CONTACT:     Jim  Kerrigan
                  Lantronix
                  (949)  453-3990

              LANTRONIX REPORTS FISCAL 2004 FIRST QUARTER RESULTS
               --COMPANY DEMONSTRATES SEQUENTIAL REVENUE GROWTH--

Irvine,  CA  -  November 6, 2003 - Lantronix, Inc. (NASDAQ: LTRX) today reported
results  for  its  first  fiscal  quarter  ending  September  30,  2003:

- -    Revenues  for  the  three-month  period ended September 30, 2003 were $12.2
     million, an improvement from the prior consecutive quarter when the company
     reported  $11.8  million  in  revenue.

- -    Net  loss was reduced to $(3.0) million, or $(0.05) per share for the first
     fiscal  2004 quarter, compared with net loss of $(11.4) million, or $(0.21)
     per  share  for  the  same  quarter  in  fiscal  2003.

- -    Cash usage for the quarter was $611,000, in line with the company's earlier
     guidance.

For  the  first  fiscal  quarter  ended September 30, 2003, the company reported
revenues  of $12.2 million and net loss of $(3.0) million, or $(0.05) per share,
compared  with  revenues  of  $12.7  million and net loss of $(11.4) million, or
$(0.21) per share for the first fiscal quarter ended September 30, 2002. For the
prior  consecutive  quarter,  the company reported $11.8 million in revenues and
net  loss  of  $(19.1)  million,  or  $(0.33)  per  share.

Cash  and  cash  equivalents  and  marketable securities decreased approximately
$611,000  during  the quarter ended September 30, 2003, compared with a decrease
of $9.1 million for the same period a year earlier, and compared with a decrease
of  $459,000  in  the  quarter  ended  June  30,  2003.

"Results  for  the  quarter reflect the continued quarter-to-quarter progress we
are  making toward achieving our financial model," said Marc Nussbaum, president
and  chief  executive  officer.  "Our  net  loss  was  reduced,  cash  usage was
maintained  at  our  target  level  in  the  range  of  $1 million, and revenues
increased  for  the  first  time  in  four  quarters."

FISCAL  2004  OUTLOOK

The  following  statements  are  forward-looking  and  are  based  on  current
expectations.  Statements  about future revenues, product successes or sales, or
cash  usage are subject to variations in any specific period. Actual results may
differ  materially  from  those  described  below.  The  company  undertakes  no
obligation  to  update  this  release.

"During  the  second  quarter,  we  look forward to continued improvement in our
operating  fundamentals  with  cash usage remaining in the same neutral range of
approximately  $1  million,"  said  Nussbaum.

About  Lantronix

Lantronix,  Inc. (Nasdaq: LTRX) is a provider of hardware and software solutions
ranging  from systems that allow users to remotely manage network infrastructure
equipment  to  technologies  that  network-enable  products  and  appliances.
Lantronix was established in 1989, and its worldwide headquarters are in Irvine,
Calif.  For  more  information,  visit  the  company  on  the  Internet  at
www.lantronix.com.
- -----------------

This  news  release  contains  forward-looking statements that involve risks and
uncertainties.  Actual  results  and  outcomes  may differ materially from those
discussed or anticipated. Factors that might affect actual outcomes include, but
are not limited to future margins and financial performance. For a more detailed
discussion  of  these  and  associated  risks,  see  the  Company's  most recent
documents  filed  with  the  Securities  and  Exchange  Commission.





                    SELECTED CONSOLIDATED BALANCE SHEET DATA
                                 (IN THOUSANDS)

                                                    SEPTEMBER 30,    JUNE 30,
                                                        2003           2003
                                                     (UNAUDITED)
                                                              
Cash, cash equivalents and marketable securities.  $       13,467   $  14,078
Accounts receivable, net. . . . . . . . . . . . .           3,721       3,858
Inventories . . . . . . . . . . . . . . . . . . .           6,112       6,011
Goodwill, net . . . . . . . . . . . . . . . . . .          11,726      11,726
Purchased intangible assets, net. . . . . . . . .           4,653       5,394
Long-term investments . . . . . . . . . . . . . .           5,249       5,458
Total assets. . . . . . . . . . . . . . . . . . .          58,773      62,856

Accumulated deficit . . . . . . . . . . . . . . .        (143,473)   (140,424)
Total stockholders' equity. . . . . . . . . . . .          36,546      37,717






          SELECTED UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS DATA
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                THREE MONTHS ENDED
                                                  SEPTEMBER 30,
                                                  2003      2002
                                                --------  --------
                                                    
Net revenues . . . . . . . . . . . . . . . . .  $12,230   $ 12,681
Cost of revenues . . . . . . . . . . . . . . .    6,112      8,196

Gross profit . . . . . . . . . . . . . . . . .    6,118      4,485

Operating expenses:
  Selling, general and administrative. . . . .    6,705      7,871
  Research and development . . . . . . . . . .    1,984      2,430
  Stock-based compensation . . . . . . . . . .      155        445
  Amortization of purchased intangible assets.      144        228
  Restructure charges. . . . . . . . . . . . .        -      4,929
    Total operating expenses . . . . . . . . .    8,988     15,903

Loss from operations . . . . . . . . . . . . .   (2,870)   (11,418)

Interest income (expense), net . . . . . . . .       24        192
Other income (expense), net. . . . . . . . . .     (170)       (90)

Loss before income taxes . . . . . . . . . . .   (3,016)   (11,316)

Provision for income taxes . . . . . . . . . .       33         86

Net loss . . . . . . . . . . . . . . . . . . .  $(3,049)  $(11,402)

Basic and diluted net loss per share . . . . .  $ (0.05)  $  (0.21)

Weighted average shares (basic and diluted). .   55,484     53,935