===============================================================================
                                  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, 2003

                                       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, 2004, 57,500,680 shares of the Registrant's common stock
were  outstanding.

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




                                 LANTRONIX, INC.

                                    FORM 10-Q
                    FOR THE QUARTER ENDED DECEMBER 31, 2003

                                      INDEX





                                                                                                  PAGE
                                                                                                  ----
                                                                                            
PART I.   FINANCIAL INFORMATION                                                                      3

Item 1.   Financial Statements.                                                                      3

          Unaudited Condensed Consolidated Balance Sheets at December 31, 2003 and June 30, 2003     3

          Unaudited Condensed Consolidated Statements of Operations for the
          Three and Six Months Ended December 31, 2003 and 2002                                      4

          Unaudited Condensed Consolidated Statements of Cash Flows for the
          Six Months Ended December 31, 2003 and 2002                                                5

          Notes to Unaudited Condensed Consolidated Financial Statements.                            6

Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations     14

          Risk Factors                                                                              26

Item 3.   Quantitative and Qualitative Disclosures About Market Risk.                               33

Item 4.   Controls and Procedures.                                                                  33

PART II.  OTHER INFORMATION                                                                         34

Item 1.   Legal Proceedings                                                                         34

Item 2.   Changes in Securities and Use of Proceeds.                                                35

Item 3.   Defaults Upon Senior Securities                                                           35

Item 4.   Submission of Matters to a Vote of Security Holders                                       35

Item 5.   Other Information                                                                         36

Item 6.   Exhibits and Reports on Form 8-K.                                                         36



                                        2



                          PART I. FINANCIAL INFORMATION

ITEM  1.  FINANCIAL  STATEMENTS

                                 LANTRONIX, INC.

                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)






                                            DECEMBER 31,  JUNE 30,
                                               2003        2003
                                            ----------  ----------
                                                  
ASSETS
- ------------------------------------------

Current assets:
Cash and cash equivalents                   $  10,253   $   7,328
Marketable securities                           3,000       6,750
Accounts receivable, net                        3,979       3,858
Inventories                                     5,698       6,011
Deferred income taxes                           7,909       7,909
Contract manufacturers receivable, net          1,170       1,744
Prepaid expenses and other current assets       2,002       3,861
                                            ----------  ----------
Total current assets                           34,011      37,461

Property and equipment, net                     1,644       2,541
Goodwill                                        9,488      11,726
Purchased intangible assets, net                3,122       5,394
Long-term investments                           5,045       5,458
Officer loans.                                    104         104
Other assets                                      162         172
                                            ----------  ----------
Total assets                                $  53,576   $  62,856
                                            ==========  ==========


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

Current liabilities:
Accounts payable                            $   2,903   $   4,801
Accrued payroll and related expenses            1,543       1,367
Due to Gordian                                      -       1,000
Accrued litigation settlement                       -       1,533
Warranty reserve                                1,289       1,193
Restructuring reserve                           3,083       3,235
Other current liabilities                       3,881       2,634
Convertible note payable                          867           -
                                            ----------  ----------
Total current liabilities                      13,566      15,763

Deferred income taxes                           8,509       8,509
Convertible note payable                            -         867

Stockholders' equity:
Common stock                                        6           6
Additional paid-in capital.. . . . . . . .    180,167     178,628
Deferred compensation                            (254)       (695)
Accumulated deficit                          (148,728)   (140,424)
Accumulated other comprehensive income            310         202
                                            ----------  ----------
Total stockholders' equity                     31,501      37,717
                                            ----------  ----------
Total liabilities and stockholders' equity  $  53,576   $  62,856
                                            ==========  ==========


                            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,
                                                                ------------------  -------------------
                                                                  2003      2002      2003      2002
                                                                --------  --------  --------  ---------
                                                                                  
Net revenues (A)                                                $12,532   $12,658   $24,762   $ 25,339
Cost of revenues (B)                                              7,695     7,687    13,807     15,883
                                                                --------  --------  --------  ---------

Gross profit                                                      4,837     4,971    10,955      9,456
                                                                --------  --------  --------  ---------

Operating expenses:
Selling, general and administrative (C)                           5,540     8,208    12,245     16,079
Research and development (C)                                      1,990     3,117     3,974      5,547
Stock-based compensation (B) (C)                                     63       335       218        780
Amortization of purchased intangible assets                         145       228       289        456
Impairment of goodwill and purchased intangible assets            2,252         -     2,252          -
Restructuring charges                                                 -         -         -      4,929
                                                                --------  --------  --------  ---------
Total operating expenses                                          9,990    11,888    18,978     27,791
                                                                --------  --------  --------  ---------
Loss from operations                                             (5,153)   (6,917)   (8,023)   (18,335)
Interest income (expense), net                                       11        75        35        267
Other income (expense), net                                         (10)     (318)     (180)      (408)
                                                                --------  --------  --------  ---------
Loss before income taxes                                         (5,152)   (7,160)   (8,168)   (18,476)
Provision (benefit) for income taxes                                103       (38)      136         48
                                                                --------  --------  --------  ---------
Net loss                                                        $(5,255)  $(7,122)  $(8,304)  $(18,524)
                                                                ========  ========  ========  =========


Basic and diluted net loss per share                            $ (0.09)  $ (0.13)  $ (0.15)  $  (0.34)
                                                                ========  ========  ========  =========

Weighted average shares (basic and diluted)                      57,098    53,947    55,693     53,932
                                                                ========  ========  ========  =========



(A)  Includes net revenues from a related party. . . . . . . .  $   491   $   490   $   802   $    957
                                                                ========  ========  ========  =========

(B)  Cost of revenues includes the following:
Amortization of purchased intangible assets                     $   596   $ 1,027   $ 1,193   $  2,055
Impairment of purchased intangible assets                           776         -       776          -
Stock-based compensation                                             10        18        27         37
                                                                --------  --------  --------  ---------
                                                                $ 1,382   $ 1,045   $ 1,996   $  2,092
                                                                ========  ========  ========  =========

(C)  Stock-based compensation is excluded from the following:
Selling, general and administrative expenses                    $    75   $   222   $   188   $    585
Research and development expenses                                   (12)      113        30        195
                                                                --------  --------  --------  ---------
                                                                $    63   $   335   $   218   $    780
                                                                ========  ========  ========  =========


                             See accompanying notes.


                                        4



                                 LANTRONIX, INC.

            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)





                                                                               SIX MONTHS ENDED
                                                                                 DECEMBER 31,
                                                                              -------------------
                                                                                2003      2002
                                                                              --------  ---------
                                                                                  
Cash flows from operating activities:
Net loss                                                                      $(8,304)  $(18,524)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation                                                                      999      1,360
Amortization of purchased intangible assets                                     1,482      2,511
Impairment of goodwill and purchased intangible assets                          3,028          -
Stock-based compensation.                                                         245        817
Provision for doubtful accounts                                                   (81)      (246)
Provision for inventory reserves                                                 (561)       849
Deferred income taxes                                                               -          -
Loss on sale of fixed assets                                                       20          -
Equity losses from unconsolidated business                                        413        654
Restructuring charges                                                               -      2,900
Changes in operating assets and liabilities, net of effect from acquisition:
Accounts receivable                                                               (40)     1,777
Inventories                                                                       874      1,637
Contract manufacturers receivable                                                 574        320
Prepaid expenses and other current assets                                       1,859        405
Other assets                                                                       10        419
Accounts payable.                                                              (1,898)    (1,396)
Due to related party                                                                -       (246)
Due to Gordian                                                                 (1,000)    (2,000)
Accrued Lightwave settlement                                                        -     (2,004)
Warranty reserve                                                                   96        277
Restructuring reserve                                                            (152)         -
Other current liabilities                                                       1,423       (737)
                                                                              --------  ---------

Net cash used in operating activities                                          (1,013)   (11,227)
                                                                              --------  ---------

Cash flows from investing activities:
Purchases of property and equipment, net                                         (122)      (275)
Purchases of marketable securities                                               (302)    (9,250)
Acquisition of business, net of cash acquired                                       -     (2,114)
Proceeds from sale of marketable securities                                     4,052      6,963
                                                                              --------  ---------

Net cash provided by (used in) investing activities                             3,628     (4,676)
                                                                              --------  ---------

Cash flows from financing activities:
Net proceeds from other issuances of common stock                                 202        142
                                                                              --------  ---------

Net cash provided by financing activities                                         202        142
Effect of foreign exchange rates on cash.                                         108         41
                                                                              --------  ---------

Increase (decrease) in cash and cash equivalents                                2,925    (15,720)
Cash and cash equivalents at beginning of period.                               7,328     26,491
                                                                              --------  ---------

Cash and cash equivalents at end of period.                                   $10,253   $ 10,771
                                                                              ========  =========


                            See accompanying notes.


                                        5



                                 LANTRONIX, INC.

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                DECEMBER 31, 2003

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, 2003, and the consolidated results of its operations
for the three and six months ended December 31, 2003 and 2002 and its cash flows
for  the  six months ended December 31, 2003 and 2002. 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,  2003 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, 2003,
included  in  the Company's Annual Report on Form 10-K filed with the Securities
and  Exchange  Commission  ("SEC")  on  September  29,  2003.


2.     RECENT  ACCOUNTING  PRONOUNCEMENTS

     In  January  2003, the Financial Accounting Standards Board ("FASB") issued
Interpretation  No.  46,  "Consolidation  of  Variable  Interest  Entities,  an
Interpretation  of  ARB  No.  51,"  ("FIN 46"). FIN 46 requires certain variable
interest  entity  ("VIE")  to  be consolidated by the primary beneficiary of the
entity  if the equity investors in the entity do not have the characteristics of
a  controlling  financial  interest or do not have sufficient equity at risk for
the  entity  to finance its activities without additional subordinated financial
support  from  other  parties.  FIN 46 is effective for all new VIE's created or
acquired after January 31, 2003. For VIE's created or acquired prior to February
1,  2003,  the  provisions  of  FIN  46 must be applied for the first interim or
annual  period  ending  March  15,  2004. The Company is currently reviewing its
investments  and  other  arrangements  to  determine whether any of its investee
companies are VIEs. The Company believes that its investment in Xanboo described
in  Note  8  of  the  Notes  to the Unaudited Consolidated Financial Statements,
"Long-term  Investments"  is the only entity which could be subject to treatment
as a VIE under FIN 46. However, the Company does not believe that Xanboo will be
determined  to  be  a  VIE  that  would  be consolidated, but the Company may be
required  to  make  additional  disclosures.


3.     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,
                                                  ------------------  -------------------
                                                    2003      2002      2003      2002
                                                  --------  --------  --------  ---------
                                                                    
Numerator: Net loss                               $(5,255)  $(7,122)  $(8,304)  $(18,524)
                                                  ========  ========  ========  =========

Denominator:
Weighted-average shares outstanding                57,430    54,279    56,025     54,264
Less: non-vested common shares outstanding           (332)     (332)     (332)      (332)
                                                  --------  --------  --------  ---------
Denominator for basic and diluted loss per share   57,098    53,947    55,693     53,932
                                                  ========  ========  ========  =========

Basic and diluted net loss per share              $ (0.09)  $ (0.13)  $ (0.15)  $  (0.34)
                                                  ========  ========  ========  =========



                                        6



4.     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.


