===============================================================================
                                  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 March 31, 2004

                                       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 April 30, 2004, 58,005,895 shares of the Registrant's common stock
were  outstanding.

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





                                 LANTRONIX, INC.

                                    FORM 10-Q
                    FOR THE QUARTER ENDED MARCH 31, 2004

                                      INDEX





                                                                                                  PAGE
                                                                                                  ----
                                                                                            
PART I.   FINANCIAL INFORMATION                                                                      3

Item 1.   Financial Statements.                                                                      3

          Unaudited Condensed Consolidated Balance Sheets at March 31, 2004 and June 30, 2003        3

          Unaudited Condensed Consolidated Statements of Operations for the
          Three and Nine Months Ended March 31, 2004 and 2003                                        4

          Unaudited Condensed Consolidated Statements of Cash Flows for the
          Nine Months Ended March 31, 2004 and 2003                                                  5

          Notes to Unaudited Condensed Consolidated Financial Statements.                            6

Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations     15

          Risk Factors                                                                              28

Item 3.   Quantitative and Qualitative Disclosures About Market Risk.                               35

Item 4.   Controls and Procedures.                                                                  36

PART II.  OTHER INFORMATION                                                                         36

Item 1.   Legal Proceedings                                                                         36

Item 2.   Changes in Securities and Use of Proceeds.                                                38

Item 3.   Defaults Upon Senior Securities                                                           38

Item 4.   Submission of Matters to a Vote of Security Holders                                       38

Item 5.   Other Information                                                                         38

Item 6.   Exhibits and Reports on Form 8-K.                                                         39



                                        2



                          PART I. FINANCIAL INFORMATION

ITEM  1.  FINANCIAL  STATEMENTS

                                 LANTRONIX, INC.

                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)





                                            MARCH 31,     JUNE 30,
                                               2004        2003
                                            ----------  ----------
                                                  
ASSETS
- ------------------------------------------

Current assets:
Cash and cash equivalents                   $   9,813   $   7,328
Marketable securities                           3,050       6,750
Accounts receivable, net                        3,891       3,818
Inventories                                     7,357       6,011
Deferred income taxes                           7,909       7,909
Contract manufacturers receivable, net            573       1,744
Prepaid expenses and other current assets       1,534       3,834
Assets of discontinued operations                   -       3,590
                                            ----------  ----------
Total current assets                           34,127      40,984

Property and equipment, net                     1,135       2,384
Goodwill                                        9,488       9,488
Purchased intangible assets, net                2,561       4,275
Long-term investments                           5,007       5,458
Officer loans.                                    104         104
Other assets                                      184         163
                                            ----------  ----------
Total assets                                $  52,606   $  62,856
                                            ==========  ==========


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

Current liabilities:
Accounts payable                            $   4,142   $   4,774
Accrued payroll and related expenses            1,867       1,185
Due to Gordian                                      -       1,000
Accrued litigation settlement                       -       1,533
Warranty reserve                                1,337       1,193
Restructuring reserve                           1,016       3,235
Other current liabilities                       3,041       2,604
Liabilities of discontinued operations              -         239
Convertible note payable                          867           -
Bank line of credit                               500           -
                                            ----------  ----------
Total current liabilities                      12,770      15,763

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

Stockholders' equity:
Common stock                                        6           6
Additional paid-in capital.. . . . . . . .    180,470     178,628
Deferred compensation                            (155)       (695)
Accumulated deficit                          (149,281)   (140,424)
Accumulated other comprehensive income            287         202
                                            ----------  ----------
Total stockholders' equity                     31,327      37,717
                                            ----------  ----------
Total liabilities and stockholders' equity  $  52,606   $  62,856
                                            ==========  ==========



                            See accompanying notes.

                                        3



                                 LANTRONIX, INC.

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





                                                                THREE MONTHS ENDED  NINE MONTHS ENDED
                                                                    MARCH 31,           MARCH 31,
                                                                ------------------  -------------------
                                                                  2004      2003      2004      2003
                                                                --------  --------  --------  ---------
                                                                                  
Net revenues (A)                                                $12,310   $12,340   $37,009   $ 37,624
Cost of revenues (B)                                              5,393     9,226    18,292     24,834
                                                                --------  --------  --------  ---------

Gross profit                                                      6,917     3,114    18,717     12,790
                                                                --------  --------  --------  ---------

Operating expenses:
Selling, general and administrative (C)                           6,572     7,225    18,027     22,359
Research and development (C)                                      2,042     2,260     5,587      7,367
Stock-based compensation (B) (C)                                     89       490       307      1,270
Amortization of purchased intangible assets                          29       301       118        557
Restructuring (recovery) charges                                 (2,098)      120    (2,098)     4,938
                                                                --------  --------  --------  ---------
Total operating expenses                                          6,634    10,396    21,941     36,491
                                                                --------  --------  --------  ---------
Income (loss) from operations                                       283    (7,282)   (3,224)   (23,701)
Interest income (expense), net                                        8        20        43        287
Other income (expense), net                                        (103)     (527)     (283)      (935)
                                                                --------  --------  --------  ---------
Income (loss) before income taxes                                   188    (7,789)   (3,464)   (24,349)
Provision for income taxes                                           72        14       208         62
                                                                --------  --------  --------  ---------
Income (loss) from continuing operations                            116    (7,803)   (3,672)   (24,411)
Loss from discontinued operations                                  (669)    2,118)   (5,185)    (4,034)
                                                                --------  --------  --------  ---------
Net loss                                                        $  (553)  $(9,921)  $(8,857)  $(28,445)
                                                                ========  ========  ========  =========

Basic income (loss) per share:
Income (loss) from continuing operations                        $  0.00   $ (0.14)  $ (0.07)  $  (0.45)
Loss from discontinued operations                                 (0.01)    (0.04)    (0.09)     (0.08)
                                                                --------  --------  --------  ---------

Basic net loss per share                                        $ (0.01)  $ (0.18)  $ (0.16)  $  (0.53)
                                                                ========  ========  ========  =========

Diluted income (loss) per share:
Income (loss) from continuing operations                        $  0.00   $ (0.14)  $ (0.07)  $  (0.45)
Loss from discontinued operations                                 (0.01)    (0.04)    (0.09)     (0.08)
                                                                --------  --------  --------  ---------

Diluted net loss per share                                      $ (0.01)  $ (0.18)  $ (0.16)  $  (0.53)
                                                                ========  ========  ========  =========

Weighted average shares (basic)                                  57,295    54,919    56,236     54,178
                                                                ========  ========  ========  =========
Weighted average shares (diluted)                                58,087    54,919    56,236     54,178
                                                                ========  ========  ========  =========


(A)  Includes net revenues from a related party. . . . . . . .  $   352   $   435   $ 1,154   $  1,392
                                                                ========  ========  ========  =========

(B)  Cost of revenues includes the following:
Amortization of purchased intangible assets                     $   532   $ 1,085   $ 1,596   $  2,900
Stock-based compensation                                             11        23        37         60
                                                                --------  --------  --------  ---------
                                                                $   543   $ 1,108   $ 1,633   $  2,960
                                                                ========  ========  ========  =========

(C)  Stock-based compensation is excluded from the following:
Selling, general and administrative expenses                    $    83   $   348   $   271   $    959
Research and development expenses                                     6       142        36        311
                                                                --------  --------  --------  ---------
                                                                $    89   $   490   $   307   $  1,270
                                                                ========  ========  ========  =========



                             See accompanying notes.


                                        4



                                 LANTRONIX, INC.

