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

                                    FORM 10-Q

                                   (Mark one)

     [X]  Quarterly  report  pursuant  to section 13 or 15(d) of the  Securities
     Exchange Act of 1934

                 FOR THE QUARTERLY PERIOD ENDED JANUARY 31, 2003

     [ ] Transition report pursuant to section 13 or 15(d) of the Securities and
     Exchange Act of 1934

               For the transition period from _______ to ________


                          Commission file number 0-8419

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

             Delaware                                        94-1517641
- ----------------------------------------                -----------------------
  (State or other jurisdiction of                         (I.R.S. Employer
  incorporation or organization)                         Identification No.)


            2305 Camino Ramon, Suite 200, San Ramon, California 94583
            ---------------------------------------------------------
              (Address of principal executive offices and zip code)

                                 (925) 355-2000
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether  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 Registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days.

                            Yes      X        No
                                   -----            -----

The number of shares of Registrant's  Common Stock outstanding as of January 31,
2003 was 4,152,360.



                                      -1-


                                    SBE, INC.

                       INDEX TO JANUARY 31, 2003 FORM 10-Q





PART I   FINANCIAL INFORMATION

     ITEM 1       Financial Statements

                                                                                                   
     Condensed Consolidated Balance Sheets as of
        January 31, 2003 and October 31, 2002..........................................................3

     Condensed Consolidated Statements of Operations for the
        three months ended January 31, 2003 and 2002...................................................4

     Condensed Consolidated Statements of Cash Flows for the
        three months ended January 31, 2003 and 2002...................................................5

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

     ITEM 2       Management's Discussion and Analysis of Financial
                  Condition and Results of Operations..................................................8

     ITEM 3       Quantitative and Qualitative Disclosures about
                  Market Risk.........................................................................15

     ITEM 4       Controls and Procedures.............................................................15


PART II  OTHER INFORMATION

     ITEM 6       Exhibits and Reports on Form 8-K....................................................16


SIGNATURES............................................................................................18

EXHIBITS..............................................................................................23





                                      -2-




PART I.           FINANCIAL INFORMATION

ITEM 1.           FINANCIAL STATEMENTS


                                    SBE, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
                                   (Unaudited)


                                                           January 31,    October 31,
                                                             2003           2002
                                                           -----------    -----------
                                                                    
Current assets:
    Cash and cash equivalents                              $     1,530    $     1,582
    Trade accounts receivable, net                                 845            888
    Inventories                                                  1,832          1,910
    Other                                                          225            220
                                                           ------------   ------------
          Total current assets                                   4,432          4,600

Property, plant and equipment, net                                 433            533
Capitalized software costs, net                                    105            110
Other                                                               78             78
                                                           -----------    -----------
          Total assets                                     $     5,048    $     5,321
                                                           ===========    ===========


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Trade accounts payable                                 $       330    $       488
    Accrued payroll and employee benefits                           94            159
    Current portion of refundable deposit                          447            447
    Other accrued expenses                                         340            521
                                                           -----------    -----------

          Total current liabilities                              1,211          1,615

Other long-term liabilities                                          9             10
                                                           -----------    -----------

          Total liabilities                                      1,220          1,625
                                                           -----------    -----------

Stockholders' equity:
    Common stock                                                14,726         14,711
    Treasury stock                                                (409)          (409)
    Note receivable from stockholder                              (245)          (270)
    Accumulated deficit                                        (10,244)       (10,336)
                                                           ------------   ------------
          Total stockholders' equity                             3,828          3,696
                                                           -----------    -----------
          Total liabilities and stockholders' equity       $     5,048    $     5,321
                                                           ===========    ===========




            See notes to condensed consolidated financial statements.

                                      -3-


                                    SBE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)
                                   (Unaudited)




                                                                          Three months ended
                                                                              January 31,
                                                                            2003             2002
                                                                     -----------        ---------
                                                                                
Net sales                                                             $     1,861     $     1,283

Cost of sales                                                                 733             587
                                                                      -----------     -----------

       Gross profit                                                         1,128             696

Product research and development                                              285             794

Sales and marketing                                                           307             540

General and administrative                                                    441             591
                                                                      -----------     -----------

       Total operating expenses                                             1,033           1,925
                                                                      -----------     -----------

       Operating income (loss)                                                 95          (1,229)

Interest and other income                                                     ---              11
                                                                      -----------     -----------

       Income (loss) before income taxes                                       95          (1,218)

Provision for income taxes                                                      4             ---
                                                                      -----------     -----------

       Net income (loss)                                              $        91     $    (1,218)
                                                                      ===========     ============

Basic earnings (loss) per share                                       $     0.02      $     (0.35)
                                                                      ==========      ============

Diluted earnings (loss) per share                                     $     0.02      $     (0.35)
                                                                      ==========      ============

Shares used in per share computations:
  Basic                                                                     4,064           3,457
                                                                      ===========     ===========

  Diluted                                                                   4,082           3,457
                                                                      ===========     ===========


            See notes to condensed consolidated financial statements.


