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 JULY 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  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  Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes    No   X
                                               ---   ------

The number of shares of Registrant's  common stock  outstanding as of August 31,
2003 was 4,684,411.







                                    SBE, INC.

                        INDEX TO JULY 31, 2003 FORM 10-Q



PART I   FINANCIAL INFORMATION

     ITEM 1       Financial Statements (unaudited)

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

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

     Condensed Consolidated Statements of Cash Flows for the
        nine months ended July 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........................13

     ITEM 3       Quantitative and Qualitative Disclosures about
                  Market Risk................................................26

     ITEM 4       Controls and Procedures....................................26

PART II  OTHER INFORMATION


     ITEM 2       Changes in Securities and Use of Proceeds..................26

     ITEM 6       Exhibits and Reports on Form 8-K...........................27


SIGNATURES...................................................................29

EXHIBITS.....................................................................30


                                       2




PART I.           FINANCIAL INFORMATION
ITEM 1.         FINANCIAL STATEMENTS

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


                                                                                  July 31,              October 31,
                                                                                    2003                   2002
                                                                                 -----------           -----------
                                                                                (Unaudited)
                                                                                                 
Current assets:
    Cash and cash equivalents                                                    $     1,990           $     1,582
    Trade accounts receivable, net                                                     1,005                   888
Inventories                                                                            1,603                  1,910
Other                                                                                    281                   220
                                                                                 -----------           -----------
          Total current assets                                                         4,879                 4,600

Property, plant and equipment, net                                                       343                    533
Capitalized software costs, net                                                           93                   110
Other                                                                                     79                    78
                                                                                 -----------           -----------
          Total assets                                                           $     5,394           $     5,321
                                                                                 ===========           ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Trade accounts payable                                                       $       305           $       488
    Accrued payroll and employee benefits                                                129                   159
    Other accrued expenses and deferred revenue                                          435                   531
    Refundable deposit                                                                   ---                   447
                                                                                 -----------           -----------

          Total liabilities                                                              869                 1,625
                                                                                 -----------           -----------

Stockholders' equity:
    Common stock                                                                      15,232                14,711
    Treasury stock                                                                      (409)                 (409)
    Note receivable from stockholder                                                    (245)                 (270)
    Accumulated deficit                                                              (10,053)              (10,336)
                                                                                 ------------          ------------
          Total stockholders' equity                                                   4,525                 3,696
                                                                                 -----------           -----------
          Total liabilities and stockholders' equity                             $     5,394           $     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                Nine months ended
                                                              July 31,                         July 31,
                                                         2003            2002             2003            2002
                                                     -----------      -----------     -----------      -----------
                                                                                           
Net sales                                            $     1,621      $     2,786     $     5,249      $     5,793

Cost of sales                                                559            1,091           1,971            2,488
                                                     -----------      -----------     -----------      -----------

       Gross profit                                        1,062            1,695           3,278            3,305
                                                     -----------      -----------     -----------      -----------

Product research and development                             334              770             913            2,335

Sales and marketing                                          361              501           1,004            1,609

General and administrative                                   381              673           1,259            1,810

Restructuring costs (benefit)                               (154)             ---            (154)             ---
                                                     ------------     -----------     ------------     -----------

       Total operating expenses                              922            1,944           3,022            5,754
                                                     -----------      -----------     -----------      -----------

       Operating income (loss)                               140             (249)            256           (2,449)

Interest income                                                6               11              21               44
Other income (expense)                                        (4)              27             (10)              16
                                                     ------------     -----------     ------------     -----------

       Net income (loss) before income
         taxes                                               142             (211)            267           (2,389)

Provision (benefit) for income taxes                           1              (33)            (17)             (33)
                                                     -----------      ------------    ------------     ------------

Net income (loss)                                    $       141      $      (178)    $        284     $   (2,356)
                                                     ===========      ============    ============     ===========

Basic income (loss) per share                        $      0.03      $    (0.04)     $      0.07      $    (0.64)
                                                     ===========      ===========     ===========      ===========

Diluted income (loss) per share                      $      0.03      $    (0.04)     $      0.07      $    (0.64)
                                                     ===========      ===========     ===========      ===========

Basic  - shares used
  in per share computations                                4,288            4,042           4,145            3,659
                                                     ===========      ===========     ===========      ===========

Diluted - shares used
  in per share computations                                4,614            4,042           4,276            3,659
                                                     ===========      ===========     ===========      ===========



            See notes to condensed consolidated financial statements.