5.     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,

                                             2003      2003
                                           --------  --------
                                               
Raw materials . . . . . . . . . . . . . .  $ 4,332   $ 5,109
Finished goods. . . . . . . . . . . . . .    6,174     7,940
Inventory at distributors . . . . . . . .    1,080       959
                                           --------  --------
                                            11,586    14,008
Reserve for excess and obsolete inventory   (5,888)   (7,997)
                                           --------  --------
                                           $ 5,698   $ 6,011
                                           ========  ========



6.     GOODWILL  AND  PURCHASED  INTANGIBLE  ASSETS

Goodwill

     The  changes  in  the  carrying  amount  of  goodwill  is  as  follows  (in
thousands):





                                          SIX MONTHS
                                            ENDED         YEAR ENDED
                                          DECEMBER 31,     JUNE 30,
                                             2003           2003
                                          ------------    --------
                                                    
Balance beginning of period. . . . . . .  $     11,726    $13,811
Goodwill acquired during the period. . .             -      2,270
Impairment of goodwill during the period        (2,238)    (4,355)
                                          -------------   --------
Balance end of period. . . . . . . . . .  $      9,488    $11,726
                                          =============   ========



Purchased  Intangible  Assets

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






                                           DECEMBER 31, 2003                JUNE 30, 2003
                                           -----------------                -------------
                           USEFUL            ACCUMULATED                     ACCUMULATED
                           LIVES    GROSS    AMORTIZATION    NET    GROSS    AMORTIZATION    NET
                         ---------  ------  --------------  ------  ------  --------------  ------
                                                                       

 Existing technology. .  1-5 years  $7,090  $      (4,094)  $2,996  $8,060  $      (3,094)  $4,966
 Patent/core technology          5     405           (339)      66     405           (283)     122
 Tradename/trademark. .          5      32            (21)      11      32            (18)      14
 Non-compete agreements        2-3     140            (91)      49     940           (648)     292
                                    ------  --------------  ------  ------  --------------  ------

  Total                             $7,667  $      (4,545)  $3,122  $9,437  $      (4,043)  $5,394
                                    ======  ==============  ======  ======  ==============  ======



     The amortization expense for purchased intangible assets for the six months
ended December 31, 2003 was $1.5 million, of which $1.2 million was amortized to
cost  of  revenues  and  $289,000  was  amortized  to  operating  expenses.  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 estimated


                                        7



amortization expense for the remainder of fiscal 2004 and the next two years are
as  follows  (in  thousands):






                                       COST OF    OPERATING
Fiscal year ending June 30:            REVENUES   EXPENSES   TOTAL
                                       ---------  ---------  ------
                                                    
      2004 (Remainder of fiscal year)  $   1,008  $      59  $1,067
      2005. . . . . . . . . . . . . .      1,431         65   1,496
      2006. . . . . . . . . . . . . .        557          2     559
                                       ---------  ---------  ------
      Total . . . . . . . . . . . . .  $   2,996  $     126  $3,122
                                       =========  =========  ======



Impairment  of  goodwill  and  purchased  intangible  assets

     During the second fiscal quarter of 2004, the Company identified indicators
of an other than temporary impairment as it related to its Premise Systems, Inc.
("Premise") acquisition of goodwill and purchased intangible assets. The Company
performed  an  assessment  of the value of its goodwill and purchased intangible
assets  related  to  the  Premise  acquisition  in  accordance with Statement of
Financial  Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible
Assets"  and  SFAS  No.  144,  "Accounting  for  the  Impairment  or Disposal of
Long-Lived  Assets."  The  Company  identified  certain  conditions  including
continued  losses  and  the  inability  to achieve significant revenues from the
existing  home automation and media management software markets as indicators of
asset  impairment.  These  conditions  led  to  operating results and forecasted
future  results  that  were  substantially  less  than had been anticipated. The
Company  revised  its  projections  and  determined  that  the projected results
utilizing a discounted cash flow valuation technique would not fully support the
carrying  values of the goodwill and purchased intangible assets associated with
the  Premise  acquisition.  Based  on  this  assessment, the Company recorded an
impairment  charge  of  $2.2 million during the second quarter of fiscal 2004 to
write-off  the  value  of  the  Premise goodwill. Additionally during the second
quarter of fiscal 2004, the Company recorded a $790,000 impairment charge of the
Premise  purchased  intangible assets of which $14,000 and $776,000 were charged
to  operating  expenses  and  cost  of  revenues,  respectively.


7.     LONG-TERM  INVESTMENTS

     Long-term  investments consist of a 14.9% and a 15.3% ownership interest in
Xanboo,  Inc.  ("Xanboo")  at December 31, 2003 and June 30, 2003, respectively.
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 $413,000 and $654,000 for the six
months  ended  December 31, 2003 and 2002, respectively, have been recognized as
other  expense  in  the  condensed  consolidated  statements  of  operations.


8.     RESTRUCTURING  RESERVE

     On  September  12,  2002  and  March  14,  2003,  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.  These restructuring plans included a worldwide workforce reduction,
consolidation  of  excess  facilities  and  other  charges. The Company recorded
restructuring  costs  totaling  $5.7 million, which were classified as operating
expenses in the consolidated statement of operations for the year ended June 30,
2003.  These  restructuring  plans resulted in the reduction of approximately 58
regular employees worldwide. The Company recorded workforce reduction charges of
approximately  $1.3  million  related  to  severance and fringe benefits for the
terminated employees. The Company recorded charges of approximately $4.4 million
related  to  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 over the next five years. The remaining restructuring
reserve  is related to facility lease terminations and a contractual settlement.


                                        8



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






                                             CHARGES  AGAINST  RESERVE
                                             -------------------------
                                    RESTRUCTURING                    RESTRUCTURING
                                     RESERVE AT                       RESERVE AT
                                      JUNE 30,                       DECEMBER 31,
                                        2003       NON-CASH   CASH      2003
                                    -------------  --------  ------  -------------
                                                         
Workforce reductions . . . . . . .  $         260  $      -  $   -   $         260
Contractual obligations. . . . . .          2,000         -      -           2,000
Consolidation of excess facilities            975         -   (152)            823
                                    -------------  --------  ------  -------------
Total. . . . . . . . . . . . . . .  $       3,235  $      -  $(152)  $       3,083
                                    =============  ========  ======  =============



9.     WARRANTY

Upon  shipment  to its customers, the Company provides for the estimated cost to
repair  or replace products to be returned under warranty. The Company's current
warranty  periods generally range from ninety days to two years from the date of
shipment.  In  addition, the Company also sells extended warranty services which
extend  the  warranty period for an additional one to three years. The following
table  is  a reconciliation of the changes to the product warranty liability for
the  periods  presented:






                                SIX  MONTHS
                                   ENDED       YEAR  ENDED
                                DECEMBER 31,    JUNE 30,
                                   2003           2003
                               --------------  ----------
                                         
Balance beginning of period .  $       1,193   $     479
Charged to costs and expenses            435         878
Charged to other expenses               (339)       (153)
Deductions                                 -         (11)
                               --------------  ----------
Balance end of period . . . .  $       1,289   $   1,193
                               ==============  ==========



10.     PROVISION  FOR  INCOME  TAXES  AND  EFFECTIVE  TAX  RATE

     The Company utilizes the liability method of accounting for income taxes as
set  forth  in  SFAS  No.  109,  "Accounting  for  Income  Taxes." The Company's
effective  tax  rate  was 2% and 0% for the six month periods ended December 31,
2003  and  2002,  respectively.  The  federal  statutory  rate  was 34% for both
periods.  The effective tax rate associated with the income tax expense for both
the  six  month  periods  ended  December  31, 2003 and 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.  In  October  2003,  the  Internal  Revenue Service
completed  its  audit  of the Company's federal income tax returns for the years
ended June 30, 1999, 2000 and 2001. As a result, the Company will be required to
pay  approximately  $750,000 in tax and interest to the Internal Revenue Service
and  the California Franchise Tax Board, in fiscal 2004. The Company had accrued
for  this  liability  in  prior  fiscal  periods.


11.     BANK  LINE  OF  CREDIT  AND  DEBT

     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 was required to pay a $100,000 facility fee of which $50,000
was  paid  upon  the  closing  and  $50,000 was to be paid. The Company was also
required  to  pay  a  quarterly  unused  line fee of .125% of the unused line of
credit  balance.  Since  establishing  the line of credit, the Company has twice
reduced  the  amount  of  the  line, modified customary financial covenants, and
adjusted  the  interest  rate to be charged on borrowings to the prime rate plus
..50%,  and  eliminated  the  LIBOR  option. Effective July 25, 2003, the Company
further  modified  this  line  of  credit,  reducing  the revolving line to $5.0
million,  and  adjusting  the  customary affirmative and negative covenants. The
Company  is also required to maintain certain financial ratios as defined in the
agreement.  The  agreement  has an annual revolving maturity date that renews on
the  effective  date.  The $50,000 facility fee was reduced to $12,500 and paid.
Prior  to any advances being made under the line of credit, the bank is required


                                        9



to  complete  an  initial field examination to determine its borrowing base. The
bank completed its initial field examination during the second quarter of fiscal
2004.  The  Company's  available  line  of  credit at December 31, 2003 was $2.4
million.  To date, the Company has not borrowed against this line of credit. The
Company  is  currently in compliance with the revised financial covenants of the
July  25,  2003  amended  line  of  credit.  Pursuant to the line of credit, the
Company is restricted from paying any dividends. The Company has used letters of
credit  available  under  our  line of credit totaling approximately $989,000 in
place  of  cash  to  fund  deposits on leases, tax account deposits and security
deposits.

     The Company issued a two-year note in the principal amount of $867,000 as a
result  of  its acquisition of Stallion, accruing interest at a rate of 2.5% per
annum.  Interest  expense  related to the note totaled approximately $11,000 and
$9,000  for  the  six months ended December 31, 2003 and 2002, respectively. 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 note is due in August 2004.


12.     COMPREHENSIVE  LOSS

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





                                               THREE  MONTHS  ENDED   SIX  MONTHS  ENDED
                                                 DECEMBER 31,            DECEMBER 31,
                                               --------------------   -------------------
                                                 2003      2002         2003      2002
                                               --------  ----------   --------  ---------
                                                                    
Net loss                                       $(5,255)  $(7,122)     $(8,304)  $(18,524)
Other comprehensive loss:
Change in accumulated translation adjustments       97        18          108         41
                                               --------  --------     --------  ---------
Total comprehensive loss                       $(5,158)  $(7,104)     $(8,196)  $(18,483)
                                               ========  ========     ========  =========



13.     STOCK-BASED  COMPENSATION

     The  Company  has  in  effect  several  stock-based  plans  under  which
non-qualified  and  incentive  stock  options  have  been  granted to employees,
non-employee  board  members  and  other  non-employees. The Company also has an
employee  stock  purchase  plan for all eligible employees. The Company accounts
for  stock-based  awards  to  employees in accordance with Accounting Principles
Board ("APB") No. 25, "Accounting for Stock Issues to Employees" ("APB 25"), and
related interpretations, and has adopted the disclosure-only alternative of SFAS
No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123") and SFAS No.
148,  "Accounting  for  Stock-Based  Compensation  Transition  and  Disclosure."
Options  granted  to  non-employees, as defined, have been accounted for at fair
market  value  in  accordance  with  SFAS  No.  123.