                                      -4-


                                    SBE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



                                                                                        Three months ended
                                                                                            January 31,
                                                                                     2003                  2002
                                                                                 -----------           -----------
                                                                                                 
Cash flows from operating activities:
     Net income (loss)                                                           $        91           $    (1,218)
     Adjustments to reconcile net income (loss) to net cash
     used in operating activities:
         Depreciation and amortization:
              Property and equipment                                                     105                   199
              Capitalized software costs                                                   4                    24
         Loss on disposal of equipment                                                     7                    14
         Changes in operating assets and liabilities:
              Trade accounts receivable                                                   43                  (892)
              Inventories                                                                 78                   869
              Other assets                                                                (5)                   25
              Trade accounts payable                                                    (158)                   61
              Other current liabilities                                                 (247)                 (772)
                                                                                 ------------          ------------
                  Net cash used in operating activities                                  (82)               (1,690)
                                                                                 ------------          ------------

Cash flows from investing activities:
     Purchases of property and equipment                                                 (10)                 (126)
     Capitalized software costs                                                          ---                   (42)
                                                                                 -----------           ------------
                  Net cash used in investing activities                                  (10)                 (168)
                                                                                 -----------           -----------

Cash flows from financing activities:
     Repayment of stockholder note                                                        25                   ---
     Proceeds from stock plans                                                            15                    16
                                                                                 -----------           -----------
                  Net cash provided by financing activities                               40                    16
                                                                                 -----------           -----------

              Net decrease in cash and cash equivalents                                  (52)               (1,842)

Cash and cash equivalents at beginning of period                                       1,582                 3,644
                                                                                 -----------           -----------
Cash and cash equivalents at end of period                                       $     1,530           $     1,802
                                                                                 ===========           ===========




            See notes to condensed consolidated financial statements.

                                      -5-


                                    SBE, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.   INTERIM PERIOD REPORTING:

These condensed consolidated financial statements of SBE, Inc. are unaudited and
include all adjustments,  consisting of normal recurring adjustments,  that are,
in the opinion of management, necessary for a fair presentation of the financial
position and results of operations and cash flows for the interim  periods.  The
results of  operations  for the three  months  ended  January  31,  2003 are not
necessarily indicative of expected results for the full 2003 fiscal year.

Certain  information and footnote  disclosures  normally  contained in financial
statements prepared in accordance with generally accepted accounting  principles
have  been  condensed  or  omitted.   These  condensed   consolidated  financial
statements should be read in conjunction with the financial statements and notes
contained in our Annual Report on Form 10-K for the year ended October 31, 2002.

We incurred  substantial  losses and negative cash flows from operations  during
the year ended October 31, 2002. Our operations produced a modest net income for
the first three  months of fiscal 2003 as we began to realize the full effect of
our cost containment  program to reduce our headcount,  real estate  obligations
and certain non-essential spending.  With these reductions,  we have reduced our
quarterly  cash flow  break-even  point to  approximately  $1.7  million to $1.9
million in revenue at an expected 50% gross  margin.  Our sales are to a limited
number of new and existing original equipment manufacturer ("OEM") customers and
are based on internal and customer-provided estimates of future demand, not firm
customer  orders.  If our projected  sales do not  materialize,  we will need to
reduce  expenses   further  and  raise   additional   capital  through  customer
prepayments or the issuance of debt or equity  securities.  If additional  funds
are raised  through the issuance of preferred  stock or debt,  these  securities
could have rights,  privileges or  preferences  senior to those of common stock,
and debt covenants  could impose  restrictions  on our  operations.  The sale of
equity or debt could result in additional dilution to current stockholders,  and
such financing may not be available to us on acceptable terms, if at all.

MANAGEMENT ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting  principles  in the  United  States of  America  requires  us to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting  period.  Actual results could differ from these estimates.
Significant  estimates  and  judgments  made  by  us  include  matters  such  as
collectibility  of  accounts   receivable,   realizability  of  inventories  and
recoverability of capitalized software and deferred tax assets.



                                      -6-


2.   INVENTORIES:

Inventories comprise the following (in thousands):
                                                      January 31,October 31,
                                                         2003         2002
                                                      ------------ ----------
                 Finished goods                       $      912   $      985
                 Parts and materials                         920          925
                                                      ----------   ----------

                                                      $    1,832   $    1,910
                                                      ==========   ==========

3.   RESTRUCTURING COSTS:

The  following   table  sets  forth  an  analysis  of  the   components  of  the
restructuring  reserve and the payments made against it during the quarter ended
January 31, 2003 (in thousands):

         Restructuring reserve at October 31, 2002                     $ 249
             Less: Cash paid for accrued lease costs                    (135)
                                                                       -----
         Total restructuring costs included in other accrued expenses  $ 114
                                                                       =====

4.   NET INCOME (LOSS) PER SHARE:

Basic income (loss) per common share for the three months ended January 31, 2003
and 2002 were  computed by dividing net income  (loss) by the  weighted  average
number of shares of common stock  outstanding.  Common stock equivalents for the
three  months ended  January 31, 2003 were 18,103 and have been  included in the
calculation  of diluted  earnings per share.  Common stock  equivalents  for the
three months ended  January 31, 2002 were  393,521 and have been  excluded  from
shares used in calculating  diluted loss per share because their effect would be
anti-dilutive.

