as
added  by  Section 202 of the Sarbanes-Oxley Act of 2002, we are responsible for
listing  the  non-audit services approved by our Audit Committee to be performed
by  our  external auditor. Non-audit services are defined in the law as services
other  than  those  provided  in  connection  with  an  audit or a review of our
financial statements. The Audit Committee did not engage the outside auditors in
any  non-audit  related  services  in  the  six  months ended December 31, 2002.

     On  January  20,  2003,  we entered into a Compromise Settlement and Mutual
Release Agreement.  In exchange for a complete release of all claims relating to
the  acquisition  of  Premise  Systems  and the termination of certain Lantronix
obligations  under a Investor Rights Agreement, we agreed to issue to the former
shareholders  of  Premise  ("Premise  Holders")  an  aggregate  of  1,063,372
unregistersted  shares  of Lantronix Common Stock.  In addition to these shares,
we  accelerated  the  vesting  of  options  held  by certain Premise Holders and
released  to the Premise Holders all shares of Lantronix Common Stock being held
in  escrow.


ITEM  6.   EXHIBITS  AND  REPORTS  ON  FORM  8-K

(a)  Exhibits


Exhibit
NUMBER     DESCRIPTION  OF  DOCUMENT
- ------     -------------------------


99.1       Certification  of  CEO  Pursuant  to  18 U.S.C. Section 1350, as
           adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

99.2       Certification  of  CFO  Pursuant  to  18 U.S.C. Section 1350, as
           adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


(b)  Reports  on  Form  8-K

     Form  8-K,  filed  on December 3, 2002, reporting the results of the annual
     meeting  of  stockholders.

     Form  8-K,  filed  on  January  31,  2003,  which  includes  the Compromise
     Settlement  and  Mutual  Release  Agreement dated January 20, 2003 with the
     former  shareholders  of  Premise  Systems,  Inc.


                                       31



SIGNATURES

     Pursuant  to  the  requirements  of the Securities Act of 1934, as amended,
Lantronix  has  duly  caused  this  report  to  be  signed  on its behalf by the
undersigned,  thereunto  duly  authorized,  in  the  City  of  Irvine,  State of
California,  on  the  12th  day  of  February,  2003.

                                         LANTRONIX,  INC.

                                         By:  /s/  James  Kerrigan
                                              --------------------
                                              JAMES  KERRIGAN
                                              INTERIM  CHIEF  FINANCIAL  OFFICER


                                 CERTIFICATIONS

I,  Marc  Nussbaum,  certify  that:

     1.  I  have  reviewed this quarterly report on Form 10-Q of Lantronix, Inc.
(the  "Company");

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;

     3.  Based  on  my  knowledge, the financial statements, and other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
Company  as  of,  and  for,  the  periods  presented  in  this quarterly report;

     4.  The  Company's  other  certifying  officers  and  I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  Company  and  we  have:

          a)  designed  such  disclosure  controls and procedures to ensure that
material  information  relating  to  the  Company,  including  its  consolidated
subsidiaries,  is made known to us by others within those entities, particularly
during  the  period  in  which  this  quarterly  report  is  being  prepared;

          b)  evaluated  the  effectiveness of the Company's disclosure controls
and  procedures  as  of  a  date within 90 days prior to the filing date of this
quarterly  report  (the  "Evaluation  Date");  and

          c)  presented  in  this  quarterly  report  our  conclusions about the
effectiveness  of the disclosure controls and procedures based on our evaluation
as  of  the  Evaluation  Date;

     5.  The  Company's other certifying officers and I have disclosed, based on
our most recent evaluation, to the Company's auditors and the audit committee of
Company's  board  of  directors (or persons performing the equivalent function):

          a) all significant deficiencies in the design or operation of internal
controls  which could adversely affect the Company's ability to record, process,
summarize  and  report  financial  data  and  have  identified for the Company's
auditors  any  material  weaknesses  in  internal  controls;  and

          b)  any  fraud,  whether  or not material, that involves management or
other  employees who have a significant role in the Company's internal controls;
and

     6.  The  Company's  other  certifying officers and I have indicated in this
quarterly  report  whether  or  not  there  were significant changes in internal
controls  or  in other factors that could significantly affect internal controls
subsequent  to  the date of our most recent evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.