     In  accordance  with the disclosure requirements of SFAS No. 123, set forth
below are the assumptions used and pro forma statement of operations data of the
Company  giving  effect  to  valuing  stock-based  awards to employees using the
Black-Scholes option pricing model instead of the guidelines provided by APB No.
25.  Among other factors, the Black-Scholes model considers the expected life of
the  option and the expected volatility of the Company's stock price in arriving
at  an  option  valuation.


                                       10



     The results of applying the requirements of the disclosure-only alternative
of  SFAS  No.  123  to  the  Company's  stock-based  awards  to  employees would
approximate  the  following:






                                                      THREE  MONTHS  ENDED  SIX  MONTHS  ENDED
                                                         DECEMBER 31,           DECEMBER 31,
                                                      ------------------    -------------------
                                                        2003      2002        2003      2002
                                                      --------  --------    --------  ---------
                                                                          
Net loss - as reported                                $(5,255)  $(7,122)    $(8,304)  $(18,524)
Add: Stock-based compensation expense
 included in net loss - as reported                        73       353         245        817
Deduct: Stock-based compensation expense
determined under fair valuemethod. . . . . . . . . .     (830)   (1,770)     (1,783)    (3,692)
                                                      --------  --------    --------  ---------
Net loss - pro forma                                  $(6,012)  $(8,539)    $(9,842)  $(21,399)
                                                      ========  ========    ========  =========
Net loss per share (basic and diluted) - as reported  $ (0.09)  $ (0.13)    $ (0.15)  $  (0.34)
                                                      ========  ========    ========  =========
Net loss per share (basic and diluted) - pro forma    $ (0.11)  $ (0.16)    $ (0.18)  $  (0.40)
                                                      ========  ========    ========  =========



14.     LITIGATION  SETTLEMENT

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
cofounders  of  United  States  Software Corporation ("USSC"). The complaint and
subsequently  filed  arbitration  demand  alleged  Oregon  state  law claims for
securities violations, fraud, and negligence, as well as other claims related to
the  Company's acquisition of USSC. Plaintiffs sought more than $14.0 million in
damages,  interest,  attorneys' fees, costs, expenses, and an unspecified amount
of punitive damages. The parties participated in mediation on June 30, 2003, and
subsequently  reached  an  agreement  to  settle  the  dispute.  Pursuant to the
parties'  settlement  agreement,  the  Company  released  to  the  plaintiffs
approximately  $400,000  in cash and 49,038 shares of the Company's common stock
that  had  been held in an escrow since December 2000 as part of the acquisition
of  USSC.  On  September  15,  2003,  the  Company also issued to the plaintiffs
1,726,703  additional  shares  of  its  common  stock  worth  approximately $1.5
million, which was recorded in the Company's results of operations as litigation
settlement  costs  for the year ended June 30, 2003. In exchange, the plaintiffs
released  all  claims  against  all  defendants.


15.     LITIGATION

Government  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. The
Department  of  Justice  is  also  conducting an investigation concerning events
related  to  the  restatement.

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
about  its  business.  Plaintiffs  further allege that the defendants materially
overstated the Company's reported financial results, thereby inflating its stock
price  during  its securities offering in July 2001, as well as facilitating the
use  of  its  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  now  purports to be a class action
brought  on  behalf of persons who purchased or otherwise acquired the Company's
common  stock  during  the  period  of  August  4,  2000  through  May 30, 2002,
inclusive.  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 its officers and directors violated
the Securities Act of 1933 arising from the Company's Initial Public Offering in
August 2000. The Company filed a motion to dismiss the additional allegations on


                                       11



March  3,  2003.  The Court granted the motion, with leave to amend, on December
31,  2003.  Plaintiffs have until February 6, 2004 to file an amended complaint.

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. On January 7, 2003, the plaintiff
filed  an  amended complaint. The amended 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 the Company's behalf, equitable
relief,  and  attorneys'  fees.

     The  Company  filed  a  demurrer/motion to dismiss the amended complaint on
February 13, 2003. 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 Company. On
April  17, 2003, the Court overruled the Company's demurrer. All defendants have
answered  the  complaint  and  generally  denied  the allegations. Discovery has
commenced,  but  no  trial  date  has  been  established.

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

     On  September  6,  2002,  Steven  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. No arbitration date has been
set.

Securities  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, against the Company and certain of its former officers and directors.
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  its  acquisition of
Synergetic.  The  complaint  seeks  an  unspecified amount of damages, interest,
attorneys' fees, costs, expenses, and an unspecified amount of punitive damages.
On  May  5,  2003,  the  Company answered the complaint and generally denied the
allegations in the complaint. Discovery has commenced but no trial date has been
established.

Suit  filed  by  Lantronix  Against  Logical  Solutions,  Inc.  ("Logical")

     On  March  25, 2003, the Company filed in Connecticut state court (Judicial
District  of  New  Haven)  a  complaint  entitled  Lantronix, Inc. and Lightwave
Communications,  Inc.  v. Logical Solutions, Inc., et. al. This is an action for
unfair  and  deceptive  trade  practices, unfair competition, unjust enrichment,
conversion,  misappropriation  of  trade  secrets and tortuous interference with
contractual rights and business expectancies. The Company sought preliminary and
permanent  injunctive  relief  and  damages.  The  individual defendants are all
former  employees  of  Lightwave  Communications,  a  company  that  the Company
acquired  in  June 2001. The Court issued a decision for the defense on December
11,  2003.  The  Company  filed  a  notice of appeal in the Connecticut Court of
Appeal  on  December  30,  2003.

Other

     From  time  to  time, the Company is subject to other legal proceedings and
claims in the ordinary course of business. The Company is currently 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.

     The  pending  lawsuits involve complex questions of fact and law and likely
will  continue to require the expenditure of significant funds and the diversion
of  other  resources to defend. Management is unable to determine the outcome of
its  outstanding legal proceedings, claims and litigation involving the Company,
its  subsidiaries,  directors  and  officers  and cannot determine the extent to


                                       12



which  these  results  may  have  a  material  adverse  effect  on the Company's
business,  results  of  operations and financial condition taken as a whole. The
results  of  litigation  are  inherently  uncertain,  and  adverse  outcomes are
possible.  The  Company  is  unable  to estimate the range of possible loss from
outstanding  litigation,  and  no amounts have been provided for such matters in
the  condensed  consolidated  financial  statements.


                                       13



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  Securities  and  Exchange  Commission ("SEC"),
including our Annual Report on Form 10-K for the fiscal year ended June 30, 2003
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 devices 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 network using standard protocols for connectivity, including
fiber  optic, Ethernet and wireless. Our first device 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.  With  the  expansion  of  networking  and the
Internet,  our  technology  focus  is  increasingly  broader, so that our device
solutions  provide  a  product  manufacturer  with  the ability to network their
products  within  the  industrial,  service  and  consumer  markets.

     We  provide  three  broad  categories  of  products:  "device  networking
solutions,"  that  enable  almost  any  electronic  product to be connected to a
network;  "IT  management  solutions,"  that enable multiple pieces of hardware,
usually  IT-related  network  hardware  such  as servers, routers, switches, and
similar  pieces  of equipment to be managed over a network; and "other" products
and  services that include legacy older product offerings such as print servers,
KVM  and  video  extension  and  switching  devices,  royalty income from legacy
software licenses, and miscellaneous items. The expansion of our business in the
future  is  directed at the first two of these categories, device networking and
IT  management  solutions.

     Today,  our  solutions  include  fully  integrated  hardware  and  software
devices,  as  well  as  software tools to develop related customer applications.
Because  we  deal  with  network  connectivity, we provide hardware solutions to
extremely  broad  market  segments,  including  industrial, medical, commercial,
financial,  governmental,  retail,  building and home automation, and many more.
Our  technology  is  used  with  products  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 product that has some form of standard data control
capability.  Our  current  product  offerings  include  a wide range of hardware
devices  of  varying  size, packaging and, where appropriate, software solutions
that  allow  our  customers  to network-enable virtually any electronic product.


                                       14



THE  NATURE  OF  OUR  BUSINESS

     Currently,  we  develop  our  products  through  engineering  and  product
development  activities  of  our research and development organization. In prior
years,  most engineering and product development was outsourced with independent
contractors.  This  practice has been discontinued; however some portions of our
engineering  are  subcontracted as needed. We use outside contract manufacturers
to  make our products, which are then taken to market by our marketing and sales
organizations.

     We  sell  our  devices  through  a  global  network of distributors, system
integrators,  value  added  resellers (VARs), manufacturers' representatives and
original  equipment  manufacturers  (OEMs).  In  addition,  we sell directly to
selected accounts. One customer, Ingram Micro, accounted for approximately 14.3%
and  10.6%  of  our  net revenues for the six months ended December 31, 2003 and
2002,  respectively.  Accounts receivable attributable to this domestic customer
accounted  for  approximately  15.8%  and  9.7%  of total accounts receivable at
December  31,  2003  and  June  30,  2003,  respectively.

     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 3.2% and 3.8% of our
net  revenues for the six months ended December 31, 2003 and 2002, respectively.
No  significant accounts receivable balances were due from this related party at
December  31,  2003  and  June  30,  2003.

SUMMARY  OVERVIEW  OF  THE  SECOND  FISCAL  QUARTER  ENDED  DECEMBER  31,  2003


     As  described  in  more  detail  elsewhere  in  this document, our business
improved  during  the  quarter  ended  December 31, 2003. Net revenues increased
modestly  from  the  prior  quarter  from  $12.2  million  to $12.5 million this
quarter,  and  our  cash,  cash  equivalents  and  marketable securities balance
decreased  by  only  $214,000  from $13.5 million at September 30, 2003 to $13.3
million  at  December  31,  2003, an improvement from the quarterly period ended
September  30,  2003  where our cash, cash equivalents and marketable securities
decreased  $611,000.  We  were pleased that net revenues from our relatively new
XPort device increased to approximately 5.0% of net revenues during the quarter;
we  had  previously indicated that we expected to achieve this 5.0% milestone in
the  quarter  ending  March  31,  2004.

     During  the  quarter  ended December 31, 2003, we incurred a charge of $3.0
million  related  to  the impairment of goodwill and purchased intangible assets
related  to  our Premise Systems, Inc. ("Premise") acquisition; the net revenues
from  this  business have been minimal. The home automation and media management
software markets have not developed as expected and there is no certain forecast
of those markets' development or expansion which would increase our net revenues
from  these  products  in  the  immediate  future.