                                       4





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



                                                                                         Nine months ended
                                                                                             July 31,
                                                                                 ---------------------------------
                                                                                     2003                  2002
                                                                                 -----------           -----------
                                                                                                 
Cash flows from operating activities:
     Net income (loss)                                                           $       284           $    (2,356)
     Adjustments to reconcile net income (loss) to net cash
     used in operating activities:
         Effect of remeasured warrant                                                     --                   (63)
         Depreciation and amortization:
              Property and equipment                                                     254                   514
              Software                                                                    26                    65
         Loss on abandonment of equipment                                                 13                    15
         Changes in operating assets and liabilities:
              Accounts and other receivables                                            (117)               (1,687)
              Inventories                                                                307                   865
              Other assets                                                               (62)                  (40)
              Trade accounts payable                                                    (183)                  518
              Other current liabilities                                                 (573)                 (635)
                                                                                 ------------          ------------
                  Net cash used in operating activities                                  (51)               (2,804)
                                                                                 ------------          ------------

Cash flows from investing activities:
     Purchases of property and equipment                                                 (77)                 (143)
     Capitalized software costs                                                          (10)                 (141)
                                                                                 ------------          -----------
                  Net cash used in investing activities                                  (87)                 (284)
                                                                                 -----------           -----------

Cash flows from financing activities:
     Net proceeds from sale of common stock and warrants                                 478                   891
      Repayment of shareholder note                                                       25                   ---
     Proceeds from stock plans                                                            43                    16
                                                                                 -----------           -----------
                  Net cash provided by financing activities                              546                   907
                                                                                 -----------           -----------

              Net increase (decrease) in cash and cash equivalents                       408                (2,181)

Cash and cash equivalents at beginning of period                                       1,582                 3,644
                                                                                 -----------           -----------
Cash and cash equivalents at end of period                                       $     1,990           $     1,463
                                                                                 ===========           ===========


            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 and nine months ended July 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 auditors stated in their opinion at October
31, 2002 that these losses and negative cash flows raise substantial doubt about
our ability to continue as a going concern.  Our operations  produced net income
for the first nine  months of fiscal 2003 as we began to realize the full effect
of our cost containment program due to reductions of our headcount,  real estate
obligations and certain  non-essential  spending. In addition, on June 27, 2003,
we completed a private placement of 500,000 shares of common stock plus warrants
to purchase 50,000 shares of common stock, resulting in net cash proceeds to the
company of approximately  $478,000.  We used  substantially  all of the net cash
proceeds  from  the  private   placement  to  purchase  the  assets  of  Antares
Microsystems. See footnotes 8 and 10.

Our sales are to a limited  number of 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 debt or equity financing. If additional funds are raised
through the issuance of securities 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
securities  could  result  in  additional  dilution  to  current   stockholders.
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 net sales and expenses
during the reporting  period.  Actual results could differ from these estimates.

                                       6


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.  SFAS 148 now
requires the SFAS 123 reconciliation quarterly.


2.   INVENTORIES:

Inventories comprise the following (in thousands):

                                          July 31,    October 31,
                                            2003         2002
                                         ----------   ---------
                                         (unaudited)
                     Finished goods      $      792   $     985
                 Parts and materials            811         925
                                         ----------   ---------
                                         $    1,603   $   1,910
                                         ==========   =========

3.   RESTRUCTURING COSTS:

The following  table sets forth an analysis of the  restructuring  accrual as of
October 31, 2002 and the  payments  and  adjustments  made against it during the
nine months ended July 31, 2003 (in thousands):

     Restructuring accrual at October 31, 2002                       $  249
         Less: Cash paid and adjustments for accrued lease costs       (188)
                                                                     ------
     Total restructuring accrual included in other accrued expenses  $   61
                                                                     ======

In the quarter  ended July 31, 2003, we  recognized a  restructuring  benefit of
$154,000 after the final  settlement of costs  associated with prior real estate
and equipment leases.

4.   NET INCOME (LOSS) PER SHARE:

Basic net income  (loss) per common  share for the three and nine  months  ended
July 31, 2003 and 2002 was  computed by dividing  the net income  (loss) for the
relevant  period by the  weighted  average  number  of  shares  of common  stock
outstanding. Common stock equivalents for the three months and nine months ended
July 31, 2003 were 325,711 and 131,110 and have been included in the calculation
of diluted net income per share. Common stock equivalents for the three and nine
months ended July 31, 2002 were 44,705 and 45,967 have been excluded from shares
used in  calculating  diluted net loss per share  because the effect  would have
been anti-dilutive.