            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)





                                                                               NINE MONTHS ENDED
                                                                                  MARCH 31,
                                                                              -------------------
                                                                                2004      2003
                                                                              --------  ---------
                                                                                  
Cash flows from operating activities:
Net loss from continuing operations                                           $(3,672)  $(24,411)
Net loss from discontinued operations                                          (5,185)    (4,034)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation                                                                    1,406      1,857
Amortization of purchased intangible assets                                     1,714      3,457
Stock-based compensation.                                                         344      1,330
Allowance for doubtful accounts                                                  (161)      (457)
Provision for inventory reserves                                                  140      2,907
Loss on sale of fixed assets                                                       25          -
Equity losses from unconsolidated business                                        413      1,097
Loss on sale of long-term investment                                               31          -
Restructuring (recovery) charges                                               (1,428)     2,633
Changes in operating assets and liabilities, net of effect from acquisition:
Accounts receivable                                                                88      2,086
Inventories                                                                      (408)     1,321
Contract manufacturers receivable. . . . . . . . . . . . . . . . . . . . . .    1,171        228
Prepaid expenses and other current assets                                       1,222       (114)
Other assets                                                                      (21)       130
Accounts payable.                                                                (632)    (1,636)
Due to related party                                                                -       (246)
Due to Gordian                                                                 (1,000)    (2,000)
Accrued Lightwave settlement                                                        -     (2,004)
Warranty reserve . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      144       (403)
Restructuring reserve                                                            (791)         -
Net assets of discontinued operations. . . . . . . . . . . . . . . . . . . .    3,351      1,815
Other current liabilities                                                       1,119       (543)
                                                                              --------  ---------

Net cash used in operating activities                                          (2,130)   (16,987)
                                                                              --------  ---------

Cash flows from investing activities:
Purchases of property and equipment, net                                         (182)      (282)
Purchases of marketable securities                                               (552)    (9,250)
Acquisition of business, net of cash acquired                                       -     (2,114)
Proceeds from sale of long-term investment                                          7          -
Proceeds from sale of marketable securities                                     4,252      7,000
                                                                              --------  ---------

Net cash provided by (used in) investing activities                             3,525     (4,646)
                                                                              --------  ---------

Cash flows from financing activities:
Net proceeds from issuances of common stock                                       505        315
Borrowing on revolving line of credit                                             500          -
                                                                              --------  ---------

Net cash provided by financing activities                                       1,005        315
Effect of foreign exchange rates on cash.                                          85        114
                                                                              --------  ---------

Increase (decrease) in cash and cash equivalents                                2,485    (21,204)
Cash and cash equivalents at beginning of period.                               7,328     26,491
                                                                              --------  ---------

Cash and cash equivalents at end of period.                                   $ 9,813   $  5,287
                                                                              ========  =========



                            See accompanying notes.


                                        5



                                 LANTRONIX, INC.

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 2004

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 March 31, 2004, and the consolidated results of its operations for
the  three  and nine months ended March 31, 2004 and 2003 and its cash flows for
the  nine  months  ended  March 31, 2004 and 2003. 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 nine months ended
March  31, 2004 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.

     In  March  2004, the Company completed the sale of substantially all of the
net  assets  of  Premise  Systems,  Inc.  ("Premise")  (Note  9).  The Company's
condensed  consolidated  financial  statements  have  been  presented to reflect
Premise  as  a  discontinued  operation  for  all  periods.

Reclassifications

     Certain  amounts  in  the  fiscal  2003  Condensed  Consolidated  Financial
Statements  have been reclassified to conform with the fiscal 2004 presentation.


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  entities  ("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 VIEs created or
acquired  after January 31, 2003. For VIEs 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 reviewed its investments and
other arrangements, and determined that none of its investee companies are VIEs.

     In  May  2003,  the FASB issued Statement of Financial Accounting Standards
("SFAS")  No.  150,  "Accounting  For  Certain  Financial  Instruments  with
Characteristics  of  Both  Liabilities  and  Equity"  ("SFAS  No.  150")  which
establishes  standards for how an issuer of financial instruments classifies and
measures  certain financial instruments with characteristics of both liabilities
and  equity.  It requires that an issuer classify a financial instrument that is
within  its  scope  as  a  liability  (or an asset in some circumstances) if, at
inception, the monetary value of the obligation is based solely or predominantly
on  a  fixed  monetary  amount known at inception, variations in something other
than  the  fair  value  of  the  issuer's  equity shares or variations inversely
related to changes in the fair value of the issuer's equity shares. SFAS No. 150
is  effective  for  financial instruments entered into or modified after May 31,
2003,  and  otherwise  is effective at the beginning of the first interim period
beginning  after  June  15,  2003.  The  adoption of SFAS No. 150 did not have a
material  impact  on  the Company's financial position, results of operations or
cash  flows.


                                        6



3.     NET  INCOME  (LOSS)  PER  SHARE

     Basic  net  income  (loss)  per  share is calculated by dividing net income
(loss)  by  the  weighted average number of common shares outstanding during the
period.  Diluted  net  income  (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 income (loss) per share
(in  thousands,  except  per  share  amounts):







                                                          THREE MONTHS ENDED  NINE MONTHS ENDED
                                                              MARCH 31,           MARCH 31,
                                                          ------------------  -------------------
                                                            2004      2003      2004      2003
                                                          --------  --------  --------  ---------
                                                                            
Numerator for basic and diluted income (loss) per share:
Income (loss) from continuing operations                  $   116   $(7,803)  $(3,672)  $(24,411)
Loss from discontinued operations                            (669)   (2,118)   (5,185)    (4,034)
                                                          --------  --------  --------  ---------
Net loss                                                  $  (553)  $(9,921)  $(8,857)  $(28,445)
                                                          ========  ========  ========  =========


Denominator:
Weighted-average shares outstanding                        57,627    55,251    56,568     54,510
Less: non-vested common shares outstanding                   (332)     (332)     (332)      (332)
                                                          --------  --------  --------  ---------
Denominator for basic income (loss) per share              57,295    54,919    56,236     54,178
Effect of dilutive securities:
Stock options                                                 792         -         -          -
                                                          --------  --------  --------  ---------
Denominator for dilutive income (loss) per share           58,087    54,919    56,236     54,178
                                                          ========  ========  ========  =========

Basic income (loss) per share
Income (loss) from continuing operations                  $  0.00   $ (0.14)  $ (0.07)  $  (0.45)
Loss from discontinued operations                           (0.01)    (0.04)    (0.09)     (0.08)
                                                          --------  --------  --------  ---------

Basic net loss per share                                  $ (0.01)  $ (0.18)  $ (0.16)  $  (0.53)
                                                          ========  ========  ========  =========

Diluted income (loss) per share
Income (loss) from continuing operations                  $  0.00   $ (0.14)  $ (0.07)  $  (0.45)
Loss from discontinued operations                           (0.01)    (0.04)    (0.09)     (0.08)
                                                          --------  --------  --------  ---------

Diluted net loss per share                                $ (0.01)  $ (0.18)  $ (0.16)  $  (0.53)
                                                          ========  ========  ========  =========



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):






                                           MARCH 31,  JUNE 30,
                                             2004       2003
                                           ---------  --------
                                                
Raw materials . . . . . . . . . . . . . .   $ 4,552   $ 5,109
Finished goods. . . . . . . . . . . . . .     7,940     7,940
Inventory at distributors . . . . . . . .     1,063       959
                                            --------  --------
                                             13,555    14,008
Reserve for excess and obsolete inventory    (6,198)   (7,997)
                                            --------  --------
                                            $ 7,357   $ 6,011
                                            ========  ========



                                        7



6.     GOODWILL  AND  PURCHASED  INTANGIBLE  ASSETS

Goodwill

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






                                         NINE  MONTH
                                            ENDED     YEAR  ENDED
                                          MARCH 31,    JUNE 30,
                                             2004        2003
                                         -----------  ----------
                                                
Balance beginning of period. . . . . . .  $    9,488  $   7,218
Goodwill acquired during the period. . .           -      2,270
                                          ----------  ----------
Balance end of period. . . . . . . . . .  $    9,488  $   9,488
                                          ==========  ==========



Purchased  Intangible  Assets

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







                                                MARCH 31, 2004                       JUNE 30, 2003
                                     ----------------------------------  --------------------------------
                           USEFUL                 ACCUMULATED                       ACCUMULATED
                           LIVES       GROSS      AMORTIZATION     NET    GROSS     AMORTIZATION    NET
                         ----------  ----------  --------------  ------  --------  --------------  ------
                                                                              

 Existing technology. .   1-5 years  $   7,090   $      (4,625)  $2,465  $ 7,090   $      (3,029)  $4,061
 Patent/core technology           5        405            (352)      53      405            (283)     122
 Tradename/trademark. .           5         32             (23)       9       32             (18)      14
 Non-compete agreements         2-3        140            (106)      34      140             (62)      78
                         ----------  ----------  --------------  ------  --------  --------------  ------

  Total . . . . . . . .              $   7,667   $      (5,106)  $2,561   $7,667   $      (3,392)  $4,275
                                     ==========  ==============  ======  ========  ==============  ======




     The amortization expense for purchased intangible assets for the nine
months ended March 31, 2004 was $1.7 million, of which $1.6 million was
amortized to cost of revenues and $118,000 was amortized to operating expenses.
The amortization expense for purchased intangible assets for the nine months
ended March 31, 2003 was $3.5 million, of which $2.9 million was amortized to
cost of revenues and $557,000 was amortized to operating expenses. The estimated
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)  $     477  $      29  $  506
      2005. . . . . . . . . . . . . .      1,431         65   1,496
      2006. . . . . . . . . . . . . .        557          2     559
                                       ---------  ---------  ------
      Total . . . . . . . . . . . . .  $   2,465  $      96  $2,561
                                       =========  =========  ======



Impairment  of  goodwill  and  purchased  intangible  assets

     During  the  quarter  ended  December  31,  2003,  the  Company  identified
indicators  of  an  other than temporary impairment as it related to its 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 SFAS No. 142, "Goodwill
and Other Intangible Assets" and SFAS No. 144, "Accounting for the Impairment or
Disposal  of Long-Lived Assets ("SFAS No. 144")." 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  quarter  ended  December  31, 2003, 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. As a result of the sale of the Premise business unit, the goodwill
and  purchase intangibles, net of Premise at June 30, 2003 have been included as
part  of  discontinued  operations.