     Results for the second fiscal quarter ended December 31, 2003 were impacted
by  the  impairment  charge  of  $3.0  million  related  to certain goodwill and
purchased intangible assets of Premise, which was acquired by the company during
fiscal  year 2002. The impairment charge included approximately $776,000 charged
to cost of sales and $2.3 million charged to operating expenses. The net loss of
$5.3  million  for  the  quarter ended December 31, 2003 included the impairment
charge  of  $3.0  million.

     The  quarter  ended  December 31, 2003 is part of the momentum and specific
initiatives  we  have been implementing for some time. Over the past four to six
quarters,  there  have  been  significant changes to our operations that have an
impact  on  our  performance  quarter  to  quarter,  and over time. For example:

- -    In  order  to  simplify  and  focus  our  activities,  we  have reduced our
     individual  product  offerings as measured by stock keeping units ("SKU's")
     by  over 75%, from approximately 18 months ago. During this period, we have
     experienced  relatively  little decrease in net revenues, which have ranged
     from  $11.8  million  to  $12.7  million  each  quarter.  The quarter ended
     December  31, 2003 represents the second consecutive quarter of net revenue
     growth,  albeit  relatively  modest  this  quarter.

- -    We  have  consolidated our research and development activities down from as
     many  as  nine  separate  locations  down  to  three  facilities - Redmond,
     Washington;  Milford, Connecticut; and our Irvine, California headquarters.
     Our engineering staff in Irvine has expanded from approximately 7 employees
     to  approximately  35  over  the  past  18  months.

- -    To  continue  our  initiative  to  outsource  our manufacturing rather than
     maintain  production  facilities,  and to achieve cost savings we shut down
     all  manufacturing  activities including a Milford, Connecticut facility in
     February  2003.  We  now use contract manufacturers exclusively to make our
     products.  The  net  cost  of  these and other restructuring activities was
     approximately  $5.7  million,  recognized in the fiscal year ended June 30,
     2003.


                                       15



- -    We  have  reduced  our  headcount  from  approximately  235  employees  to
     approximately  190.  Approximately  40%  of  our  current employees are new
     employees  hired  within the last 18 months. We have substantially expanded
     and increased our senior management team with experienced executives during
     the  past  18  months.

- -    We  have  built  a new expanded sales and distribution organization to take
     our products to market. This initiative is tailored to address the multiple
     markets  in  which  our  products  are  used.


OUTLOOK

     We look forward to increased acceptance of our current products and the net
revenue  increase  that such acceptance would bring. We are driving our business
to  become  cash  positive  and  increase  our  cash  and  cash  equivalents and
marketable  securities  balances, and thereafter reach profitability. Currently,
we  operate  our  business  toward  a  financial "model" that would yield a cash
break-even  in  the  $14.0  -$15.0  million  quarterly  revenue range; the model
assumes  cash  gross  margins  (gross margin net of non-cash expenses in cost of
sales)  of  54%,  and  research  and  development  and  selling,  general  and
administrative  expenses  in  total  in  the  $9.0  million  range each quarter.

     Our  performance  over  the  past three quarters has resulted in lower cash
usage  than this model might indicate. We incur legal expenses that increase and
decrease  with  activity each quarter, and we have occasional annual expenses we
have  to  pay.  On  the other hand, we have benefited from other cash trends and
inflows  such  as  reduced inventory balances, receipts from insurance coverage,
and  other  efforts  to improve cash flow by managing balance sheet accounts. We
have  previously  indicated guidance that we are managing our business such that
we  have a target cash usage in the range of $1.0 million per quarter; as noted,
we  have  been doing somewhat better than this guidance. During the remainder of
fiscal  2004,  we  will  make payments of approximately $750,000 to the Internal
Revenue  Service  ("IRS")  and  California  Franchise  Tax  Board to satisfy our
liability  for  tax  and interest as a result of our completed IRS audit for the
fiscal  years  ended June 30, 1999, 2000 and 2001. We accrued for this liability
in  previous  periods.

     The  achievement  of higher future net revenues is possible, we believe, as
the  overall  market for device networking and IT management devices expands and
the economic climate improves, as well as the increased market acceptance of new
products  such  as  our  XPort  device  and  others  that  will be introduced in
subsequent quarters. This expansion of net revenues is reduced to some extent as
the  market  for  older  products  decreases  primarily because of technological
obsolescence.

     Our  device  networking business is fundamentally directed to the market of
literally  hundreds  of  millions  of  products that could be networked together
and/or connected to the Internet. We see as inevitable, a world where myriads of
devices  are  interconnected  to  enhance  their  operation,  maintenance, or to
provide  new  functionality. Independent researchers have made varying estimates
as  to  the  size  and  rate  of  this  expansion. However, networking growth as
evidenced  by our net revenue growth or that of our peers is still in the early,
more  modest  expansion  phase.  We  believe  in the coming year that the market
adoption of our networking solutions devices will be initially in the commercial
and  industrial  markets  such  as  security,  medical,  factory  automation,
refrigeration,  and  similar  devices, rather than into consumer electronics and
devices.

     Our  IT  management  business  provides  solutions  to  our  customers'  IT
infrastructure  of servers, routers, switches, power supplies, and other devices
that  comprise  their  networks.  This  business  was  severely  impacted by the
recession  of  the  past  several  years,  and  we  are  just emerging from that
recession.  While we have not yet achieved a high rate of net revenue growth, we
have  confidence  in  the  existence and viability of this target market, and we
continue  to  develop  new,  additional products and service offerings to add to
existing  offerings. We believe that a high percentage of installed equipment is
not  served  by remote management devices and solutions at the current time, and
this is  an  opportunity  for  us.


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:


                                       16



     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, we adopted a new
accounting  policy  for revenue recognition such that recognition of revenue and
related  gross  profit  from  sales  to  distributors  are  deferred  until  the
distributor  resells  the product. 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  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 two 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. Additionally, we sell extended
warranty  services  which  extend  the  warranty period for an additional one to
three  years.  Warranty  revenue  is recognized evenly over the warranty service
period.


     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. We also maintain a reserve for uncertainties relative to the collection
of officer notes receivable. Factors considered in determining the level of this
reserve  include  the value of the collateral securing the notes, our ability to
effectively  enforce collection rights and the ability of the former officers to
honor  their  obligations.


     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  three to 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.  In  addition,  specific reserves are recorded to cover
risks  in  the  area  of end of life products, inventory located at our contract
manufacturers,  inventory  in  our sales channel and warranty replacement stock.

     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 margin 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 a 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
the  event  they  are  lower,  additional impairment charges or shortened useful
lives  of  certain  long-lived  assets  could  be  required.


                                       17



     Strategic  Investments

     We  have  made  strategic  investments  in privately held companies for the
promotion of business and strategic investments. Strategic investments with less
than a 20% voting interest are generally carried at cost. We will use the equity
method  to  account for strategic investments in which we have a voting interest
of  20% to 50% or in which we otherwise have the ability to exercise significant
influence.  Under  the  equity  method, the investment is originally recorded at
cost  and  adjusted  to  recognize  our  share  of net earnings or losses of the
investee,  limited  to the extent of our investment in, advances to and adjusted
to  recognize  our share of net earnings or losses of the investee. From time to
time  we  are required to estimate the amount of our losses of the investee. Our
estimates  are  based on historical experience. The value of non-publicly traded
securities  is  difficult to determine. We periodically review these investments
for  other-than-temporary  declines  in  fair  value  based  on  the  specific
identification  method  and  write  down investments to their fair value when an
other-than-temporary  decline  has  occurred.  We  generally  believe  an
other-than-temporary  decline has occurred when the fair value of the investment
is below the carrying value for two consecutive quarters, absent evidence to the
contrary.  Fair values for investments in privately held companies are estimated
based  upon  the  values  of recent rounds of financing. Although we believe our
estimates  reasonably  reflect  the  fair  value  of  the  non-publicly  traded
securities  held  by  us,  had  there  been  an  active  market  for  the equity
securities,  the  carrying  values might have been materially different than the
amounts  reported. Future adverse changes in market conditions or poor operating
results of companies in which we have such investments could result in losses or
an  inability  to  recover the carrying value of the investments that may not be
reflected  in  an  investment's current carrying value and which could require a
future  impairment  charge.


Restructuring  Charges.

     Over  the  last several quarters we have undertaken, and we may continue to
undertake,  significant  restructuring  initiatives,  which  have required us to
develop formalized plans for exiting certain business activities. We have had to
record  estimated  expenses  for  lease  cancellations,  contract  termination
expenses,  long-term  asset  write-downs,  severance  and outplacement costs and
other  restructuring  costs.  Given  the  significance of, and the timing of the
execution  of  such  activities,  this  process is complex and involves periodic
reassessments  of  estimates  made at the time the original decisions were made.
Through  December  31,  2002,  the  accounting rules for restructuring costs and
asset  impairments  required  us  to record provisions and charges when we had a
formal  and  committed plan. Beginning January 1, 2003, the accounting rules now
require  us  to  record  any  future provisions and changes at fair value in the
period  in  which  they  are incurred. In calculating the cost to dispose of our
excess  facilities,  we  had  to  estimate our future space requirements and the
timing  of  exiting  excess  facilities  and then estimate for each location the
future  lease  and  operating costs to be paid until the lease is terminated and
the  amount, if any, of sublease income. This required us to estimate the timing
and  costs  of  each  lease  to be terminated, including the amount of operating
costs  and  the rate at which we might be able to sublease the site. To form our
estimates for these costs, we performed an assessment of the affected facilities
and  considered  the current market conditions for each site. Our assumptions on
future  space  requirements,  the  operating  costs  until  termination  or  the
offsetting  sublease revenues may turn out to be incorrect, and our actual costs
may  be  materially different from our estimates, which could result in the need
to  record  additional  costs or to reverse previously recorded liabilities. Our
policies  require  us  to  periodically  evaluate  the adequacy of the remaining
liabilities  under  our  restructuring  initiatives.  As management continues to
evaluate  the  business,  there  may be additional charges for new restructuring
activities  as  well  as  changes  in  estimates to amounts previously recorded.

Settlement  Costs

     From time to time, we are involved in legal actions arising in the ordinary
course of business. We cannot assure you that these actions or other third party
assertions  against  us  will be resolved without costly litigation, in a manner
that  is  not  adverse  to our financial position, results of operations or cash
flows.  As facts concerning contingencies become known, we reassess our position
and  make  appropriate  adjustments  to the financial statements. There are many
uncertainties  associated  with  any  litigation.  If  our  initial  assessments
regarding the merits of a claim prove to be wrong, our results of operations and
financial  condition could be materially and adversely affected. In addition, if
further  information becomes available that causes us to determine a loss in any


                                       18



of  our pending litigation is probable and we can reasonably estimate a range of
loss  associated with such litigation, then we would record at least the minimum
estimated liability. However, the actual liability in any such litigation may be
materially  different  from  our  estimates,  which  could result in the need to
record additional costs. We record our legal expenses as incurred; reimbursement
of  legal  expenses  from  insurance or other sources are recorded upon receipt.