5.   CONCENTRATION OF RISK:

In the  first  three  months of fiscal  2003 and  2002,  most of our sales  were
attributable to sales of wireless  communications products and were derived from
a limited number of OEM customers.  Sales to the Hewlett-Packard  Company ("HP")
accounted  for 43% and 33% of our net sales in the first three  months of fiscal
2003  and  2002,  respectively.  Also,  HP  accounted  for  16% of our  accounts
receivable  and Lockheed  Martin  accounted  for 14% our accounts  receivable at
January 31, 2003. Under a restructured  product supply agreement entered into on
October 31, 2002, HP submitted an end-of-life  non-cancelable purchase order for
approximately  $1.6 million of our VME products to be shipped over the first two
quarters of fiscal 2003, of which $800,000  shipped in the first  quarter.  Upon
the  fulfillment  of this  purchase  order,  we do not expect to receive  future
purchase  orders for  significant  amounts of VME products from HP. We expect to
continue to sell our Adapter  products to HP. A significant  reduction in orders
from any of our OEM  customers  could  have a  material  adverse  effect  on our
business, operating results, financial condition and cash flows.


                                      -7-


6.   WARRANTY OBLIGATIONS AND OTHER GUARANTEES:

We accrue the estimated costs to be incurred in performing  warranty services at
the time of revenue  recognition  and shipment of the products to the OEMs.  Our
estimate of costs to service our  warranty  obligations  is based on  historical
experience  and  expectation of future  conditions.  To the extent we experience
increased  warranty claim activity or increased costs  associated with servicing
those claims,  the warranty accrual will increase,  resulting in decreased gross
margin.

The  following  table sets forth an analysis of our warranty  reserve at January
31, 2003 (in thousands):

         Warranty reserve at October 31, 2002                            $   55
             Less: Cost to service warranty obligations                       -
                                                                         ------
         Total warranty reserve included in other accrued expenses       $   55
                                                                         ======


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

FORWARD LOOKING STATEMENTS

The following  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations contains forward-looking statements that involve risks and
uncertainties. Words such as "believes," "anticipates," "expects," "intends" and
similar expressions are intended to identify forward-looking statements, but are
not the exclusive means of identifying  such  statements.  Readers are cautioned
that the  forward-looking  statements  reflect our analysis  only as of the date
hereof, and we assume no obligation to update these statements. Actual events or
results may differ  materially  from the results  discussed in or implied by the
forward-looking statements.  Factors that might cause such a difference include,
but are not  limited  to,  those  risks and  uncertainties  set forth  under the
caption  "Risk  Factors"  in our Annual  Report on Form 10-K for the fiscal year
ended October 31, 2002. Such risks and uncertainties include:

     -    our expectation regarding sales to HP in fiscal 2003;
     -    the belief that the market for data and telecommunications  controller
          products is growing;
     -    the  adequacy  of  anticipated  sources  of cash and  planned  capital
          expenditures;
     -    our  expectations  regarding  quarterly  operating  expense levels and
          gross profit for fiscal 2003;
     -    trends or expectations regarding our operations;
     -    the concentration of our customers;
     -    delays in testing and introducing new products;
     -    changes in product demand;
     -    rapid technology changes;
     -    the highly competitive market in which we operate;
     -    the pricing and availability of equipment, materials and inventories;
     -    the financial stability of our contract manufacturers;
     -    various inventory risks due to market conditions;

                                      -8-


     -    delays or cancellation of customer orders; and
     -    the entry of new well-capitalized competitors into our markets.

The  following  discussion  should  be read in  conjunction  with the  Financial
Statements and the Notes thereto  included in Item 1 of this Quarterly Report on
Form 10-Q and in our Form 10-K for the fiscal year ended October 31, 2002.

OVERVIEW

SBE, Inc. designs, markets, sells and supports network communications controller
solutions  for  original  equipment   manufacturers  in  the  global  networking
marketplace.  Our solutions enable both datacom and telecom companies to rapidly
deliver  advanced   networking   products  and  services  in  order  to  compete
effectively in today's  fast-evolving public switched telephone network ("PSTN")
and Internet  environment.  Our products  include wide area network  ("WAN") and
local area network ("LAN") interface  adapters and high performance  intelligent
communications controllers for workstations,  media gateways,  routers, internet
access devices,  home location  registers and data messaging  applications.  Our
products are distributed  worldwide through a direct sales force,  distributors,
independent manufacturers' representatives and value-added resellers.

We  currently  market,  sell and  support  four lines of  high-speed  networking
products:  HighWire(TM)  , WAN Adapters,  LAN Adapters and VMEbus.  All of these
products are sold primarily to original equipment manufacturers ("OEMs").  These
products are often customized for a specific  customer's  application,  and they
support  applications in a broad spectrum of industrial and commercial  markets.
Markets  and  application  areas  that our  products  serve  include  enterprise
servers,  data storage,  process control,  medical imaging,  CAE/automated  test
equipment, government/military defense systems and telecommunications networks.