                                        8



7.     LONG-TERM  INVESTMENTS

     Long-term  investments consist of a 14.9% and a 15.3% ownership interest in
Xanboo,  Inc.  ("Xanboo") at March 31, 2004 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 $1.1 million for the
nine months ended March 31, 2004 and 2003, 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.

     During  the quarter ended March 31, 2004, the Company completed the sale of
its  Premise  business  unit as more fully disclosed in Note 9. As a result, the
Company  recorded  approximately  $670,000  which  are  included in discontinued
operations of restructuring charges included in discontinued operations of which
$633,000  related  to  certain  future  lease obligations and $37,000 related to
workforce  reductions  of  3  Premise employees that were not transferred to the
buyer.

     During  the  quarter  ended  March  31, 2004, approximately $2.1 million of
restructuring  charges  were  recovered  related  to a favorable settlement of a
contractual  obligation,  consolidation  of  excess  facilities  and  workforce
reductions  which were previously accrued for in fiscal year 2003. The remaining
restructuring  reserve  is related to facility closures in Naperville, Illinois,
Hillsboro,  Oregon, Redmond, Washington and Ames, Iowa. Payments under the lease
obligations  will  end  in  fiscal  2007.

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






                                CHARGES AGAINST RESTRUCTURE

                                                   RESTRUCTURING
                                    RESTRUCTURING      COSTS       CASH                   RESTRUCTURING
                                     RESERVE AT     INCLUDED IN   CHARGES                  RESERVE AT
                                      JUNE 30,     DISCONTINUED   AGAINST  RESTRUCTURING    MARCH 31,
                                        2003        OPERATIONS    RESERVE   RECOVERY          2004
                                    -------------  -------------  -------  -------------  -------------
                                                                           
Workforce reductions . . . . . . .  $         260  $          37  $  (93)  $       (183)  $          21
Contractual obligations. . . . . .          2,000              -    (450)        (1,550)              -
Consolidation of excess facilities            975            633    (247)          (366)            995
                                    -------------  -------------  -------  -------------  -------------
Total. . . . . . . . . . . . . . .  $       3,235  $         670  $ (790)  $     (2,099)  $       1,016
                                    =============  =============  =======  =============  =============



9.     DISCONTINUED  OPERATIONS

     In August 2001, the FASB issued SFAS No. 144.  SFAS No. 144 supersedes FASB
Statement  No.  121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived  Assets  to  be  Disposed  Of;"  however,  it retains the fundamental
provisions  of  that statement related to the recognition and measurement of the
impairment  of  long-lived  assets  to  be  "held  and  used." SFAS No. 144 also
supersedes  the  accounting  and  reporting  provisions of Accounting Principles
Board  ("APB") Opinion No. 30, "Reporting the Results of Operation's - Reporting
the  Effects  of Disposal of a Segment of a Business, and Extraordinary, Unusual
and  Infrequently  Occurring Events and Transactions" (APB 30), for the disposal
of  a  segment of a business. Under SFAS No. 144, a component of a business that


                                        9



is  held  for  sale is reported in discontinued operations if (i) the operations
and  cash flows will be, or have been, eliminated from the ongoing operations of
the  company  and,  (ii)  the  company  will not have any significant continuing
involvement  in  such  operations.

     In  March  2004, the Company completed the sale of substantially all of the
net assets of its Premise business unit for $1.0 million less costs of $408,000.


The  net  revenues  and  loss  from  discontinued  operations are as follows (in
thousands):






                                                              THREE MONTHS ENDED  NINE MONTHS ENDED
                                                                  MARCH 31,           MARCH 31,
                                                              ------------------  ------------------
                                                                2004      2003      2004      2003
                                                              --------  --------  --------  --------
                                                                                
Net revenues                                                  $    23   $    22   $    86   $    77
                                                              ========  ========  ========  ========

Loss from discontinued operations                             $(1,261)  $(2,118)  $(5,777)  $(4,034)
Gain on sale of assets of discontinued operations                 592         -       592         -
                                                              --------  --------  --------  --------
Loss from discontinued operations, net of income taxes of $0  $  (669)  $(2,118)  $(5,185)  $(4,034)
                                                              ========  ========  ========  ========



     The  assets and liabilities of the discontinued operations consisted of the
following  (in  thousands):






                                              JUNE 30, 2003
                                              --------------
                                           
Accounts receivable, net . . . . . . . . . .  $           40
Prepaid expenses and other current assets. .              27
Property and equipment, net. . . . . . . . .             157
Goodwill . . . . . . . . . . . . . . . . . .           2,238
Purchased intangible assets, net . . . . . .           1,119
Other assets . . . . . . . . . . . . . . . .               9
                                              --------------
Total assets of discontinued operations. . .  $        3,590
                                              ==============

Accounts payable . . . . . . . . . . . . . .  $           27
Accrued payroll and related expenses . . . .             182
Other current liabilities. . . . . . . . . .              30
                                              --------------
Total liabilities of discontinued operations  $          239
                                              ==============



10.     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:





                               NINE  MONTHS
                                   ENDED      YEAR  ENDED
                                MARCH 31,      JUNE 30,
                                  2004           2003
                               ------------   -----------
                                        
Balance beginning of period .  $     1,193    $      479
Charged to costs and expenses          475           878
Charged to other expenses             (331)         (153)
                               ------------   -----------
Deductions                               -           (11)
                               ------------   -----------
Balance end of period . . . .  $     1,337    $    1,193
                               ============   ===========



                                       10



11.     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 6% and 0% for the nine month periods ended March 31, 2004
and 2003, respectively. The federal statutory rate was 34% for both periods. The
effective  tax  rate  associated  with  the income tax expense for both the nine
month  periods  ended  March  31,  2004  and  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.  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. As of March 31, 2004, the Company has
paid  $222,000 and $528,000 is expected to be paid during the quarter ended June
30,  2004.


12.     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.
The  Company's borrowing base at March 31, 2004 was $3.2 million. In March 2004,
the  Company  borrowed  $500,000  against this line of credit. Additionally, The
Company  has  used letters of credit available under its line of credit totaling
Approximately  $989,000 in place of cash to fund deposits on leases, tax account
deposits  and  Security  deposits.  As a result, the Company's available line of
credit  at  March  31,  2004  was  $1.7  million.  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 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.  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.


13.     COMPREHENSIVE  LOSS

     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   NINE MONTHS ENDED
                                                    MARCH 31,             MARCH31,
                                               ------------------  -------------------
                                                2004     2003        2004      2003
                                               ------  --------    --------  ---------
                                                                 
Net loss                                       $(553)  $(9,921)    $(8,857)  $(28,445)
Other comprehensive loss:
Change in accumulated translation adjustments    (23)       73          85        114
                                               ------  --------    --------  ---------
Total comprehensive loss                       $(576)  $(9,848)    $(8,772)  $(28,331)
                                               ======  ========    ========  =========



14.     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 APB Opinion No. 25,


                                       11



"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.

     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  (in  thousands,  except  per  share  data):






                                                                       THREE MONTHS ENDED    NINE MONTHS ENDED
                                                                            MARCH 31,            MARCH 31,
                                                                      --------------------  --------------------
                                                                        2004       2003       2004       2003
                                                                      --------  ----------  ---------  ---------
                                                                                           
Net loss - as reported                                                $  (553)  $  (9,921)  $ (8,857)  $(28,445)
Add: Stock-based compensation expense included in net loss - as
reported                                                                  100         513        344      1,330
Deduct: Stock-based compensation expense determined under fair value
method . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     (775)     (4,043)    (2,558)    (7,735)
                                                                      --------  ----------  ---------  ---------
Net loss - pro forma                                                  $(1,228)  $ (13,451)  $(11,071)  $(34,850)
                                                                      ========  ==========  =========  =========
Net loss per share (basic and diluted) - as reported                  $ (0.01)  $   (0.18)  $  (0.16)  $  (0.53)
                                                                      ========  ==========  =========  =========
Net loss per share (basic and diluted) - pro forma                    $ (0.02)  $   (0.24)  $  (0.20)  $  (0.64)
                                                                      ========  ==========  =========  =========



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


                                       12



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.  Plaintiffs filed its second amended complaint on March 10, 2004. The
hearing  on  the  motion  to dismiss is scheduled to take place on May 10, 2004.