February  12,  2003

/s/  Marc  Nussbaum
- ---------------------------
Marc  Nussbaum
Interim  Chief  Executive  Officer

                                       32



CERTIFICATIONS

I,  James  Kerrigan,  certify  that:

     1.  I  have reviewed this quarterly report on Form 10-Q of Lantronix, Inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;

     3.  Based  on  my  knowledge, the financial statements, and other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
Company  as  of,  and  for,  the  periods  presented  in  this quarterly report;

     4.  The  Company's  other  certifying  officers  and  I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  Company  and  we  have:

          a)  designed  such  disclosure  controls and procedures to ensure that
material  information  relating  to  the  Company,  including  its  consolidated
subsidiaries,  is made known to us by others within those entities, particularly
during  the  period  in  which  this  quarterly  report  is  being  prepared;

          b)  evaluated  the  effectiveness of the Company's disclosure controls
and  procedures  as  of  a  date within 90 days prior to the filing date of this
quarterly  report  (the  "Evaluation  Date");  and

          c)  presented  in  this  quarterly  report  our  conclusions about the
effectiveness  of the disclosure controls and procedures based on our evaluation
as  of  the  Evaluation  Date;

     5.  The  Company's other certifying officers and I have disclosed, based on
our most recent evaluation, to the Company's auditors and the audit committee of
Company's  board  of  directors (or persons performing the equivalent function):

          a) all significant deficiencies in the design or operation of internal
controls  which could adversely affect the Company's ability to record, process,
summarize  and  report  financial  data  and  have  identified for the Company's
auditors  any  material  weaknesses  in  internal  controls;  and

          b)  any  fraud,  whether  or not material, that involves management or
other  employees who have a significant role in the Company's internal controls;
and

     6.  The  Company's  other  certifying officers and I have indicated in this
quarterly  report  whether  or  not  there  were significant changes in internal
controls  or  in other factors that could significantly affect internal controls
subsequent  to  the date of our most recent evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.

February  12,  2003

/s/  James  Kerrigan
- ---------------------
James  Kerrigan
Interim  Chief  Financial  Officer

                                       33



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

CERTIFICATION  OF  CHIEF  EXECUTIVE  OFFICER  AND  CHIEF  FINANCIAL  OFFICER
PURSUANT  TO
18  U.S.C.  SECTION  1350,
AS  ADOPTED  PURSUANT  TO
SECTION  906  OF  THE  SARBANES-OXLEY  ACT  OF  2002

I,  Marc  Nussbaum,  certify,  pursuant  to  18  U.S.C. Section 1350, as adopted
pursuant  to  Section  906 of the Sarbanes-Oxley Act of 2002, that the Quarterly
Report of Lantronix, Inc. on Form 10-Q for the fiscal quarter ended December 31,
2002,  fully  complies  with  the  requirements of Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 and that information contained in such Quarterly
Report  on  Form  10-Q  fairly  presents  in all material respects the financial
condition  and  results  of  operations  of  Lantronix,  Inc.

                       By:     /s/  Marc  Nussbaum
                               ------------------------
                       Name:   Marc  Nussbaum
                       Title:  Interim  Chief  Executive  Officer

I,  James  Kerrigan,  certify,  pursuant  to  18 U.S.C. Section 1350, as adopted
pursuant  to  Section  906 of the Sarbanes-Oxley Act of 2002, that the Quarterly
Report of Lantronix, Inc. on Form 10-Q for the fiscal quarter ended December 31,
2002,  fully  complies  with  the  requirements of Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 and that information contained in such Quarterly
Report  on  Form  10-Q  fairly  presents  in all material respects the financial
condition  and  results  of  operations  of  Lantronix,  Inc.

                       By:     /s/  James  Kerrigan
                               -------------------------
                       Name:   James  Kerrigan
                       Title:  Interim  Chief  Financial  Officer

                                       34