Our business is  characterized  by a concentration of sales to a small number of
original equipment manufacturers ("OEM") customers and, consequently, the timing
of  significant  orders from major  customers  and their  product  cycles causes
fluctuation in our operating results. The Hewlett-Packard  Company ("HP") is the
largest of our customers and represented 30% of net sales in fiscal 2002. If any
of our major customers  reduces orders for our products,  we could lose revenues
and suffer damage to our business  reputation.  Sales to HP accounted for 43% of
our net sales in the three months  ended  January 31, 2003 and 33% for the first
three months of fiscal 2002. Orders by our OEM customers are affected by factors
such as new  product  introductions,  product  life  cycles,  inventory  levels,
manufacturing  strategy,  contract  awards,  competitive  conditions and general
economic conditions.

During the past 18  months,  we have taken  aggressive  steps to reduce  overall
operating costs,  including reducing  headcount,  relocating our engineering and
headquarters  facilities and closing our office in Madison,  Wisconsin.  We have
now begun to fully realize the effect of our cost containment  program.  Overall
operating  expense  was $1.0  million  for the  quarter  ended  January 31, 2003
compared to $1.9 million for the same  quarter in fiscal 2002, a 44%  reduction.
As we continue to focus on cost  containment and monitor our expense levels very
closely,  we expect quarterly  operating  expense levels to be maintained at the
current levels for the remainder of fiscal 2003.

                                      -9-


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The  preparation  of  consolidated   financial  statements  in  conformity  with
generally  accepted  accounting  principles  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting period. Such estimates include levels
of reserves  for  doubtful  accounts,  obsolete  inventory,  warranty  costs and
deferred tax assets. Actual results could differ from those estimates.

Our critical accounting policies and estimates include the following:

Revenue Recognition:

We record product sales at the time of product shipment.  Our sales transactions
are negotiated in U.S. dollars. Our agreements with OEMs such as HP and Lockheed
Martin typically incorporate clauses reflecting the following understandings:

     -    all prices are fixed and determinable at the time of sale;
     -    title and risk of loss pass at the time of shipment;
     -    collectibility  of the sales prices is probable.  The OEM is obligated
          to pay and such  obligation is not  contingent on the ultimate sale of
          the OEM's integrated solution;
     -    the OEM's  obligation to us would not be changed in the event of theft
          or physical destruction or damage of the product;
     -    we do not have  significant  obligations  for  future  performance  to
          directly bring about resale of the product by the OEMs; and
     -    there is no  contractual  right of  return  other  than for  defective
          products;  we can  reasonably  estimate  such  returns  and  record  a
          warranty reserve at the point of shipment.

Warranty Reserves

We accrue the estimated costs to be incurred in performing  warranty services at
the time of revenue  recognition  and shipment of the products to the OEMs.  Our
estimate of costs to service our  warranty  obligations  is based on  historical
experience  and  expectation of future  conditions.  To the extent we experience
increased  warranty claim activity or increased costs  associated with servicing
those claims,  the warranty accrual will increase,  resulting in decreased gross
margin.

Inventories

Inventories  are  stated at the lower of cost,  using  the  first-in,  first-out
method, or market value. Our inventories include  high-technology parts that may
be  subject  to rapid  technological  obsolescence.  We  consider  technological
obsolescence  in  estimating  required  reserves to reduce  recorded  amounts to
market  values.  Such  estimates  could change in the future and have a material
adverse impact on our financial position and results of operations.

                                      -10-


Property and Equipment

We review  property and equipment for impairment  whenever  events or changes in
circumstances indicate the carrying value of an asset may not be recoverable. In
performing  the review for  recoverability,  we  estimate  the future cash flows
expected to result from the use of the asset and its eventual  disposition.  The
amount of the impairment  loss, if any, would be calculated  based on the excess
of the carrying amount of the asset over its fair value.

Capitalized Software Costs

Capitalized  software  costs consist of costs to purchase  software and costs to
internally  develop  software.  Capitalization of software costs begins upon the
establishment of technological  feasibility.  All capitalized software costs are
amortized  as related  sales are  recorded  on a  per-unit  basis with a minimum
amortization  based on a straight-line  method over a two-year  estimated useful
life. We evaluate the estimated net  realizable  value of each software  product
and record  provisions to the asset value of each product for which the net book
value is in excess of the net realizable value.

Deferred Taxes

We record a valuation  allowance to reduce our deferred taxes to the amount that
is more  likely  than not to be  realized.  Based on the  uncertainty  of future
pre-tax income, we have fully reserved our deferred tax assets as of January 31,
2003 and October 31, 2002, respectively.  In the event we were to determine that
we would be able to realize our deferred tax assets in the future, an adjustment
to the deferred tax asset would increase income in the period such determination
was made.

RESULTS OF OPERATIONS

The  following  table sets forth,  as a  percentage  of net sales,  consolidated
statements  of  operations  data for the three months ended January 31, 2003 and
2002.  These operating  results are not necessarily  indicative of our operating
results for any future period.