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,
                                                         ----------------    ----------------
                                                          2003     2002       2003     2002
                                                         -------  -------    -------  -------
                                                                          
Net revenues                                              100.0%   100.0%     100.0%   100.0%
Cost of revenues                                           61.4     60.7       55.8     62.7
                                                         -------  -------    -------  -------
Gross profit                                               38.6     39.3       44.2     37.3
                                                         -------  -------    -------  -------
Operating expenses:
 Selling, general and administrative. . . . . . . . . .    44.2     64.8       49.6     63.5
 Research and development . . . . . . . . . . . . . . .    15.9     24.6       16.0     21.9
 Stock based-compensation . . . . . . . . . . . . . . .     0.5      2.6        0.9      3.1
 Amortization of purchased intangible assets. . . . . .     1.2      1.8        1.2      1.8
 Impairment of goodwill and purchased intangible assets    18.0        -        9.1        -
 Restructuring charges. . . . . . . . . . . . . . . . .       -        -          -     19.5
                                                         -------  -------    -------  -------
Total operating expenses                                   79.7     93.9       76.6    109.7
                                                         -------  -------    -------  -------
Loss from operations                                      (41.1)   (54.6)     (32.4)   (72.4)
Interest income (expense), net                              0.1      0.6        0.1      1.1
Other income (expense), net                                (0.1)    (2.5)      (0.7)    (1.6)
                                                         -------  -------    -------  -------
Loss before income taxes                                  (41.1)   (56.6)     (33.0)   (72.9)
Provision (benefit) for income taxes                        0.8     (0.3)       0.5      0.2
                                                         -------  -------    -------  -------
Net loss                                                 (41.9)%  (56.3)%    (33.5)%  (73.1)%
                                                         =======  =======    =======  =======



NET  REVENUES


NET  REVENUES  BY  PRODUCT  CATEGORY






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

                             % OF NET            % OF NET       $           %
PRODUCT CATEGORIES   2003     REVENUE    2002     REVENUE    VARIANCE   VARIANCE
- ------------------  -------  ---------  -------  ---------  ----------  ---------
                                                      
Device networking   $ 6,975      55.7%  $ 6,815      53.8%  $     160        2.3%
IT management         3,290      26.2%    3,390      26.8%       (100)     (3.0)%
Other                 2,267      18.1%    2,453      19.4%       (186)     (7.6)%
                    -------  ---------  -------  ---------  ----------  ---------
TOTAL               $12,532     100.0%  $12,658     100.0%  $    (126)     (1.0)%
                    =======  =========  =======  =========  ==========  =========







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

                             % OF NET            % OF NET       $           %
PRODUCT CATEGORIES   2003     REVENUE    2002     REVENUE    VARIANCE   VARIANCE
- ------------------  -------             -------             ----------  ---------
                                                      
Device networking   $13,538      54.7%  $13,345      52.7%  $     193        1.4%
IT management         6,348      25.6%    6,426      25.3%        (78)     (1.2)%
Other                 4,876      19.7%    5,568      22.0%       (692)    (12.4)%
                    -------  ---------  -------  ---------  ----------  ---------
TOTAL               $24,762     100.0%  $25,339     100.0%  $    (577)     (2.3)%
                    =======  =========  =======  =========  ==========  =========



     The  overall  decrease  in  net  revenues  by product is primarily due to a
decrease  in  our  other  product  line.  The decrease in other product line net
revenues  is  primarily  due  to  a  decrease in our legacy Print Server, United
States  Software  Corporation  and Visualization product lines. We are no longer
investing  in  the  development  of  these product lines and expect net revenues
related  to these product lines to continue to decline in the future as we focus
our  investment  in  device  networking  and  IT  management  products.  Device
networking  net  revenues  for  the  six months ended December 31, 2003 includes
$158,000  in  net  revenues  from one of our industrial controller product lines
that  we  exited  during the quarter ended September 30, 2003. Device networking
net revenues for the six months ended December 31, 2002 included $1.1 million of


                                       19



net  revenues  from this exited industrial controller product line. Exiting this
product  line  represented  a  $914,000  decrease  in  our device networking net
revenues  which  was  offset  by  increases  in other device networking products
including  our  newly  introduced  XPort  product.


NET  REVENUES  BY  REGION





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

GEOGRAPHIC REGION                     % OF NET            % OF NET       $           %
(ACCORDING TO SALES BOOKED)   2003     REVENUE    2002     REVENUE    VARIANCE   VARIANCE
- ---------------------------  -------  ---------  -------  ---------  ----------  ---------
                                                               
Americas                     $ 8,631      68.9%  $ 9,778      77.2%  $  (1,147)    (11.7)%
Europe                         2,911      23.2%    2,709      21.4%        202        7.5%
Other                            990       7.9%      171       1.4%        819      478.9%
                             -------  ---------  -------  ---------  ----------  ---------
TOTAL                        $12,532     100.0%  $12,658     100.0%  $    (126)     (1.0)%
                             =======  =========  =======  =========  ==========  =========






                                        SIX MONTHS ENDED
                                          DECEMBER 31,
                                          ------------
GEOGRAPHIC REGION                     % OF NET            % OF NET       $           %
(ACCORDING TO SALES BOOKED)   2003     REVENUE    2002     REVENUE    VARIANCE   VARIANCE
- ---------------------------  -------  ---------  -------  ---------  ----------  ---------
                                                               
Americas                     $17,692      71.4%  $19,595      77.3%  $  (1,903)     (9.7)%
Europe                         5,416      21.9%    5,085      20.1%        331        6.5%
Other                          1,654       6.7%      659       2.6%        995      151.0%
                             -------  ---------  -------  ---------  ----------  ---------
TOTAL                        $24,762     100.0%  $25,339     100.0%  $    (577)     (2.3)%
                             =======  =========  =======  =========  ==========  =========



     The  overall  decrease  in  net  revenues  by  region is primarily due to a
decrease  in  the  Americas region. The decrease in net revenues in the Americas
region  is primarily attributable to a decrease in industry technology spending.
Additionally,  the decrease is due to our decision to exit one of our industrial
controller  product lines, which was sold entirely in the Americas. Net revenues
for  the  six months ended December 31, 2003 and 2002 included $158,000 and $1.1
million  of  net  revenues  from the exited industrial controller product line a
change  of  $914,000.  The  increase in other is primarily due to the signing of
several  new  customers  and  our  increased  sales  efforts in the Asia Pacific
region.


GROSS  PROFIT





                                  THREE MONTHS ENDED
                                     DECEMBER 31,
                                     ------------
                      % OF NET           % OF NET       $           %
               2003   REVENUES    2002   REVENUES    VARIANCE   VARIANCE
              ------  ---------  ------  ---------  ----------  ---------
                                              
Gross profit  $4,837      38.6%  $4,971      39.3%  $    (134)     (2.7)%
              ======  =========  ======  =========  ==========  =========






                                   SIX MONTHS ENDED
                                     DECEMBER 31,
                                     ------------
                       % OF NET           % OF NET      $           %
               2003    REVENUES    2002   REVENUES   VARIANCE   VARIANCE
              -------  ---------  ------  ---------  ---------  ---------
                                              
Gross profit  $10,955      44.2%  $9,456      37.3%  $   1,499      15.9%
              =======  =========  ======  =========  =========  =========



     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, amortization of purchased intangible
assets,  impairment  of  purchased  intangible assets, establishing or relieving
inventory  reserves  for excess and obsolete products or raw materials, overhead
and  warranty  costs.  Cost  of revenues for the three months ended December 31,
2003  and  2002  includes $596,000 and $1.0 million of amortization of purchased
intangible  assets,  respectively.  Cost  of  revenues  for the six months ended
December  31,  2003  and  2002  includes  $1.2  million  and  $2.1  million  of
amortization of purchased intangible assets, respectively. At December 31, 2003,
the unamortized balance of purchased intangible assets that will be amortized to
cost  of  revenues  was $3.0 million, of which $1.0 million will be amortized in
the remainder of fiscal 2004, $1.4 million in fiscal 2005 and $557,000 in fiscal
2006. The slight increase in gross profit was mainly attributable to a reduction
in  overall  inventory  in  December  2002  which  resulted  in  an  increase in
capitalized  overhead  expense,  an  overall  reduction  in  payroll and payroll
related  costs  due  to  the  closing  of  our  Milford, Connecticut facility in
February 2003, a decrease in the amortization of purchased intangible assets due
to the impairment write-down of $3.9 million during the fourth quarter of fiscal
2003, offset by an increase in the impairment of purchased intangible assets due
to  the  write-off  of the Premise purchased intangible assets  in the amount of
$776,000  and  an  increase  in  warranty  expense.


                                       20



SELLING,  GENERAL  AND  ADMINISTRATIVE






                                          THREE MONTHS ENDED
                                             DECEMBER 31,
                                             ------------
                                             % OF NET           % OF NET       $           %
                                      2003   REVENUES    2002   REVENUES    VARIANCE   VARIANCE
                                     ------  ---------  ------  ---------  ----------  ---------
                                                                     
Selling, general and administrative  $5,540      44.2%  $8,208      64.8%  $  (2,668)    (32.5)%
                                     ======  =========  ======  =========  ==========  =========






                                            SIX MONTHS ENDED
                                              DECEMBER 31,
                                              ------------
                                              % OF NET            % OF NET       $           %
                                      2003    REVENUES    2002    REVENUES    VARIANCE   VARIANCE
                                     -------  ---------  -------  ---------  ----------  ---------
                                                                       
Selling, general and administrative  $12,245      49.5%  $16,079      63.5%  $  (3,834)    (23.8)%
                                     =======  =========  =======  =========  ==========  =========



     Selling,  general  and  administrative  expenses  consist  primarily  of
personnel-related  expenses  including  salaries  and  commissions,  facility
expenses,  information  technology,  trade show expenses, advertising, insurance
proceeds,  and  professional  legal  and  accounting  fees. Selling, general and
administrative  expense  decreased  primarily due to reductions in headcount and
facility  costs as a result of our fiscal 2003 restructurings, decrease in legal
and  other professional fees offset by an increase in our directors and officers
insurance.  The  legal  fees  primarily relate to our defense of the shareholder
lawsuits  and  the  SEC  investigation.  Legal  fees  incurred in defense of the
shareholder  suits  are reimbursable to the extent provided in our directors and
officers  liability  insurance policies, and subject to the coverage limitations
and exclusions contained in such policies. For the six months ended December 31,
2003,  we  have  been  reimbursed  $1.5  million of these expenses. We expect to
receive  additional  reimbursements  for  legal  fees  in  the  future.