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. The Company withdrew its notice of appeal on or
about  March  12,  2004.


                                       13



Patent  Infringement  Litigation

     By  a letter dated April 15, 2004, Digi International ("Digi") informed the
Company that Digi has filed but has not served a complaint alleging that certain
of  the Company's products infringe Digi's U.S. Patent No. 6,446,192. Digi filed
the  complaint in the U.S. District Court in Minnesota. The Company is currently
analyzing  the  patent.

     The  Company filed, on May 3, 2004, a complaint against Digi, alleging that
certain  of Digi's products infringe the Company's U.S. Patent No. 6,571,305, in
the  U.S.  District  Court for the Central District of California. The complaint
seeks  both  monetary  and non-monetary relief from Digi's alleged infringement.

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.


                                       14



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  and  building  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.


                                       15



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 14.2%
and 10.8% of our net revenues for the nine months ended March 31, 2004 and 2003,
respectively.  Accounts  receivable  attributable  to  this  domestic  customer
accounted for approximately 15.0% and 9.7% of total accounts receivable at March
31,  2004  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 3.1% and 3.7% of our
net revenues for the nine months ended March 31, 2004 and 2003, respectively. No
significant  accounts  receivable  balances  were due from this related party at
March  31,  2004  and  June  30,  2003.

DISCONTINUED  OPERATIONS

     In  August  2001,  the Financial Accounting Standards Board ("FASB") issued
Statement  of  Financial  Accounting Standards ("SFAS") No. 144, "Accounting for
the  Impairment or Disposal of Long-Lived Assets" ("SFAS No. 144"). SFAS No. 144
supersedes  FASB Statement No. 121, "Accounting for the Impairment of Long-Lived
Assets  and  for  Long-Lived  Assets to be Disposed Of"; however, it retains the
fundamental  provisions  of  that  statement  related  to  the  recognition  and
measurement  of  the impairment of long-lived assets to be "held and used." SFAS
No.  144  also  supersedes the accounting and reporting provisions of Accounting
Principles Board ("APB") Opinion No. 30, "Reporting the Results of Operation's -
Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary,
Unusual  and Infrequently Occurring Events and Transactions" ("APB 30"), for the
disposal  of  a  segment  of  a  business.  Under SFAS No. 144, a component of a
business that is held for sale is reported in discontinued operations if (i) the
operations  and  cash  flows  will be, or have been, eliminated from the ongoing
operations  of  the  company and, (ii) the company will not have any significant
continuing  involvement  in  such  operations.

     In  March  2004, the Company completed the sale of substantially all of the
net assets of its Premise business unit for $1.0 million less costs of $408,000.


Impairment  of  goodwill  and  purchased  intangible  assets

     During  the quarter ended December 31, 2003, 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 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 quarter ended December 31, 2003
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. These costs relate to the
Premise discontinued operations. As a result of the sale of the Premise business
unit,  the  goodwill  and purchased intangibles, net of Premise at June 30, 2003
have  been  included  as  part  of  discontinued  operations.

     During  the quarter ended March 31, 2004, we sold the assets related to our
Premise  business  unit  to  an  undisclosed  buyer for $1.0 million cash. As we
announced  previously,  after paying all related transaction fees, resolving our
lease  commitments,  and  paying  other  restructuring  costs  related  to  the
transaction, the transaction will have a favorable impact on our cash balance of
approximately  $200,000  to  $300,000. For the quarter ended March 31, 2004, the
impact  of  the  Premise  business  unit resulted in a $669,000 loss recorded as
discontinued  operations  in our condensed consolidated statement of operations.
The  loss  from discontinued operations includes $556,000 of operating expenses,
restructuring  costs of $728,000, and a gain on the sale of Premise of $592,000.


                                       16



     The  following  discussion  of results of operations includes discussion of
continuing  operations  only.


SUMMARY  OVERVIEW  OF  THE  THIRD  FISCAL  QUARTER  ENDED  MARCH  31,  2004

     As  described  in  more  detail  elsewhere  in  this document, our business
operated  in  a  manner  consistent  with the previous three quarters during the
quarter  ended  March  31,  2004. Net revenues decreased modestly from the prior
quarter  from  $12.5  million  for the quarter ended December 31, 2003, to $12.3
million  this quarter. We attribute the decline in revenues to seasonality; both
our  competitors  and  we typically seem to incur small revenue decreases in the
quarters  ending March 31. We were pleased that net revenues from our relatively
new  XPort  device increased by approximately 26% during the quarter ended March
31,  2004  over the prior quarter ended December 31, 2003 and now represent more
than  5%  of  our  total  net  revenues.  The XPort device was introduced in the
quarter  ended  March  31,  2003.

     Our  cash,  cash equivalents and marketable securities balance decreased by
$390,000  from  $13.3 million at December 31, 2003 to $12.9 million at March 31,
2004,  comparable to the reduction in our prior quarter, ended December 31, 2003
where  our  cash,  cash  equivalents  and  marketable  securities  decreased  by
$214,000.  During  the  most  recent quarter, we borrowed $500,000 from our bank
credit  line  to  finance  the  resolution of a long-term contractual commitment
described  below.

     Our  gross  margin was 56.2% for the quarter ended March 31, 2004, compared
to  a  gross  margin  of  25.2%  for the same quarter a year earlier. This gross
margin  was  higher  than  the 38.6% for the quarter ended December 31, 2003, as
well.  The  improvement is primarily due to a benefit from a reduction in excess
and  obsolete  inventory  reserves during the quarter, compared to an expense in
the  prior quarter and same quarter of the prior year due to increased inventory
reserves.  In  addition, we have incurred lower costs related to amortization of
intangible  assets  that  are  recorded  in  cost  of  revenues;  these  lower
amortization  costs  will  continue  in  future  quarters.

     For  the  quarter  ended  March  31,  2004,  we  had income from continuing
operations  of $116,000, compared to a loss of $7.8 million for the same quarter
prior  year.  While our operations have improved, this result is unusual, and is
primarily  the  result  of  the  favorable  accounting adjustments to previously
recorded  restructuring  reserves.

     The  primary  factor  that  contributes  to  our  income  from  continuing
operations  is  the  final  resolution  of  our restructuring reserves that were
established  in  the  quarters  ended  September 30, 2002 and March 31, 2003. We
recorded total reserves of $5.7 million, which were to cover the estimated costs
to  terminate  employees,  resolve  lease  obligations,  close  our  Milford,
Connecticut  facility and manufacturing operations, close several other offices,
and terminate long-term contractual obligations that were no longer deemed to be
appropriate  to  our  size at that time and our business outlook. As part of our
final adjustment to the reserves, we adjusted amounts set aside to satisfy lease
obligations  that were part of the restructuring (because we have been unable to
sublease  certain  facilities),  and  we  satisfied  a  long-term  contractual
obligation  with  a one-time payment. We borrowed $500,000 from our bank line to
finance this final payment, and will repay that amount with funds that otherwise
would  have  been used to make contractual payments. Effective July 1, 2004, our
expenses  related  to  this  commitment will be eliminated, saving approximately
$120,000  per  quarter  in  the  future.

     After  resolving  all these matters, we booked a reduction in restructuring
costs of $2.1 million, which contributed to our operating income from continuing
operations  for  the  quarter.  This  cost reduction was primarily offset by new
restructuring  costs  for  the  Premise  discontinued  operations,  of $728,000,
resulting  in  a  net  reduction  of restructuring costs of $1.4 million, in the
aggregate.

     The  quarter ended March 31, 2004 is a continuation of specific initiatives
we  have  been  implementing  for some time. Over the past seven quarters, there
have  been  significant  changes  to  our  operations that have an impact on our
performance  quarter  to  quarter.  For  example:

- -    In  order  to  simplify and focus our activities, we reduced our individual
     product  offerings as measured by stock keeping units ("SKUs") 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 March 31, 2004
     represents  a continuation in that range. While we had seen two quarters of
     consecutive  revenue  growth,  the seasonality of our business saw revenues
     decrease  by  approximately  1.5%,  to  $12.3  million.