                                      -11-


                                                      THREE MONTHS ENDED
                                                      ------------------
                                                          JANUARY 31,
                                                          -----------
                                                     2003              2002
                                                 --------         ---------

Net sales                                             100%              100%

Cost of sales                                          39                46
                                                 --------         ---------

  Gross profit                                         61                54
                                                 --------         ---------

Product research and development                       15                62

Sales and marketing                                    17                42

General and administrative                             24                46
                                                 --------         ---------

  Total operating expenses                             56               150
                                                 --------         ---------

  Operating income (loss)                               5               (96)

Interest income and provision for income taxes        ---                 1
                                                 --------         ---------

  Net income (loss)                                     5%              (95)%
                                                 ========         ==========

NET SALES

Net sales for the first quarter of fiscal 2003 were $1.9 million, a 45% increase
from the first quarter of fiscal 2002. This increase was primarily  attributable
to end-of-life product shipments to HP related to a restructured  product supply
agreement.  We continue to see an overall  slowdown in demand from virtually all
of our  telecommunications  customers  due  to  industry-wide  adverse  economic
conditions.  These conditions resulted in our customers holding excess inventory
of our products.  Sales to HP were $800,000 in the first quarter of fiscal 2003,
compared to $400,000 for the first quarter of fiscal 2002.  Sales of our Adapter
products increased from $428,000 in the first quarter of fiscal 2002 to $566,000
for the quarter just ended,  or a 32% increase,  however,  sales of our Highwire
products remained flat at $184,000 for the first quarter fiscal 2002 compared to
$188,000 for the quarter just ended.  Sales to HP, primarily of VMEBus products,
represented  43% of total  sales for the  quarter  compared  to 33%  during  the
comparable quarter in fiscal 2002. On October 31, 2002, HP placed an end-of-life
purchase order for shipment of these VME products over the first two quarters of
fiscal  2003,  of which half was  shipped in the first  quarter.  We expect that
sales to HP will  constitute  a  substantial  portion of our net sales in fiscal
2003, both as a result of the end-of-life VME product orders and projected sales
of WAN Adapter  products to HP. We do not expect  sales of VME products to HP to
be a substantial  portion of our revenues  after fiscal 2003. No other  customer
accounted for over 10% of sales in the three-month period just ended.

Due to the adverse economic conditions in the  telecommunications  industry, our
customers  have  cancelled or delayed many of their new design  projects and new
product  rollouts that  included our products.  Our sales backlog at January 31,
2003 was $1.3  million,  including the HP  end-of-life  order of VME products of
$800,000  to be shipped in the second  quarter,  compared to $303,000 at January
31, 2002. While we anticipate an increase in our sales volume over the course of
fiscal 2003 as our  customers  slowly  deploy  existing  inventory and gradually
return to new product  design and product  rollout,  there can be no  assurances
that such an increase will occur. Due to the current economic  uncertainty,  our
customers  typically require a "just-in-time"  ordering and delivery cycle where
they will place a purchase  order with us after they receive an order from their
customer. This "just-in-time" inventory purchase cycle by our customers has made
forecasting  of our future sales volumes very  difficult.  Because our sales are

                                      -12-


generally concentrated with a small group of OEM customers,  we could experience
significant  fluctuations  in our  quarterly  sales  volumes due to  fluctuating
demand from any major  customer or delay in the rollout of any  significant  new
product by a major customer.

GROSS MARGIN

Gross  margin as a percentage  of sales in the first  quarter of fiscal 2003 was
61% and 54% during the first  quarter of fiscal 2002.  The increase in the gross
margin  from  fiscal 2002 to fiscal  2003 was  primarily  attributable  to lower
materials and manufacturing costs combined with a more profitable product mix in
fiscal 2003.  We expect our gross margin to range between 50% and 57% for fiscal
2003.  However,  if  market  and  economic   conditions,   particularly  in  the
telecommunications  sector,  deteriorate or fail to recover, gross margin may be
lower than projected.

PRODUCT RESEARCH AND DEVELOPMENT

Product research and development  expenses were $285,000 in the first quarter of
fiscal 2003,  a decrease of 64% from  $794,000  million in the first  quarter of
fiscal 2002.  The decrease  resulted from staff  reductions,  the closing of our
Madison,  Wisconsin  facility  during  the fourth  quarter of fiscal  2002 and a
continued  focus on  expense  reductions  in the  engineering  group.  We expect
product research and development spending to remain at or slightly below current
levels  in  terms of  absolute  dollars  as we  continue  to  focus  on  expense
reductions during the remainder of fiscal 2003.

SALES AND MARKETING

Sales and marketing expenses for the first quarter of fiscal 2003 were $307,000,
a  decrease  of 43% from  $540,000  in the first  quarter  of fiscal  2002.  The
decrease is primarily due to lower  marketing  program  spending for products in
addition  to the effect of  headcount  reductions  during the fourth  quarter of
fiscal 2002. We expect our quarterly  sales and marketing  expenses to remain at
this level in terms of absolute dollars for the remainder of fiscal 2003.