RESEARCH  AND  DEVELOPMENT




                                    THREE MONTHS ENDED
                                       DECEMBER 31,
                                       ------------
                                  % OF NET           % OF NET       $           %
                           2003   REVENUES    2002   REVENUES    VARIANCE   VARIANCE
                          ------  ---------  ------  ---------  ----------  ---------
                                                          
Research and development  $1,990      15.9%  $3,117      24.6%  $  (1,127)    (36.2)%
                          ======  =========  ======  =========  ==========  =========





                                     SIX MONTHS ENDED
                                       DECEMBER 31,
                                       ------------
                                  % OF NET           % OF NET       $           %
                           2003   REVENUES    2002   REVENUES    VARIANCE   VARIANCE
                          ------  ---------  ------             ----------  ---------
                                                          
Research and development  $3,974      16.0%  $5,547      21.9%  $  (1,573)    (28.4)%
                          ======  =========  ======  =========  ==========  =========



     Research  and  development  expenses consist primarily of personnel-related
costs  of employees, as well as expenditures to third-party vendors for research
and  development  activities.  Research  and  development  expenses  decreased
primarily  due  to  our  fiscal  2003  restructurings  which  resulted  in  the
consolidation of our research and development activities to Redmond, Washington;
Milford, Connecticut; and Irvine, California facilities. Generally, research and
development  expenses  are  expected  to increase during the remainder of fiscal
2004  as  we  increase headcount at our Irvine, California facilities to support
new  product  development.


STOCK-BASED  COMPENSATION





                                   THREE MONTHS ENDED
                                      DECEMBER 31,
                                      ------------
                                 % OF NET          % OF NET       $           %
                          2003   REVENUES   2002   REVENUES    VARIANCE   VARIANCE
                          -----  ---------  -----  ---------  ----------  ---------
                                                        
Stock-based compensation  $  63       0.5%  $ 335       2.6%  $    (272)    (81.2)%
                          =====  =========  =====  =========  ==========  =========



                                       21






                                    SIX MONTHS ENDED
                                      DECEMBER 31,
                                      ------------
                                 % OF NET          % OF NET       $           %
                          2003   REVENUES   2002   REVENUES    VARIANCE   VARIANCE
                          -----  ---------  -----  ---------  ----------  ---------
                                                        
Stock-based compensation  $ 218       0.9%  $ 780       3.1%  $    (562)    (72.1)%
                          =====  =========  =====  =========  ==========  =========



     Stock-based  compensation generally represents the amortization of deferred
compensation.  We  recorded  no  deferred  compensation for the six months ended
December  31, 2003 and recorded a reduction to deferred compensation as a result
of  employee  stock  option  forfeitures  in  the amount of $196,000 for the six
months  ended December 31, 2003. 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 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
calculated  in  accordance  with  current  accounting  guidelines.  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 $10,000 and
$18,000  for the three months ended December 31, 2003 and 2002, respectively and
$27,000  and  $37,000  for  the  six  months  ended  December 31, 2003 and 2002,
respectively.  Stock-based compensation decreased primarily due to restructuring
whereby options for which deferred compensation has been recorded were forfeited
by  terminated  employees. Additionally, the decrease is due to the acceleration
of  approximately  $239,000  of  stock-based  compensation  in January 2003 as a
result  of  our  completion of a stock option exchange program 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.  At  December 31, 2003, a balance of $254,000 remains and
will  be amortized as follows: $151,000 in the remainder of fiscal 2004, $86,000
in  fiscal  2005  and  $17,000  in  fiscal  2006.


AMORTIZATION  OF  PURCHASED  INTANGIBLE  ASSETS




                                             THREE MONTHS ENDED
                                                DECEMBER 31,
                                                ------------
                                                    % OF NET          % OF NET       $           %
                                             2003   REVENUES   2002   REVENUES    VARIANCE   VARIANCE
                                             -----  ---------  -----  ---------  ----------  ---------
                                                                           
Amortization of purchased intangible assets  $ 145       1.2%  $ 228       1.8%  $     (83)    (36.4)%
                                             =====  =========  =====  =========  ==========  =========





                                              SIX MONTHS ENDED
                                                DECEMBER 31,
                                                ------------
                                                    % OF NET          % OF NET       $           %
                                             2003   REVENUES   2002   REVENUES    VARIANCE   VARIANCE
                                             -----  ---------  -----  ---------  ----------  ---------
                                                                           
Amortization of purchased intangible assets  $ 289       1.2%  $ 456       1.8%  $    (167)    (36.6)%
                                             =====  =========  =====  =========  ==========  =========



     Purchased  intangible assets primarily include existing technology, patents
and  non-compete  agreements and are amortized on a straight-line basis over the
estimated useful lives of the respective assets, ranging from one to five years.
We  obtained independent appraisals of the fair value of tangible and intangible
assets  acquired  in  order  to  allocate  the  purchase  price.  In  addition,
approximately  $596,000 and $1.0 million of amortization of purchased intangible
assets  has  been  classified  as  cost  of  revenues for the three months ended
December  31,  2003 and 2002, respectively and $1.2 million and $2.1 million for
the  six  months ended December 31, 2003 and 2002, respectively. At December 31,
2003,  the  unamortized  balance  of  purchased  intangible  assets that will be
amortized  to  future  operating  expense was $126,000, of which $59,000 will be
amortized  in the remainder of fiscal 2004, $65,000 in fiscal 2005 and $2,000 in
fiscal  2006.


IMPAIRMENT  OF  GOODWILL  AND  PURCHASED  INTANGIBLE  ASSETS






                                         THREE MONTHS ENDED
                                            DECEMBER 31,
                                            ------------
                                              % OF NET          % OF NET      $           %
                                       2003   REVENUES   2002   REVENUES   VARIANCE   VARIANCE
                                      ------  ---------  -----  ---------  ---------  ---------
                                                                    
Impairment of goodwill and purchased
intangible assets                     $2,252      18.0%  $   -       0.0%  $   2,252     100.0%
                                      ======  =========  =====  =========  =========  =========



                                       22







                                          SIX MONTHS ENDED
                                            DECEMBER 31,
                                            ------------
                                              % OF NET          % OF NET      $           %
                                       2003   REVENUES   2002   REVENUES   VARIANCE   VARIANCE
                                      ------  ---------  -----  ---------  ---------  ---------
                                                                    
Impairment of goodwill and purchased
intangible assets                     $2,252       9.1%  $   -       0.0%  $   2,252     100.0%
                                      ======  =========  =====  =========  =========  =========



     During  the  second  fiscal quarter of 2004, we identified indicators of an
other  than  temporary  impairment  as  it related to our Premise acquisition of
goodwill  and  purchased  intangible  assets.  We performed an assessment of the
value  of  our  goodwill  and  purchased  intangible  assets  in accordance with
Statement  of  Financial  Accounting  Standards  ("SFAS") No. 142, "Goodwill and
Other  Intangible  Assets"  and  SFAS No. 144, "Accounting for the Impairment or
Disposal  of  Long-Lived  Assets."  We  identified  certain conditions including
continued  losses  and  the  inability  to  achieve significant revenue from the
existing  home automation and media management software markets as indicators of
asset  impairment.  These  conditions  led  to  operating results and forecasted
future  results  that  were  substantially  less  than  had been anticipated. We
revised  our  projections  and determined that the projected results utilizing a
discounted  cash  flow  valuation technique would not fully support the carrying
values  of  the  goodwill  and  purchased  intangible assets associated with the
Premise  acquisition. Based on this assessment, we recorded an impairment charge
of  $2.2 million during the second quarter of fiscal 2004 to write-off the value
of  the Premise goodwill. Additionally during the second quarter of fiscal 2004,
we  recorded  a  $790,000  impairment charge of the Premise purchased intangible
assets of which $14,000 and $776,000 were charged to operating expenses and cost
of  revenues,  respectively.


RESTRUCTURING  CHARGES

     On September 12, 2002 and March 14, 2003, 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. These
restructuring  plans  included a worldwide workforce reduction, consolidation of
excess  facilities  and  other charges. We recorded restructuring costs totaling
$5.7  million,  which  were classified as operating expenses in the consolidated
statement  of  operations  for the year ended June 30, 2003. These restructuring
plans resulted in the reduction of approximately 58 regular employees worldwide.
We recorded workforce reduction charges of approximately $1.3 million related to
severance  and fringe benefits for the terminated employees. We recorded charges
of approximately $4.4 million related to 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 over the next five years.
The  remaining  restructuring  reserve is related to facility lease terminations
and  a  contractual  settlement.


INTEREST  INCOME  (EXPENSE),  NET






                                      THREE MONTHS ENDED
                                         DECEMBER 31,
                                         ------------
                                       % OF NET          % OF NET       $           %
                                2003   REVENUES   2002   REVENUES    VARIANCE   VARIANCE
                                -----  ---------  -----  ---------  ----------  ---------
                                                              
Interest income (expense), net  $  11       0.1%  $  75       0.6%  $     (64)    (85.3)%
                                =====  =========  =====  =========  ==========  =========







                                       SIX MONTHS ENDED
                                         DECEMBER 31,
                                         ------------
                                       % OF NET          % OF NET       $           %
                                2003   REVENUES   2002   REVENUES    VARIANCE   VARIANCE
                                -----  ---------  -----  ---------  ----------  ---------
                                                              
Interest income (expense), net  $  35       0.1%  $ 267       1.1%  $    (232)    (86.9)%
                                =====  =========  =====  =========  ==========  =========



     Interest  income  (expense),  net  consists primarily of interest earned on
cash,  cash equivalents and marketable securities. 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,  settlement of litigation, cash portions of settlements with
owners of some of the businesses we have acquired, the settlement of the Milford
lease  obligation  included in our restructuring charge, the purchase of a joint
interest  in intellectual property from Gordian, our acquisition of Stallion and
to  fund  current  operations.


                                       23



OTHER  INCOME  (EXPENSE),  NET





                                     THREE MONTHS ENDED
                                        DECEMBER 31,
                                        ------------
                                     % OF NET           % OF NET      $           %
                              2003   REVENUES    2002   REVENUES   VARIANCE   VARIANCE
                             ------  ---------  ------  ---------  ---------  ---------
                                                            
Other income (expense), net  $ (10)     (0.1)%  $(318)     (2.5)%  $     308      96.9%
                             ======  =========  ======  =========  =========  =========







                                      SIX MONTHS ENDED
                                        DECEMBER 31,
                                        ------------
                                     % OF NET           % OF NET      $           %
                              2003   REVENUES    2002   REVENUES   VARIANCE   VARIANCE
                             ------  ---------  ------  ---------  ---------  ---------
                                                            
Other income (expense), net  $(180)     (0.7)%  $(408)     (1.6)%  $     228      55.9%
                             ======  =========  ======  =========  =========  =========



     The  decrease  in  other  expense  is primarily attributable to our gain on
foreign currency translation and a reduction in our share of the losses from our
investment  in  Xanboo.


PROVISION  FOR  INCOME  TAXES  AND  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 2%
for  the  six  months  ended  December 31, 2003, and 0% for the six months ended
December  31,  2002.  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, 2003, 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 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. In
October  2003,  the  Internal Revenue Service completed its audit of our federal
income  tax  returns  for  the  years  ended  June 30, 1999, 2000 and 2001. As a
result, we will be required to pay approximately $750,000 in tax and interest to
the  Internal  Revenue Service and the California Franchise Tax Board, in fiscal
2004.  We  accrued  for  this  liability  in  prior  fiscal  periods.