                                       17



- -    We  have  consolidated our research and development ("R&D") activities from
     as many as nine separate locations down to two facilities, with our closing
     of  the  Premise-Redmond,  Washington  office.  We  now  conduct  or  R&D
     principally  at  our  Irvine,  California headquarters, and we have a small
     staff in Milford, Connecticut. Our engineering staff in Irvine has expanded
     from approximately 7 employees to approximately 61 over the past 24 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.

- -    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. Over the past several months, we
     have  expanded  our sales and marketing management team, adding experienced
     executives  to  product  marketing, public relations, and channel marketing
     positions.  We have been successful at recruiting additional representation
     with  manufacturers'  representatives;  value  added  resellers,  and  new
     employees  for  our  direct  sales  force  in  the  field  and  in-house.


OUTLOOK

     Our  outlook  is  unchanged  from  the previous quarter. 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, 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.

     Our  device  networking business is fundamentally directed to the market 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 adoption 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  devices.

     Our  IT  management  business  provides  remote management 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.

     Our  performance  over  the  past  four 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 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. Over the past four quarters, we have
had  a  series of events which have, from time to time, provided cash because of
specific  transactions  such  as  our  sale  of  Premise,  our recovery of legal
expenses through insurance reimbursements, and we have exchanged deposits in the
form of cash with letters of credit. Alternatively, we have had events that used
cash.  As  a result of a tax audit, by June 30, 2004, we will have made 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. We have paid $222,000 of this
liability  through  March 31, 2004. Additionally, in the first fiscal quarter of
2005,  our  convertible  note will become due. If the notes are not converted to
our  common stock, we will be required to pay up to $867,000. Over the past four
quarters,  we have indicated an objective to manage cash such that our quarterly
net  usage  is  in  the  range  of  $1.0  million  with revenues in the range of
$12.0-$13.0  million  per  quarter.  During these periods, actual quarterly cash
usage  has  been  between  $214,000  -  $611,000.  With  the obligation to repay
$867,000  related  to  these  notes, it is possible that actual cash usage could
exceed the  $1.0  target in the first quarter of fiscal year 2005, unless higher
revenues  or  reduced  expenses  generate  incremental  cash  that  quarter.


                                       18



     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. This expansion of net revenues is reduced to some extent as the market
for  older  products decreases, primarily because of technological obsolescence.
We  are  actively  developing  new product offerings to complement existing core
products.  During  the  past  several months, we introduced four new products we
believe  will  contribute  to our ultimate growth in revenues, such as WiPort, a
wireless  version  of  our XPort device server; Secure Box AES-encryption device
networking  products;  a  NEBS-compliant  secure  console  server  for
telecommunications  applications;  and  SecureLinx Remote KVM product line, that
permits Windows-based network administrators to access their equipment remotely.
These  new  products  should  enable us to expand our business going forward, as
they  are  accepted  by  our  existing  and  new  customers.


CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES

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

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


Revenue  Recognition

     We  do  not  recognize revenue until all of the following criteria are met:
persuasive  evidence of an arrangement exists; delivery has occurred or services
have  been  rendered;  our  price  to  the  buyer  is fixed or determinable; and
collectibility  is reasonably assured. Commencing July 1, 2000, 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,


                                       19



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.

     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 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  Charge.

     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


                                       20



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
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      NINE MONTHS
                                                  ENDED             ENDED
                                                 MARCH 31,        MARCH 31,
                                              ---------------  ----------------
                                               2004    2003     2004     2003
                                              ------  -------  -------  -------
                                                            
Net revenues                                  100.0%   100.0%   100.0%   100.0%
Cost of revenues                               43.8     74.8     49.4     66.0
                                              ------  -------  -------  -------
Gross profit                                   56.2     25.2     50.6     34.0
                                              ------  -------  -------  -------
Operating expenses:
 Selling, general and administrative . . . .   53.4     58.5     48.7     59.4
 Research and development. . . . . . . . . .   16.6     18.3     15.1     19.6
 Stock based-compensation. . . . . . . . . .    0.7      4.0      0.8      3.4
 Amortization of purchased intangible assets    0.2      2.4      0.3      1.5
 Restructuring charges . . . . . . . . . . .  (17.0)     1.0     (5.7)    13.1
                                              ------  -------  -------  -------
Total operating expenses                       53.9     84.2     59.3     97.0
                                              ------  -------  -------  -------
Income (loss) from operations                   2.3    (59.0)    (8.7)   (63.0)
Interest income (expense), net                  0.1      0.2      0.1      0.8
Other income (expense), net                    (0.8)    (4.3)    (0.8)    (2.5)
                                              ------  -------  -------  -------
Income (loss) before income taxes               1.5    (63.1)    (9.4)   (64.7)
Provision for income taxes                      0.6      0.1      0.6      0.2
                                              ------  -------  -------  -------
Income (loss) from continuing operations        0.9%  (63.2)%   (9.9)%  (64.9)%
                                              ======  =======  =======  =======



                                       21



NET  REVENUES


NET  REVENUES  BY  PRODUCT  CATEGORY





                                       THREE MONTHS ENDED
                                           MARCH 31,
                                           ---------
                             % OF NET           % OF NET     $         %
PRODUCT CATEGORIES   2004    REVENUE    2003    REVENUE   VARIANCE  VARIANCE
- ------------------  -------  --------  -------  --------  --------  ---------
                                                  
Device networking   $ 6,776     55.0%  $ 7,139    57.9%   $  (363)     (5.1)%
IT management         3,184     25.9%    3,119    25.3%        65       2.1 %
Other                 2,350     19.1%    2,082    16.9%       268      12.9 %
                    -------  --------   ------  -------   --------  ---------
TOTAL               $12,310    100.0%  $12,340   100.0%   $   (30)     (0.2)%
                    =======  ========  =======  =======   ========  =========







                                       NINE MONTHS ENDED
                                           MARCH 31,
                                           ---------
                             % OF NET           % OF NET     $         %
PRODUCT CATEGORIES   2004    REVENUE    2003    REVENUE   VARIANCE  VARIANCE
- ------------------  -------  --------  -------  --------  --------  --------
                                                  
Device networking   $20,311     54.9%  $20,494     54.5%  $  (183)    (0.9)%
IT management         9,530     25.8%    9,530     25.3%        -        -
Other                 7,168     19.4%    7,600     20.2%     (432)    (5.7)%
                    -------  --------  -------  --------  --------  --------
TOTAL               $37,009    100.0%  $37,624    100.0%  $  (615)    (1.6)%
                    =======  ========  =======  ========  ========  ========



     The  overall decrease in net revenues by product for the three months ended
March  31,  2004 is primarily due to a decrease in our device networking product
line offset by an increase in our other product line. The decrease in the device
networking  product  line  net  revenues  is  primarily  due  to our exit of the
industrial controller product line as we moved to better focus the business over
the  past  year. Device networking net revenues for the three months ended March
31,  2004  includes  $113,000  in  net  revenues  from our industrial controller
product  line that we exited during the quarter ended September 30, 2003. Device
networking  net  revenues  for  the  three  months ended March 31, 2003 included
$677,000  of  net  revenues from this exited industrial controller product line.
Exiting  this  product  line  represented  a  $564,000  decrease  in  our device
networking  net revenues which was partially offset by increases in other device
networking  products, including our newly introduced XPort product. The increase
in  our  other  product  line  was  primarily attributable to an increase in our
visualization  product  line.  The increase in our visualization product line is
primarily  due  to  the  timing  of  sales to our government contract customers.

     The  overall  decrease in net revenues by product for the nine months ended
March 31, 2004 is primarily due to a decrease in our device networking and other
product  lines.  The decrease in the device networking product line net revenues
is  primarily  due  to  our exit of the industrial controller product line as we
moved  to  better  focus  the business over the past year. Device networking net
revenues  for  the  nine  months  ended  March 31, 2004 includes $260,000 in net
revenues  from  our  industrial  controller  product line. Device networking net
revenues  for  the nine months ended March 31, 2003 included $1.7 million of net
revenues  from  this  exited  industrial  controller  product line. Exiting this
product  line  represented  a $1.5 million decrease in our device networking net
revenues  which  was  partially  offset  by increases in other device networking
products including our newly introduced XPort product. The decrease in our other
product line was primarily attributable to a decrease in our legacy Print Server
and  U.S.  Software 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.