GENERAL AND ADMINISTRATIVE

General and  administrative  expenses  were  $441,000  for the first  quarter of
fiscal 2003, a decrease of 25% from $591,000 in the first quarter of 2002.  This
decrease  was due to the effect of reduced  headcount  and a continued  focus on
controlling  spending  during the first  quarter of fiscal  2003.  We expect our
quarterly  general and  administrative  expenses to remain at this level for the
remainder of fiscal 2003.

INTEREST INCOME

Interest  income  decreased  in the first  quarter of fiscal  2003 from the same
period in fiscal 2002 due to lower average cash balances.


                                      -13-


NET INCOME (LOSS)

As a result of the factors discussed above, we recorded net income of $91,000 in
the first  quarter of fiscal 2003,  as compared to a net loss of $1.2 million in
the first quarter of fiscal 2003.

LIQUIDITY AND CAPITAL RESOURCES

Our liquidity is dependent on many factors,  including  sales volume,  operating
profit and the efficiency of asset use and turnover.  Our future  liquidity will
be affected by, among other things:

     -    the actual versus anticipated increase in sales of our products;
     -    ongoing  cost control  actions and  expenses,  including  for example,
          research and development and capital expenditures;
     -    timing of product  shipments  which  occur  primarily  during the last
          month of the  quarter;  - the gross  profit  margin;
     -    the ability to raise additional capital, if necessary; and
     -    the ability to secure credit facilities, if necessary.

At January  31,  2003,  we had cash and cash  equivalents  of $1.5  million,  as
compared to $1.6  million at October  31,  2002.  In the first  three  months of
fiscal 2003,  $82,000 of cash was used in operating  activities,  primarily as a
result of $91,000 of net income,  a $158,000  decrease in trade accounts payable
and a $246,000  decrease in other  current  liabilities,  partially  offset by a
$78,000  decrease  in  inventories  and a  $43,000  decrease  in trade  accounts
receivable.  The decrease in trade accounts payable was primarily due to a final
end of contract payment to our discontinued contract manufacturer.  The decrease
in other current  liabilities was primarily the result of the payment of certain
restructuring costs related to the closing of our office in Madison,  Wisconsin.
The decrease in inventory is reflective of our focus on  just-in-time  inventory
practices  where we place orders with our contract  manufacturers  as we receive
purchase orders from our customers. Working capital at January 31, 2003 was $3.2
million, as compared to $3.0 million at October 31, 2002.

In the first three months of fiscal 2003, we purchased  $10,000 of fixed assets,
consisting primarily of computer and engineering equipment. Capital expenditures
for each of the  remaining  quarters of fiscal  2003 are  expected to range from
$25,000 to $100,000 per quarter.

We  received  $40,000 in the first  three  months of fiscal  2003 from  payments
related to common stock  purchases  made by  employees  pursuant to our employee
stock purchase plan and the required principal payment on a shareholder loan.

We  realized  significant  reductions  in  our  operating  expenses  due  to our
implementation  of a program of  controlled  spending  and  headcount  reduction
initially  instituted in mid-fiscal 2001 and continued  throughout  fiscal 2002.
With these reductions,  we have reduced our quarterly cash flow break-even point
to  approximately  $1.7  million to $1.9  million in revenue at an expected  50%
gross margin.  Our projected  sales are to a limited  number of new and existing
OEM  customers  and are based on internal  and  customer-provided  estimates  of

                                      -14-


future  demand,  not  firm  customer  orders.  If  our  projected  sales  do not
materialize,  we will  need to reduce  expenses  further  and  raise  additional
capital  through  customer  prepayments  or  the  issuance  of  debt  or  equity
securities.  If  additional  funds are raised  through the issuance of preferred
stock or debt,  these  securities  could have rights,  privileges or preferences
senior to those of common stock, and debt covenants could impose restrictions on
our operations.  The sale of equity or debt could result in additional  dilution
to  current  stockholders,  and such  financing  may not be  available  to us on
acceptable terms, if at all.

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS:

Our only significant  contractual  obligations and commitments relate to certain
real estate operating leases for development and headquarters facilities and our
supply agreement with HP.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our cash and cash  equivalents  are  subject to  interest  rate risk.  We invest
primarily on a short-term  basis. Our financial  instrument  holdings at January
31, 2003 were analyzed to determine their  sensitivity to interest rate changes.
The fair values of these  instruments were determined by net present values.  In
our  sensitivity  analysis,  the same change in  interest  rate was used for all
maturities and all other factors were held constant. If interest rates increased
by 10%,  the  expected  effect on net income  (loss)  related  to our  financial
instruments would be immaterial.

ITEM 4.    CONTROLS AND PROCEDURES

     (a)  Evaluation of disclosure controls and procedures.  Our chief executive
          officer  and  our  chief  financial  officer,   after  evaluating  the
          effectiveness of our "disclosure  controls and procedures" (as defined
          in the  Securities  Exchange  Act of 1934 (the  "Exchange  Act") Rules
          13a-14(c) and 15d-14(c)) as of a date within 90 days before the filing
          date of this  quarterly  report,  have  concluded  that our disclosure
          controls  and  procedures  are  effective  to ensure 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  Securities   and  Exchange
          Commission rules and forms.