IMPACT  OF  ADOPTION  OF  NEW  ACCOUNTING  STANDARDS

     In  January  2003, the Financial Accounting Standards Board ("FASB") issued
Interpretation  No.  46,  "Consolidation  of  Variable  Interest  Entities  an
Interpretation  of  ARB  No.  51"  ("FIN  46"). FIN 46 requires certain variable
interest  entity  ("VIE")  to  be consolidated by the primary beneficiary of the
entity  if the equity investors in the entity do not have the characteristics of
a  controlling  financial  interest or do not have sufficient equity at risk for
the  entity  to finance its activities without additional subordinated financial
support  from  other  parties.  FIN 46 is effective for all new VIE's created or
acquired after January 31, 2003. For VIE's created or acquired prior to February
1,  2003,  the  provisions  of  FIN  46 must be applied for the first interim or
annual  period  ending  after  March  15,  2004.  We are currently reviewing our
investments  and  other  arrangements  to  determine whether any of our investee
companies are VIEs. We believe that our investment in Xanboo described in Note 8
of  the  Notes  to  the  Unaudited Consolidated Financial Statements, "Long-term
Investments"  is  the  only  entity which could be subject to treatment as a VIE
under  FIN 46. However, we do not believe that Xanboo will be determined to be a
VIE  that  would  be  consolidated,  but  we  may be required to make additional
disclosures.


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  $10.3  million  at  December  31,  2003.
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  $3.0  million  at  December  31,  2003.

     Our operating activities used cash of $1.0 million for the six months ended
December  31,  2003.  We incurred a net loss of $8.3 million, which includes the
following  adjustments:  depreciation  of  $999,000,  amortization  of purchased
intangible  assets  of  $1.5  million,  impairment  of  goodwill  and  purchased
intangible  assets  of $3.0 million, amortization of stock-based compensation of


                                       24



$245,000,  equity losses from unconsolidated businesses of $413,000, offset by a
benefit  from inventory reserve of $561,000. The changes in our operating assets
consist  of  a  decrease  in  inventories  of  $874,000,  decrease  in  contract
manufacturer  receivable  of  $574,000,  decrease  in prepaid expenses and other
assets  of  $1.9 million, decrease in accounts payable of $1.9 million, decrease
in  restructure reserve of $152,000 and a decrease in the balance due to Gordian
of  $1.0  million  offset  by  an  increase in other current liabilities of $1.4
million. The decrease in inventories is primarily attributable to a concentrated
effort  by  management  to  reduce  inventory  levels.  The decrease in contract
manufacturer receivables is due to improved collections. The decrease in prepaid
expenses  and  other  current  assets  is  primarily  due to the Gordian payment
whereby we maintained a time deposit for $1.0 million as well as the maturity of
additional  time  deposits  totaling $682,000. The decreases in accounts payable
and  the  restructuring  reserve  are  due  to  the  timing  of  payments to our
suppliers.  The  decrease  in  the  balance due to Gordian is due to payments in
accordance  with  the  agreement.  The  increase in other current liabilities is
primarily  due  to an increase in general  liabilities such as audit fees, legal
fees,  contractual  obligations  and  inventory  purchases.

     Cash  provided  by investing activities was $3.6 million for the six months
ended  December  31, 2003 compared with a $4.7 million usage of cash for the six
months  ended  December  31, 2002. We received $4.1 million in proceeds from the
sale  of  marketable  securities.  We  used  $302,000  to  purchase  marketable
securities.  We  also  used  $122,000  to  purchase  property  and  equipment.

     Cash provided by financing activities was $202,000 for the six months ended
December  31,  2003  primarily  related  to  the  purchase by the employee stock
purchase  plan.  Cash  provided by financing activities was $142,000 for the six
months  ended  December  31,  2002.

     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  was  to  be paid. We are also required to pay a quarterly
unused  line  fee  of  .125%  of  the  unused  line  of  credit  balance.  Since
establishing  the  line of credit, we have twice reduced the amount of the line,
modified  customary  financial  covenants,  and adjusted the interest rate to be
charged  on  borrowings  to  the  prime rate plus .50%, and eliminated the LIBOR
option.  Effective  July  25,  2003,  we  further  modified this line of credit,
reducing  the  revolving  line  to  $5.0  million,  and  adjusting the customary
affirmative  and  negative  covenants.  We are also required to maintain certain
financial  ratios  as  defined  in  the  agreement.  The agreement has an annual
revolving  maturity  date that renews on the effective date. The renewal $50,000
facility  fee  was  reduced to $12,500 and was paid. Prior to any advances being
made  under  the  line  of  credit,  the  bank  is  required to complete a field
examination  to  determine  its  borrowing  base. The bank completed its initial
field  examination  during the second quarter of fiscal 2004. Our available line
of  credit  at December 31, 2003 was $2.4 million. To date, we have not borrowed
against  this  line  of  credit. We are currently in compliance with the revised
financial covenants of the July 25, 2003 amended line of credit. Pursuant to our
line  of  credit,  we  are  restricted  from  paying any dividends. We have used
letters  of  credit  available  under  our line of credit totaling approximately
$989,000  in place of cash to fund deposits on leases, tax account deposits, and
security  deposits.

     The  following  table  summarizes  our  contractual payment obligations and
commitments:






             REMAINDER OF FISCAL YEAR             FISCAL YEARS
             ------------------------  -----------------------------------
                                2004    2005   2006   2007   2008   TOTAL
                               ------  ------  -----  -----  -----  ------
                                                  
Convertible note payable. . .  $  867  $    -  $   -  $   -  $   -  $  867
Operating leases. . . . . . .     788   1,352    495    336    202   3,173

Other contractual obligations      20       -      -      -      -      20
                               ------  ------  -----  -----  -----  ------

Total . . . . . . . . . . . .  $1,675  $1,352  $ 495  $ 336  $ 202  $4,060
                               ======  ======  =====  =====  =====  ======



     In  October  2003,  the Internal Revenue Service completed its audit of our
federal  income tax returns for the years ended June 30, 1999, 2000 and 2001. As
a  result, we will be required to pay approximately $750,000 in tax and interest
to  the  Internal  Revenue  Service  and  the California Franchise Tax Board, in
fiscal  2004.  We  accrued  for  this  liability  in  prior  fiscal  periods.

     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  on-going  government
investigations 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


                                       25



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.

     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.

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

     Please refer to Part II, Item 1, on page 34 for a description of Litigation
Matters.

     WE  HAVE  ELECTED  TO  USE A CONTRACT MANUFACTURER IN CHINA, WHICH INVOLVES
SIGNIFICANT  RISKS.

     One  of our contract manufacturers is based in China. There are significant
risks  of  doing  business  in  China,  including:

- -    Delivery  times  are extended due to the distances involved, requiring more
     lead-time  in  ordering  and  increasing  the  risk  of excess inventories.

- -    We  could  incur  ocean  freight  delays because of labor problems, weather
     delays  or  expediting  and  customs  problems.


                                       26



- -    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,  DELAYS  IN  DELIVERIES  OR  QUALITY PROBLEMS 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.

     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.

     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. 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. We also may not be
able  to  increase  the  price  of  our products in the event that the prices of
components  or  our  overhead  costs increase. Changes in exchange rates between
currencies  might  change  in  such  a  way or over a period such that we cannot
adjust  prices  to  maintain  gross  margins.  If these 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.

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

     For  the  six  months  ended December 31, 2003, we incurred $4.0 million in
research and development expenses, which comprised 16.0% 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.


                                       27



     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 38.8% of our net revenues for the six
months  ended December 31, 2003. One customer, Ingram Micro, Inc., accounted for
approximately  14.3%  and  10.6%  of  our  net revenues for the six months ended
December  31,  2003  and 2002, respectively. Accounts receivable attributable to
this  domestic  customer  accounted  for  approximately  15.8% and 9.7% of total
accounts  receivable  at  December 31, 2003 and June 30, 2003, respectively. The
number  and  timing  of  sales to our distributors have been difficult for us to
predict.  While  our  distributors  are  customers  in  the  sense  they buy our
products, they are also part of our product distribution system. To some extent,
the  business  lost for some reason to a distributor would likely be replaced by
sales to other customer/distributors in a reasonable period, rather than a total
loss  of  that  business  such as from a customer who used our products in their
business.

     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  networking solutions technology. Our sales are usually
completed  on  a  purchase  order  basis  and  we  have  no  long-term  purchase
commitments  from  our  customers.

     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.

     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 two 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.

     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.

     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


                                       28



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.

     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. These costs, and the cost of
any  fines  imposed  by  the  SEC,  are not covered by insurance. 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.

     WE  INCORPORATE  SOFTWARE  LICENSED  FROM  THIRD  PARTIES  INTO SOME OF OUR
PRODUCTS  AND  ANY  SIGNIFICANT  INTERRUPTION  IN  THE  AVAILABILITY  OF  THESE
THIRD-PARTY  SOFTWARE  PRODUCTS  OR  DEFECTS  IN THESE PRODUCTS COULD REDUCE THE
DEMAND  FOR,  OR  PREVENT  THE  SALE  OR  USE  OF,  OUR  PRODUCTS

     Certain  of  our  products  contain  components developed and maintained by
third-party  software  vendors  or  available through the "open source" software
community.  We  also  expect  that  we may incorporate software from third-party
vendors  and  open source software in our future products. Our business would be
disrupted  if  this  software,  or functional equivalents of this software, were
either  no  longer  available  to  us or no longer offered to us on commercially
reasonable  terms.  In  either case, we would be required to either redesign our
products  to  function  with  alternate  third-party  software  or  open  source
software, or develop these components ourselves, which would result in increased
costs and could result in delays in our product shipments. Furthermore, we might
be  forced  to  limit  the  features  available in our current of future product
offerings.  We  presently are developing products for use on the Linux platform.
The  SCO Group (SCO) has filed and threatened to file lawsuits against companies
that  operate  Linux  for  commercial  purposes, alleging that such use of Linux
infringes  SCO's  rights.  These allegations may adversely affect the demand for
the  Linux  platform  and,  consequently, the sales of our Linux-based products.

     FOUR OF THE FORMER STOCKHOLDERS OF LIGHTWAVE COMMUNICATIONS ARE OPERATING A
BUSINESS THAT COMPETES WITH US. IF WE ARE UNSUCCESSFUL IN OUR PENDING LITIGATION
AGAINST  THIS COMPANY, AND THESE FORMER LIGHTWAVE STOCKHOLDERS, OUR BUSINESS MAY
BE  HARMED

     In  June  2001, we acquired Lightwave Communications. Since that time, four
of  the  founding  stockholders  and executive officers of Lightwave, as well as
several  other  former  employees  of Lightwave, have begun operating a business
that  competes  with  us.  Because  these  individuals  held senior positions at
Lightwave,  they  were  exposed  to confidential information about Lightwave, as
well  as  Lantronix.  We  are  currently appealing a decision for the defendants
regarding  our  action against these former Lightwave stockholders. If we do not
prevail  our  business  may  suffer.