NET  REVENUES  BY  REGION






                                      THREE MONTHS ENDED
                                          MARCH 31,
                                          ---------
                            % OF NET           % OF NET     $         %
GEOGRAPHIC REGION   2004    REVENUE    2003    REVENUE   VARIANCE  VARIANCE
- -----------------  -------  --------  -------  --------  --------  --------
                                                 
Americas           $ 8,280     67.3%  $ 9,407     76.2%  $(1,127)   (12.0)%
Europe               3,075     25.0%    2,559     20.7%      516      20.2%
Other                  955      7.8%      374      3.0%      581     155.3%
                   -------  --------  -------  --------  --------  --------
TOTAL              $12,310    100.0%  $12,340    100.0%  $   (30)    (0.2)%
                   =======  ========  =======  ========  ========  ========



                                       22







                                      NINE MONTHS ENDED
                                          MARCH 31,
                                          ---------
                            % OF NET           % OF NET     $         %
GEOGRAPHIC REGION   2004    REVENUE    2003    REVENUE   VARIANCE  VARIANCE
- -----------------  -------  --------  -------  --------  --------  --------
                                                 
Americas           $25,910     70.1%  $28,946     77.0%  $(3,036)   (10.5)%
Europe               8,491     22.9%    7,644     20.3%      847     11.1 %
Other                2,608      7.0%    1,034      2.7%    1,574     152.2%
                   -------  --------  -------  --------  --------  --------
TOTAL              $37,009    100.0%  $37,624    100.0%  $  (615)    (1.6)%
                   =======  ========  =======  ========  ========  ========



     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  our  exit  of the industrial controller
product  line  as  mentioned above, which was sold entirely in the Americas. The
increase  in Europe is primarily due to an improved sales force and the addition
of  new  customers.  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
                                      MARCH 31,
                                      ---------
                      % OF NET          % OF NET     $         %
               2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
              ------  --------  ------  --------  --------  --------
                                          
Gross profit  $6,917     56.2%  $3,114     25.2%  $  3,803    122.1%
              ======  ========  ======  ========  ========  ========







                                  NINE MONTHS ENDED
                                      MARCH 31,
                                      ---------
                       % OF NET           % OF NET     $         %
               2004    REVENUES   2003    REVENUES  VARIANCE  VARIANCE
              -------  --------  -------  --------  --------  --------
                                            
Gross profit  $18,717     50.6%  $12,790     34.0%  $  5,927     46.3%
              =======  ========  =======  ========  ========  ========



     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 March 31, 2004
and  2003  includes  $532,000  and  $1.1  million  of  amortization of purchased
intangible  assets,  respectively.  Cost  of  revenues for the nine months ended
March  31,  2004 and 2003 includes $1.6 million and $2.9 million of amortization
of purchased intangible assets, respectively. At March 31, 2004, the unamortized
balance  of  purchased  intangible  assets  that  will  be  amortized to cost of
revenues  was $2.5 million, of which $477,000 will be amortized in the remainder
of  fiscal  2004,  $1.4  million in fiscal 2005 and $557,000 in fiscal 2006. The
increase in gross profit was mainly attributable to inventory reserve recoveries
in fiscal 2004 compared to establishing significant inventory reserves in fiscal
2003,  an  overall  reduction  in  payroll  and payroll related costs due to the
closing  of our Milford, Connecticut facility in February 2003 and 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.


SELLING,  GENERAL  AND  ADMINISTRATIVE





                                          THREE MONTHS ENDED
                                              MARCH 31,
                                              ---------
                                             % OF NET           % OF NET      $         %
                                      2004   REVENUES    2003   REVENUES   VARIANCE  VARIANCE
                                     ------  ---------  ------  ---------  --------  --------
                                                                   
Selling, general and administrative  $6,572      53.4%  $7,225      58.5%  $  (653)    (9.0)%
                                     ======  =========  ======  =========  ========  ========







                                           NINE MONTHS ENDED
                                               MARCH 31,
                                               ---------
                                              % OF NET           % OF NET     $         %
                                      2004    REVENUES   2003    REVENUES  VARIANCE  VARIANCE
                                     -------  --------  -------  --------  --------  --------
                                                                    
Selling, general and administrative  $18,027     48.7%  $22,359     59.4%  $(4,332)   (19.4)%
                                     =======  ========  =======  ========  ========  ========



                                       23



     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, improvement in our accounts receivable resulting in
a  reduction of our allowance for doubtful accounts 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 nine months ended
March  31,  2004,  we  have  been  reimbursed $1.7 million of these expenses. We
expect  to  receive  additional  reimbursements  for  legal fees in the future.


RESEARCH  AND  DEVELOPMENT






                                    THREE MONTHS ENDED
                                         MARCH 31,
                                         ---------
                                  % OF NET          % OF NET     $         %
                           2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
                          ------  --------  ------  --------  --------  --------
                                                      
Research and development  $2,042     16.6%  $2,260     18.3%  $  (218)    (9.6)%
                          ======  ========  ======  ========  ========  ========







                                     NINE MONTHS ENDED
                                         MARCH 31,
                                         ---------
                                  % OF NET          % OF NET     $         %
                           2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
                          ------  --------  ------  --------  --------  --------
                                                      
Research and development  $5,587     15.1%  $7,367     19.6%  $(1,780)   (24.2)%
                          ======  ========  ======  ========  ========  ========



     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  Milford,
Connecticut;  and  Irvine,  California  facilities.  Generally,  research  and
development  expenses  are expected to increase modestly during the remainder of
fiscal  2004  as  we  increase  headcount  at our Irvine, California facility to
support  new  product  development.


STOCK-BASED  COMPENSATION






                                     THREE MONTHS ENDED
                                         MARCH 31,
                                         ---------
                                  % OF NET          % OF NET     $         %
                           2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
                          ------  --------  ------  --------  --------  --------
                                                      
Stock-based compensation  $   89      0.7%  $  490      4.0%  $  (401)    81.8)%
                          ======  ========  ======  ========  ========  ========







                                     NINE MONTHS ENDED
                                         MARCH 31,
                                         ---------
                                  % OF NET          % OF NET     $         %
                           2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
                          ------  --------  ------  --------  --------  --------
                                                      
Stock-based compensation  $  307      0.8%  $1,270      3.4%  $  (963)   (75.8)%
                          ======  ========  ======  ========  ========  ========



     Stock-based  compensation generally represents the amortization of deferred
compensation.  We  recorded  no  deferred compensation for the nine months ended
March  31, 2004 and recorded a reduction to deferred compensation as a result of
employee  stock option forfeitures in the amount of $196,000 for the nine months
ended  March  31,  2004. Deferred compensation represents the difference between
the  fair  value  of the underlying common stock for accounting purposes and the


                                       24



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 $11,000 and
$23,000  for  the  three  months ended March 31, 2004 and 2003, respectively and
$37,000  and  $60,000  for  the  nine  months  ended  March  31,  2004 and 2003,
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 March 31, 2004, a balance of $155,000 remains and will
be  amortized  as  follows:  $52,000 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
                                                 MARCH 31,
                                                 ---------
                                                   % OF NET        % OF NET     $         %
                                             2004  REVENUES  2003  REVENUES  VARIANCE  VARIANCE
                                             ----  --------  ----  --------  --------  --------
                                                                     
Amortization of purchased intangible assets  $ 29      0.2%  $301      2.4%  $  (272)   (90.4)%
                                             ====  ========  ====  ========  ========  ========







                                             NINE MONTHS ENDED
                                                 MARCH 31,
                                                 ---------
                                                   % OF NET        % OF NET     $         %
                                             2004  REVENUES  2003  REVENUES  VARIANCE  VARIANCE
                                             ----  --------  ----  --------  --------  --------
                                                                     
Amortization of purchased intangible assets  $118      0.3%  $557      1.5%  $  (439)   (78.8)%
                                             ====  ========  ====  ========  ========  ========



     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  $532,000 and $1.1 million of amortization of purchased intangible
assets  has been classified as cost of revenues for the three months ended March
31,  2004  and 2003, respectively and $1.6 million and $2.9 million for the nine
months  ended  March  31,  2004  and  2003, respectively. At March 31, 2004, the
unamortized  balance  of  purchased  intangible assets that will be amortized to
future  operating expense was $96,000, of which $29,000 will be amortized in the
remainder  of  fiscal  2004,  $65,000  in fiscal 2005 and $2,000 in fiscal 2006.


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.