     (b)  Changes in internal controls. There were no significant changes in our
          internal  controls or to our  knowledge,  in other  factors that could
          significantly  affect these  controls  subsequent to the date of their
          evaluation.   There  were  no  significant  deficiencies  or  material
          weaknesses, and therefore there were no corrective actions taken.



                                      -15-


PART II. OTHER INFORMATION

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibit Index:

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

     3.1  Certificate of  Incorporation,  as amended through  December 15, 1997.
          (1)

     3.2  Bylaws, as amended through December 8, 1998. (2)

     4.1  Stock   subscription   agreement,   dated  April  30,  2002,   between
          Stonestreet L.P. and SBE, Inc. (3)

     4.2  Warrant  dated April 30, 2002,  to purchase  111,111  shares of common
          stock of SBE, Inc. in favor of Stonestreet L.P. (3)

     4.3  Warrant  dated April 30,  2002,  to purchase  11,429  shares of common
          stock of SBE, Inc. in favor of Vintage Partners L.L.C. (3)

     4.4  Amendment dated August 22, 2002 to stock subscription  agreement dated
          April 30, 2002 between SBE, Inc. and Stonestreet L.P. (4)

     10.1 1996 Stock Option Plan, as amended. (5)

     10.2 1991 Non-Employee Directors' Stock Option Plan, as amended. (5)

     10.3 1992 Employee Stock Purchase Plan, as amended. (5)

     10.4 1998 Non-Officer Stock Option Plan, as amended. (5)

     10.5 Lease for 4550 Norris Canyon Road, San Ramon,  California,  dated June
          6, 1995 between SBE, Inc. and PacTel Properties. (6)

     10.6 Amendment dated June 6, 1995 to lease for 4550 Norris Road, San Ramon,
          California,   between  SBE,  Inc.  and  CalProp  (assignee  of  PacTel
          Properties).(7)

     10.7 Full  Recourse  Promissory  Note  executed by William B. Heye,  Jr. in
          favor of SBE, Inc., dated November 6, 1998, amended December 14, 2001.
          (2)

     10.8 Amendment No. S/M018-4 dated April 3, 2001, to the Purchase  Agreement
          dated May 6, 1991, between SBE, Inc. and Compaq Computer  Corporation,
          as amended October 30, 2002. (8)

     10.9 Loan and security  agreement  dated May 13, 2002 between SBE, Inc. and
          Silicon Valley Bank. (9)

     10.10Amendment to the Full  Recourse  Promissory  Note  executed by William
          Heye, Jr. in favor of SBE, Inc., dated December 14, 2001. (5)

     11.1 Statements of Computation of Net Loss per Share

     99.1 Certification  by Chief Executive  Officer  pursuant to Section 906 of
          the Sarbanes-Oxley Act of 2002.

     99.2 Certification  by Chief Financial  Officer  pursuant to Section 906 of
          the Sarbanes-Oxley Act of 2002.


          (1)  Filed as an  exhibit  to Annual  Report on Form 10-K for the year
               ended October 31, 1997 and incorporated herein by reference.

                                      -16-


          (2)  Filed as an  exhibit  to Annual  Report on Form 10-K for the year
               ended October 31, 1998 and incorporated herein by reference.

          (3)  Filed  as  an  exhibit  to  Form  S-3  dated  May  23,  2002  and
               incorporated herein by reference.

          (4)  Filed as an  exhibit  to  Quarterly  Report  on Form 10-Q for the
               quarter ended July 31, 2002 and incorporated herein by reference.

          (5)  Filed as an  exhibit  to Annual  Report on Form 10-K for the year
               ended October 31, 2002 and incorporated herein by reference.

          (6)  Filed  as an  exhibit  to Form S-8  dated  October  16,  1998 and
               incorporated herein by reference.

          (7)  Filed as an  exhibit  to Annual  Report on Form 10-K for the year
               ended October 31, 1995 and incorporated herein by reference.

          (8)  Filed as an  exhibit  to  Quarterly  Report  on Form 10-Q for the
               quarter  ended  April  30,  2001  and   incorporated   herein  by
               reference.  (Certain  confidential  information  has been deleted
               from this exhibit pursuant to a confidential treatment order that
               has been granted.)

          (9)  Filed as an  exhibit  to  Quarterly  Report  on Form 10-Q for the
               quarter  ended  April  30,  2002  and   incorporated   herein  by
               reference.


(b) Reports on Form 8-K:

No report on Form 8-K was filed by the Company  during the quarter ended January
31, 2003.


                                  -17-


                                   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, on March 3, 2003.