     WE  PRIMARILY  DEPEND  ON  THREE  THIRD-PARTY  MANUFACTURERS TO MANUFACTURE
SUBSTANTIALLY  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  outsource  substantially  all of our manufacturing to three third-party
manufacturers,  Varian,  Inc.,  Irvine  Electronics,  Inc.  and  Uni  Precision
Industrial  Ltd. 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. As a result, we would have to attempt to identify and qualify
substitute manufacturers, which could be time consuming and difficult, and might
result  in  unforeseen  manufacturing  and  operations problems. Moreover, if we


                                       29



shift  products  among  third-party  manufacturers,  we  may  incur  substantial
expenses,  risk  material  delays,  or  encounter  other  unexpected issues. For
example,  in  the  third quarter of fiscal 2003 we encountered product shortages
related  to  the transition to a third-party manufacturer. This product shortage
contributed  to our net revenues falling below our publicly announced estimates.

     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. 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.

     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 President and Chief Executive Officer, and James
Kerrigan,  who  serves  as  our  Chief  Financial Officer. We have no employment
contracts with those executives who are at-will employees. 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 distributors,
VARs  and system integrators. 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.

     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.

     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,  semiconductor  companies,  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.


                                       30



     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 28.6% and 22.7% of net
revenues  for the six months ended December 31, 2003 and 2002, respectively. Net
revenues from Europe represented 21.9% and 20.1% of our net revenues for the six
months ended December 31, 2003 and 2002, respectively. Our revenues in Japan and
the  People's  Republic  of  China  are  increasing,  as  well.

     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.

     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, 2003, our
inventories  including  raw  materials,  finished  goods  and  inventory  at
distributors  were  valued  at  $11.6  million  and we had reserved $5.9 million
against  these  inventories. As of June 30, 2003, our inventories, including raw
materials,  finished  goods  and  inventory at distributors were valued at $14.0
million and we had reserved $8.0 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, we would be required to increase our reserves
and  our  operating  results  could  be  substantially  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 from developing similar
     technologies;

- -    other companies might claim common law trademark rights based upon use that
     precedes  the  registration  of  our  marks;

- -    other  companies  might  assert  other  rights to market products using our
     trademarks;

- -    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;


                                       31



- -    courts may determine that our software programs use open source software in
     such  a  way  that  deprives  the  entire programs of intellectual property
     protection;

- -    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.

     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.

     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, 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, 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.

     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, 2003,
we  hold  a  14.9%  ownership interest with a net book value of $5.0 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 recorded deferred compensation forfeitures of
$196,000  for  the  six  months ended December 31, 2003. At December 31, 2003, a


                                       32



balance  of  $254,000 remains and will be amortized as follows: $151,000 for the
remainder  of  fiscal  2004,  $86,000 in fiscal 2005 and $17,000 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.

     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 could be harmed, and
our  stock  price  could  decline.


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 and cash equivalents, marketable securities and our credit facilities,
which  is  tied  to  market interest rates. As of December 31, 2003 and June 30,
2003,  we  had  cash  and  cash  equivalents  of $10.3 million and $7.3 million,
respectively,  which  consisted of cash and short-term investments with original
maturities  of ninety days or less, both domestically and internationally. As of
December  31,  2003  and  June  30,  2003,  we had marketable securities of $3.0
million  and  $6.8  million,  respectively,  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, 2003 and June 30, 2003, we had a net investment of $5.0
million  and  $5.4  million,  respectively,  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.

ITEM  4.     CONTROLS  AND  PROCEDURES

     (a)  Evaluation  of  disclosure  controls  and  procedures.

     We  carried  out  an  evaluation,  under  the  supervision  and  with  the
participation  of  our management, including our Chief Executive Officer and our
Chief Financial Officer, of the effectiveness of the design and operation of our
disclosure controls and procedures" (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934 (the "Exchange Act")) as of the end of
our  second  fiscal  quarter.  Based  upon  that evaluation, our Chief Executive
Officer  and  our Chief Financial Officer concluded that our disclosure controls
and  procedures  are  effective  in  ensuring  that  information  required to be
disclosed  by  us  in  reports  that we file or submit under the Exchange Act is
recorded,  processed,  summarized and reported within the time periods specified
in  the  Securities  and  Exchange  Commission's  rules  and  forms.


                                       33



     (b)  Changes  in  internal  controls.

     There have been no changes in our internal control over financial reporting
identified  in connection with our evaluation as of the end of the second fiscal
quarter  that occurred during such quarter that have materially affected, or are
reasonably  likely  to  materially  affect,  our internal control over financial
reporting.


PART  II.  OTHER  INFORMATION

ITEM  1.   LEGAL  PROCEEDINGS

Government  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. The
Department  of  Justice  is  also  conducting an investigation concerning events
related  to  the  restatement.

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
about  its  business.  Plaintiffs  further allege that the defendants materially
overstated the Company's reported financial results, thereby inflating its stock
price  during  its securities offering in July 2001, as well as facilitating the
use  of  its  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  now  purports to be a class action
brought  on  behalf of persons who purchased or otherwise acquired the Company's
common  stock  during  the  period  of  August  4,  2000  through  May 30, 2002,
inclusive.  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 its officers and directors violated
the Securities Act of 1933 arising from the Company's Initial Public Offering in
August 2000. The Company filed a motion to dismiss the additional allegations on
March  3,  2003.  The Court granted the motion, with leave to amend, on December
31,  2003.The  Company  has  not  yet  answered the complaint, 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. On January 7, 2003, the plaintiff
filed  an  amended complaint. The amended 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 the Company's behalf, equitable
relief,  and  attorneys'  fees.

     The  Company  filed  a  demurrer/motion to dismiss the amended complaint on
February 13, 2003. 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 Company. On
April  17, 2003, the Court overruled the Company's demurrer. All defendants have
answered  the  complaint  and  generally  denied  the allegations. Discovery has
commenced,  but  no  trial  date  has  been  established.

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

     On  September  6,  2002,  Steven  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


                                       34



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  is  subject to binding
arbitration. The court is staying the sixth count, for declaratory relief, until
the  underlying  facts are resolved in arbitration. No arbitration date has been
set.

Securities  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, against the Company and certain of its former officers and directors.
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  its  acquisition of
Synergetic.  The  complaint  seeks  an  unspecified amount of damages, interest,
attorneys' fees, costs, expenses, and an unspecified amount of punitive damages.
On  May  5,  2003,  the  Company answered the complaint and generally denied the
allegations in the complaint. Discovery has commenced but no trial date has been
established.

Suit  Filed  by  Lantronix  Against  Logical  Solutions,  Inc.  ("Logical")

     On  March  25, 2003, the Company filed in Connecticut state court (Judicial
District  of  New  Haven)  a  complaint  entitled  Lantronix, Inc. and Lightwave
Communications,  Inc.  v. Logical Solutions, Inc., et. al. This is an action for
unfair  and  deceptive  trade  practices, unfair competition, unjust enrichment,
conversion,  misappropriation  of  trade  secrets and tortuous interference with
contractual rights and business expectancies. The Company sought preliminary and
permanent  injunctive  relief  and  damages.  The  individual defendants are all
former  employees  of  Lightwave  Communications,  a  company  that  the Company
acquired  in  June  2001.  The  Court  issued  a  decision  for  the  defense on
December 11, 2003. The Company filed a notice of appeal in the Connecticut Court
of  Appeal  on  December  30,  2003.

Other

     From  time  to  time, the Company is subject to other legal proceedings and
claims in the ordinary course of business. The Company is currently 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.  The pending lawsuits
involve  complex  questions  of fact and law and likely will continue to require
the  expenditure  of  significant  funds and the diversion of other resources to
defend.  Management is unable to determine the outcome of its  outstanding legal
proceedings,  claims  and  litigation  involving the Company, its  subsidiaries,
directors  and  officers  and  cannot  determine  the  extent  to  which  these
results  may  have  a  material  adverse  effect  on  the  Company's  business,
results  of  operations  and  financial  condition taken as a whole. The results
of  litigation  are  inherently  uncertain,  and  adverse  outcomes  are
possible.  The  Company  is  unable  to estimate the range of possible loss from
outstanding  litigation,  and  no amounts have been provided for such matters in
the  condensed  consolidated  financial  statements.


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

     The  annual  meeting of the Company's stockholders was held on November 20,
2003.  At  that meeting, two proposals were submitted to a vote of the Company's
stockholders. Proposal 1 was a proposal to elect one Class III director to serve
a  three-year  term of office expiring on the date of the 2006 annual meeting of
stockholders.  The  nominee  for  Class  III  director  was Kathryn Braun Lewis.
Proposal  2 was a proposal to ratify the appointment of Ernst & Young LLP as the
Company's  independent  auditors  for  the fiscal year ending June 30, 2004. For
further information regarding the annual meeting, please see the Company's Proxy
Statement  on  Schedule 14A filed with the Securities and Exchange Commission on
October  9,  2003.  The  stockholders  approved  all  proposals  as  follows:


                                       35






                                                                    NUMBER OF VOTES
                                                              -----------------------------
                                                                                   ABSTAIN/
PROPOSAL                                                         FOR      AGAINST  WITHHOLD
                                                              ----------  -------  --------
                                                                          

Proposal 1 - Election of Class III director
Kathryn Braun Lewis. . . . . . . . . . . . . . . . . . . . .  48,889,879        -  1,703,554

Other Directors whose term of office as a director continued
 after the meeting were H.K. Desai, Thomas W. Burton
 and Howard T. Slayen.

Proposal 2 - Ratification of the appointment of
Ernst & Young LLP. . . . . . . . . . . . . . . . . . . . . .  50,488,878   97,655      6,900



ITEM  5.   OTHER  INFORMATION

     Consistent 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 in the second quarter of fiscal year
2004  by  our Audit Committee to be performed by Ernst & Young LLP, our external
auditor.  The  Audit Committee did not engage Ernst & Young LLP in any non-audit
related  services  for  the  second  quarter  of  fiscal  year  2004.


ITEM  6.   EXHIBITS  AND  REPORTS  ON  FORM  8-K


(a)  Exhibits


EXHIBIT
NUMBER    DESCRIPTION  OF  DOCUMENT
- ------    -------------------------


31.1      Certification of Principal Executive Officer.

31.2      Certification of Principal Financial Officer.

32.1      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.


(b)  Reports  on  Form  8-K






DATE               ITEM NUMBER                           DESCRIPTION
=================  ===========  ==============================================================
                          

November 7, 2003   Item 12      Lantronix  announced  its  preliminary  results  of  the First
                                Quarter of Fiscal Year 2004.

December 19, 2003  Item 5       Lantronix announced its response to a Connecticut court ruling
                                rejection protection of its trade secrets.





                                       36



SIGNATURES

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


Dated:    February 6, 2004           LANTRONIX,  INC.

                                     By:     /s/  MARC H. NUSSBAUM
                                             ---------------------
                                             Marc H. Nussbaum
                                             Chief  Executive  Officer
                                             (Principal Executive Officer)


                                     By:     /s/ JAMES W. KERRIGAN
                                             ---------------------
                                             James W. Kerrigan
                                             Chief Financial Officer
                                             (Principal Financial Officer)


                                       37