     During  the  quarter  ended  March  31,  2004, we completed the sale of our
Premise  business  unit.  As  a  result,  we  recorded approximately $670,000 of
restructuring  charges  of  which  $633,000  related  to  certain  future  lease
obligations  and  $37,000 related to workforce reductions of 3 Premise employees
that  were  not  transferred  to  the  buyer.

     Included  in  discontinued  operations,  during the quarter ended March 31,
2004, approximately $2.1 million of restructuring charges were recovered related
to  a  favorable settlement of a contractual obligation, consolidation of excess
facilities  and workforce reductions which were previously accrued for in fiscal
year  2003.  The remaining restructuring reserve is related to facility closures
in  Naperville, Illinois, Hillsboro, Oregon, Redmond, Washington and Ames, Iowa.
Payments  under  the  lease  obligations  will  end  in  fiscal  2007.


                                       25



INTEREST  INCOME  (EXPENSE),  NET






                                      THREE MONTHS ENDED
                                           MARCH 31,
                                           ---------
                                      % OF NET        % OF NET     $         %
                                2004  REVENUES  2003  REVENUES  VARIANCE  VARIANCE
                                ----  --------  ----  --------  --------  --------
                                                        
Interest income (expense), net  $  8      0.1%  $ 20      0.2%  $   (12)   (60.0)%
                                ====  ========  ====  ========  ========  ========





                                       NINE MONTHS ENDED
                                           MARCH 31,
                                           ---------
                                      % OF NET        % OF NET     $         %
                                2004  REVENUES  2003  REVENUES  VARIANCE  VARIANCE
                                ----  --------  ----  --------  --------  --------
                                                        
Interest income (expense), net  $ 43      0.1%  $287      0.8%  $  (244)   (85.0)%
                                ====  ========  ====  ========  ========  ========



     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 and contractual obligations, 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.


OTHER  INCOME  (EXPENSE),  NET





                                     THREE MONTHS ENDED
                                         MARCH 31,
                                         ---------
                                     % OF NET          % OF NET     $         %
                              2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
                             ------  --------  ------  --------  --------  --------
                                                         
Other income (expense), net  $(103)    (0.8)%  $(527)    (4.3)%  $    424     80.5%
                             ======  ========  ======  ========  ========  ========







                                      NINE MONTHS ENDED
                                         MARCH 31,
                                         ---------
                                     % OF NET          % OF NET     $         %
                              2004   REVENUES   2003   REVENUES  VARIANCE  VARIANCE
                             ------  --------  ------  --------  --------  --------
                                                         
Other income (expense), net  $(283)    (0.8)%  $(935)    (2.5)%  $    652     69.7%
                             ======  ========  ======  ========  ========  ========



     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 6%
for the nine months ended March 31, 2004, and 0% for the nine months ended March
31, 2003. The federal statutory rate was 34% for both periods. Our effective tax
rate  associated with the income tax expense for the nine months ended March 31,
2004, 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 nine months ended March 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. 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  have paid $222,000 of this liability
through  March  31,  2004 and $528,000 is expected to be paid during the quarter
ended  June  30,  2004.


                                       26



IMPACT  OF  ADOPTION  OF  NEW  ACCOUNTING  STANDARDS

     In  January  2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable  Interest  Entities an Interpretation of ARB No. 51" ("FIN 46"). FIN 46
requires  certain  variable  interest entities ("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 VIEs created or acquired after January 31, 2003. For VIEs
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
reviewed  our investments and other arrangements and determined that none of our
investee  companies  are  VIEs.

     In  May  2003,  the  FASB  issued  SFAS  No.  150,  "Accounting For Certain
Financial  Instruments  with  Characteristics  of  Both  Liabilities and Equity"
("SFAS  No.  150")  which  establishes  standards for how an issuer of financial
instruments  classifies  and  measures  certain  financial  instruments  with
characteristics  of  both  liabilities  and  equity.  It requires that an issuer
classify  a  financial instrument that is within its scope as a liability (or an
asset  in  some  circumstances)  if,  at  inception,  the  monetary value of the
obligation  is based solely or predominantly on a fixed monetary amount known at
inception,  variations  in  something  other than the fair value of the issuer's
equity  shares  or  variations inversely related to changes in the fair value of
the  issuer's equity shares. SFAS No. 150 is effective for financial instruments
entered  into  or modified after May 31, 2003, and otherwise is effective at the
beginning  of  the  first  interim  period  beginning  after  June 15, 2003. The
adoption  of  SFAS  No.  150  did  not  have  a material impact on our financial
position,  results  of  operations  or  cash  flows.


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 $9.8 million at March 31, 2004. 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 $3.1 million
at  March  31,  2004.

     Our  operating  activities  used  cash  of $2.1 million for the nine months
ended  March  31,  2004.  We  incurred  a net loss of $8.9 million of which $3.7
million  is  from  continuing  operations  and $5.2 million is from discontinued
operations,  which  includes  the  following  adjustments:  depreciation of $1.4
million,  amortization  of  purchased  intangible  assets  of  $1.7  million,
amortization  of  stock-based  compensation  of  $344,000,  equity  losses  from
unconsolidated  businesses of $413,000 offset by a recovery in the restructuring
reserve  of $1.4 million. The decrease in our restructuring reserve is primarily
due  to the favorable settlement of a contractual obligation. The changes in our
operating  assets  consist  of a decrease in contract manufacturer receivable of
$1.2  million,  decrease  in  prepaid expenses and other assets of $1.2 million,
increase  in  other current liabilities of $1.1 million, decrease in restructure
reserve  of $790,000, offset by an increase in inventories of $408,000, decrease
in  accounts payable of $632,000 and a decrease in the balance due to Gordian of
$1.0  million  and  net  assets  of discontinued operations of $3.4 million. 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 increase
in  other current liabilities is primarily due to an increase in accrued payroll
and  an  increase  in  general  liabilities  such  as  audit  fees,  legal fees,
contractual  obligations  and  inventory  purchases.  The  decrease  in  the
restructuring  reserve  is due payments on lease obligations and settlement of a
contractual  obligation.  The  increase  in  inventories is primarily due to the
stocking  of finished goods inventory as we bring up a new contract manufacturer
and  introduce  new  products.  The  decrease  in accounts payable is 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. Net assets of discontinued
operations  is  due  to  the  sale  of  the Premise business unit in March 2004.

     Cash  provided by investing activities was $3.5 million for the nine months
ended  March  31,  2004  compared with a $4.6 million usage of cash for the nine
months  ended March 31, 2003. We received $4.3 million in proceeds from the sale
of marketable securities. We used $552,000 to purchase marketable securities. We
also  used  $182,000  to  purchase  property  and  equipment.

     Cash  provided by financing activities was $1.0 million for the nine months
ended  March  31,  2004 primarily related to the purchases by the employee stock
purchase plan and $500,000 in borrowings under our line of credit. Cash provided
by financing activities was $315,000 for the nine months ended March 31, 2003.


                                       27



     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. Our borrowing base at March
31, 2004 was $3.2 million. In March 2004, we borrowed $500,000 against this line
of credit. Additionally, 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. As a result, our available
line  of  credit  at  March  31,  2004  was  $1.7  million.  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.

     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 . . . .     311   1,593    684    394    202   3,184
                          ------  ------  -----  -----  -----  ------

Total. . . . . . . . . .  $  311  $2,460  $ 684  $ 394  $ 202  $4,051
                          ======  ======  =====  =====  =====  ======



     In  October  2003,  the  IRS  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 have paid $222,000 of
this liability through March 31, 2004. Additionally, in the first fiscal quarter
of 2005, our convertible note will become due. If the notes are not converted to
our  common  stock we will be required to pay up to $867,000. Over the past four
quarters,  we have indicated an objective to manage cash such that our quarterly
net  usage  is  in  the  range  of  $1.0  million  with revenues in the range of
$12.0-$13.0  million  per  quarter.  During these periods, actual quarterly cash
usage  has  been  between  $214,000  -  $611,000.  With  the obligation to repay
$867,000  related  to  these  notes, it is possible that actual cash usage could
exceed  the  $1.0  target in the first quarter of fiscal year 2005 unless higher
revenues  or  reduced  expenses  generate  incremental  cash  that  quarter.

     In  March  2004, the Company completed the sale of substantially all of the
net assets of its Premise business unit for $1.0 million less costs of $408,000.

     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
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.


                                       28



     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  PATENT
INFRINGEMENT  LITIGATION,  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 36 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.

- -    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.