                                                   SBE, INC.
                                                  Registrant


Date:  March 3, 2003                 By:      /s/ William B. Heye, Jr.
                                              --------------------------
                                                    William B. Heye, Jr.
                                                    Chief Executive Officer and
                                                    President
                                                   (Principal Executive Officer)

Date:  March 3, 2003                 By:      /s/ David W. Brunton
                                              ---------------------------
                                                    David W. Brunton
                                                    Chief Financial Officer,
                                                    Vice President, Finance
                                                    and Secretary
                                                    (Principal Financial and
                                                    Accounting Officer)


                                      -18-



                                 CERTIFICATIONS

I, William B. Heye, Jr., certify that:

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

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

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

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

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

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

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

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

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

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

6. The  registrant's  other  certifying  officer  and I have  indicated  in this
quarterly  report  whether or not there  were  significant  changes in  internal


                                      -19-



controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  March 3, 2003


/s/ William B. Heye, Jr.
- ---------------------------
William B. Heye, Jr.
Chief Executive Officer and President



                                       20


                                 CERTIFICATIONS

I, David W. Brunton certify that:

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

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

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

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

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

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

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

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

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

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

6. The  registrant's  other  certifying  officer  and I have  indicated  in this
quarterly  report  whether or not there  were  significant  changes in  internal

                                      -21-


controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  March 3, 2003


/s/ David W. Brunton
David W. Brunton
Chief Financial Officer,
Vice President, Finance
and Secretary



                                      -22-




                                INDEX TO EXHIBITS


  EXHIBIT
   NUMBER     DESCRIPTION OF DOCUMENT

     3.1  Certificate of  Incorporation,  as amended through  December 15, 1997.
          (1)

     3.2  Bylaws, as amended through December 8, 1998. (2)

     4.1  Stock   subscription   agreement,   dated  April  30,  2002,   between
          Stonestreet L.P. and SBE, Inc. (3)

     4.2  Warrant  dated April 30, 2002,  to purchase  111,111  shares of common
          stock of SBE, Inc. in favor of Stonestreet L.P. (3)

     4.3  Warrant  dated April 30,  2002,  to purchase  11,429  shares of common
          stock of SBE, Inc. in favor of Vintage Partners L.L.C. (3)

     4.4  Amendment dated August 22, 2002 to stock subscription  agreement dated
          April 30, 2002 between SBE, Inc. and Stonestreet L.P. (4)

     10.1 1996 Stock Option Plan, as amended. (5)

     10.2 1991 Non-Employee Directors' Stock Option Plan, as amended. (5)

     10.3 1992 Employee Stock Purchase Plan, as amended. (5)

     10.4 1998 Non-Officer Stock Option Plan, as amended. (5)

     10.5 Lease for 4550 Norris Canyon Road, San Ramon,  California,  dated June
          6, 1995 between SBE, Inc. and PacTel Properties. (6)

     10.6 Amendment dated June 6, 1995 to lease for 4550 Norris Road, San Ramon,
          California,   between  SBE,  Inc.  and  CalProp  (assignee  of  PacTel
          Properties).(7)

     10.7 Full  Recourse  Promissory  Note  executed by William B. Heye,  Jr. in
          favor of SBE, Inc., dated November 6, 1998, amended December 14, 2001.
          (2)

     10.8 Amendment No. S/M018-4 dated April 3, 2001, to the Purchase  Agreement
          dated May 6, 1991, between SBE, Inc. and Compaq Computer  Corporation,
          as amended October 30, 2002. (8)

     10.9 Loan and security  agreement  dated May 13, 2002 between SBE, Inc. and
          Silicon Valley Bank. (9)

     10.10Amendment to the Full  Recourse  Promissory  Note  executed by William
          Heye, Jr. in favor of SBE, Inc., dated December 14, 2001. (5)

     11.1 Statements of Computation of Net Loss per Share

     99.1 Certification  by Chief Executive  Officer  pursuant to Section 906 of
          the Sarbanes-Oxley Act of 2002.

     99.2 Certification  by Chief Financial  Officer  pursuant to Section 906 of
          the Sarbanes-Oxley Act of 2002.

- ---------------------------

(10) Filed as an  exhibit  to  Annual  Report  on Form  10-K for the year  ended
     October 31, 1997 and incorporated herein by reference.

(11) Filed as an  exhibit  to  Annual  Report  on Form  10-K for the year  ended
     October 31, 1998 and incorporated herein by reference.

                                      -23-


(12) Filed as an exhibit to Form S-3 dated May 23, 2002 and incorporated  herein
     by reference.

(13) Filed as an exhibit to Quarterly  Report on Form 10-Q for the quarter ended
     July 31, 2002 and incorporated herein by reference.

(14) Filed as an  exhibit  to  Annual  Report  on Form  10-K for the year  ended
     October 31, 2002 and incorporated herein by reference.

(15) Filed as an exhibit to Form S-8 dated  October  16,  1998 and  incorporated
     herein by reference.

(16) Filed as an  exhibit  to  Annual  Report  on Form  10-K for the year  ended
     October 31, 1995 and incorporated herein by reference.

(17) Filed as an exhibit to Quarterly  Report on Form 10-Q for the quarter ended
     April 30, 2001 and incorporated herein by reference.  (Certain confidential
     information  has been deleted from this exhibit  pursuant to a confidential
     treatment order that has been granted.)

(18) Filed as an exhibit to Quarterly  Report on Form 10-Q for the quarter ended
     April 30, 2002 and incorporated herein by reference.



                                      -24-