                                       29



     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  nine  months  ended  March  31, 2004, we incurred $5.6 million in
research and development expenses, which comprised 15.1% of our net revenues. If
we  are  unable  to  develop  new products as a result of this effort, or if the
products we develop are not successful, our business could be harmed. Even if we
do  develop new products that are accepted by our target markets, we do not know
whether  the  net  revenue from these products will be sufficient to justify our
investment  in  research  and  development.

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

     Our top five customers accounted for 37.8% of our net revenues for the nine
months  ended  March  31,  2004. One customer, Ingram Micro, Inc., accounted for
approximately  14.2%  and  10.8%  of  our net revenues for the nine months ended
March  31, 2004 and 2003, respectively. Accounts receivable attributable to this
domestic  customer  accounted for approximately 15.0% and 9.7% of total accounts
receivable  at  March  31,  2004 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.


                                       30



     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.

     Digi  International,  ("Digi")  has  just  filed a lawsuit alleging that we
infringe  their '192 patent. We have filed suit alleging that Digi infringes our
'305  patent.  Please  refer to Part II, Item 1 on page 36 for more information.

     From  time  to  time  in  the future we could encounter other disputes over
rights  and  obligations concerning intellectual property. We cannot assume that
we  will  prevail  in  intellectual  property  disputes  regarding infringement,
misappropriation  or  other  disputes.  Litigation  in  which  we are accused of
infringement  or misappropriation might cause a delay in the introduction of new
products,  require  us to develop non-infringing technology, require us to enter
into  royalty  or license agreements, which might not be available on acceptable
terms,  or  at  all,  or require us to pay substantial damages, including treble
damages  if  we  are  held  to  have  willfully  infringed. In addition, we have
obligations  to  indemnify certain of our customers under some circumstances for
infringement  of  third-party  intellectual  property rights. If any claims from
third-parties  were  to  require us to indemnify customers under our agreements,
the  costs  could  be  substantial,  and  our  business  could  be  harmed. If a
successful  claim  of infringement were made against us and we could not develop
non-infringing  technology  or  license the infringed or similar technology on a
timely  and  cost-effective  basis,  our business could be significantly harmed.

     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.


                                       31



     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 or 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 SCOs rights. These allegations may adversely affect the demand for the
Linux  platform  and,  consequently,  the  sales  of  our  Linux-based products.

     WE  PRIMARILY  DEPEND  ON  FOUR  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 four third-party
manufacturers,  Venture  Electronics Services, 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
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.


                                       32



     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.

     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 29.9% and 23.0% of net
revenues  for  the  nine months ended March 31, 2004 and 2003, respectively. Net
revenues  from  Europe  represented  22.9% and 20.3% of our net revenues for the
nine  months  ended March 31, 2004 and 2003, 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.


                                       33



     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 March 31, 2004, our
inventories  including  raw  materials,  finished  goods  and  inventory  at
distributors  were  valued  at  $13.6  million  and we had reserved $6.2 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 are now building 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;

- -    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  Communications, Inc. ("Lightwave"), a company that provides
console  management  solutions.  In  October  2001,  we  acquired  Synergetic
Microsystems, Inc. ("Synergetics"), 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 Technologies, LTD,,
PTY.("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:


                                       34



- -    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 March 31, 2004, 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 nine months ended March 31, 2004. At March 31, 2004, a balance
of  $155,000 remains and will be amortized as follows: $52,000 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.


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."


                                       35



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 March 31, 2004 and June 30, 2003,
we had cash and cash equivalents of $9.8 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 March 31, 2004
and  June  30,  2003,  we  had  marketable  securities  of $3.1 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  March  31,  2004 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  third  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.


(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 thethird 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
our  restatement of our 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 us and certain of our current and
former officers and directors alleging violations of the Securities Exchange Act
of  1934 and seeking unspecified damages. Subsequently, six similar actions were
filed  in  the  same court. Each of the complaints purports to be a class action
lawsuit  brought  on  behalf  of persons who purchased or otherwise acquired our
common  stock  during  the  period  of  April  25,  2001  through  May 30, 2002,


                                       36



inclusive.  The  complaints  allege  that the defendants caused us to improperly
recognize  revenue  and make false and misleading statements about our business.
Plaintiffs further allege that the defendants materially overstated our reported
financial  results,  thereby  inflating  our  stock  price during our securities
offering  in  July  2001, as well as facilitating the use of our common stock as
consideration  in  acquisitions.  The  complaints  have  subsequently  been
consolidated  into a single action and the court has appointed a lead plaintiff.
The  lead  plaintiff filed a consolidated amended complaint on January 17, 2003.
The amended  complaint  now  purports to be a class action brought on  behalf of
persons  who  purchased  or  otherwise  acquired  our common  stock  during  the
period  of  August  4,  2000  through  May  30,  2002,  inclusive.  The  amended
complaint  continues  to  assert that we and the individual officer and director
defendants  violated  the 1934 Act, and also includes alleged claims that we and
our  officers and directors violated the Securities Act of 1933 arising from our
Initial  Public  Offering  in  August  2000.  We  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.  Plaintiffs filed its second amended
complaint  February 6, 2004, and we filed a motion to dismiss the second amended
complaint  on  March 10, 2004. The hearing on the motion to dismiss is scheduled
to  take  place  on  May  10,  2004.

Derivative  Lawsuit

     On  July  26,  2002,  Samuel  Ivy  filed a shareholder derivative complaint
entitled  Ivy  v. Bernhard Bruscha, et al., No. 02CC00209, in the Superior Court
of  the  State  of  California, County of Orange, against certain of our current
and  former  officers  and directors. 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  our  behalf,  equitable  relief,  and
attorneys'  fees.

     We 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 our Board that
the  Board  take  certain  actions  on  our behalf. On April 17, 2003, the Court
overruled our 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,  our  former CFO and COO, filed a
complaint  entitled  Cotton  v.  Lantronix,  Inc., et al., No. 02CC14308, in the
Superior  Court  of  the  State  of  California, County of Orange. The complaint
alleges  claims for breach of contract, breach of the covenant of good faith and
fair  dealing,  wrongful  termination,  misrepresentation,  and  defamation. The
complaint  seeks  unspecified  damages,  declaratory relief, attorneys' fees and
costs.  Discovery  has  not  commenced  and  no trial date has been established.

     We  filed  a motion to dismiss on October 16, 2002, on the grounds that Mr.
Cotton's  complaints  are  subject  to the binding arbitration provisions in Mr.
Cotton's employment agreement. On January 13, 2003, the Court ruled that five of
the six counts in Mr. Cotton's complaint are subject to binding arbitration. The
court  is  staying the sixth count, for declaratory relief, until the underlying
facts  are  resolved  in  arbitration.  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  us  and  certain  of  our  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  our  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, we 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, we 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. We sought preliminary and permanent injunctive
relief  and  damages.  The  individual  defendants  are all former employees  of
Lightwave  Communications,  a  company  that  we  acquired  in  June  2001.  The
Court  issued a decision for the defense on December 11, 2003. We filed a notice
of  appeal  in the Connecticut Court of Appeal on December 30, 2003. We withdrew
our  notice  of  appeal  on  or  about  March  12,  2004.


                                       37



Patent  Infringement  Litigation

     By  a letter dated April 15, 2004, Digi International informed us that Digi
has  filed  but has not served a complaint alleging that certain of our products
infringe  Digi's U.S. Patent No. 6,446,192. Digi filed the complaint in the U.S.
District  Court  in  Minnesota.  We  are  currently  analyzing  the  patent.

     We  filed,  on May 3, 2004, a complaint against Digi, alleging that certain
of  Digi's  products  infringe  on  our  U.S.  Patent No. 6,571,305, in the U.S.
District  Court for the Central District of California. The complaint seeks both
monetary  and  non-monetary  relief  from  Digi's  alleged  infringement.


Other

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

     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 us, our
subsidiaries,  directors  and  officers and cannot determine the extent to which
these  results  may  have  a material adverse effect on our business, results of
operations  and  financial condition taken as a whole. The results of litigation
are  inherently  uncertain,  and adverse outcomes are possible. We are 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

None.


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 third quarter of fiscal year
2004by  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  third  quarter  of  fiscal  year  2004.


                                       38



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

January 29, 2004  Items, 7, 12  Press release dated January 29, 2004 announcing expected results
                                For the Company's second fiscal quarter.

February 5, 2004  Items 7, 12   Press release dated  February 5, 2004 announcing results for the
                                Company's second fiscal quarter.

March 30, 2004    Items 2, 7    Press release  dated  March 30, 2004 announcing  the sale of the
                                Company's Premise business unit.





                                       39



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:    May 7, 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)


                                       40