                                                          Three months ended                Nine months ended
                                                               July 31,                         July 31,
                                                      ---------------------------      ---------------------------
                                                          2003           2002              2003           2002
                                                      -----------     -----------      -----------     -----------
                                                                                                 
BASIC

Weighted average number of
 common shares outstanding                                  4,288           4,042            4,145           3,659
                                                      -----------     -----------      -----------     -----------

Number of shares for computation of
 net income (loss) per share                                4,288           4,042            4,145           3,659
                                                      ===========     ===========      ===========     ===========

Net income (loss)                                     $       141     $      (178)     $       284     $    (2,356)
                                                      ===========     ============     ===========     ============

Net income (loss) per share                           $      0.03     $    (0.04)      $      0.07     $    (0.64)
                                                      ===========     ===========      ===========     ===========

                                       7


DILUTED

Weighted average number of
 common shares outstanding                                  4,288           4,042            4,145           3,659

Shares  issuable  pursuant  to options  granted
under  stock  option  plans and warrants granted,
less assumed repurchase at the average fair
market value for the period                                   326             (a)              131             (a)
                                                      -----------     -----------      -----------     -----------

Number of shares for computation of
 net income (loss) per share                                4,614           4,042            4,276           3,659
                                                      ===========     ===========      ===========     ===========

Net income (loss)                                     $       141     $      (178)     $       284     $    (2,356)
                                                      ===========     ============     ===========     ============

Net income (loss) per share                           $      0.03     $    (0.04)      $      0.07     $    (0.64)
                                                      ===========     ===========      ===========     ===========



(a)      In loss periods,  common share  equivalents would have an anti-dilutive
         effect on net loss per share and therefore have been excluded.

5. STOCK BASED COMPENSATION:

At July 31, 2003, we had two  stock-based  employee  compensation  plans and one
stock-based  directors  compensation  plan. We account for these plans under the
recognition and measurement  principles of Accounting  Principles  Board Opinion
No. 25, "Accounting for Stock Issued to Employees," and related interpretations.
Accordingly,  no stock-based  employee  compensation cost has been recognized in
net income  for the stock  option  plans.  Had  compensation  cost for our stock
option plans been determined based on the fair value  recognition  provisions of
SFAS No. 123, "Accounting for Stock-Based  Compensation,  "our net income (loss)
and income (loss) per share would have been as follows (in thousands):



                                                       Three Months             Nine Months
                                                       Ended July 31,          Ended July 31,
                                                       --------------          --------------
                                                      2003        2002        2003      2002
                                                      ----        ----        ----      ----
                                                                         
Net income (loss), as reported                     $    141   $     (178)   $  284   $  (2,356)

Add: Total stock-based compensation
expense (benefit) included in the net loss
determined under the recognition and
measurement principles of APB Opinion 25                  -            -         -           -


Deduct: Total stock-based employee compensation
expense determined under fair value based method
for all awards, net of related tax effects              (43)         (87)      (43)       (103)
                                                   --------   ----------    ------   ---------

                                       8


Pro forma net income (loss)                        $     98   $     (265)   $  241   $  (2,459)
                                                   ========   ==========    ======   =========
Net income (loss) per share:
Basic - as reported                                $   0.03   $   ( 0.04)   $ 0.07   $   (0.64)
                                                   ========   ==========    ======   =========

Basic - pro forma                                  $   0.02   $    (0.04)   $ 0.06   $   (0.64)
                                                   ========   ==========    ======   =========
Diluted - as reported                              $   0.03   $    (0.04)   $ 0.06   $   (0.64)
                                                   ========   ==========    ======   =========
Diluted - pro forma                                $   0.02   $    (0.04)   $ 0.06   $   (0.64)
                                                   ========   ==========    ======   =========



Options to purchase  52,500  shares of common  stock were granted in the quarter
ended July 31,  2003.  The  assumptions  regarding  the annual  vesting of stock
options  were 25% per year for options  granted in 2003.  The fair value of each
option  grant  is  estimated  on the  date  of  grant  using  the  Black-Scholes
option-pricing  model with the following  weighted-average  assumptions used for
grants in 2003:  Dividend  yield of 0%;  expected  volatility of 50%;  risk-free
interest rate of 3.0%; and expected life of four years.

6.   CONCENTRATION OF RISK:

In the three and nine  months  ended July 31,  2003 and 2002,  most of our sales
were  attributable to sales of  communications  products and were derived from a
limited number of OEM  customers.  Sales to the  Hewlett-Packard  Company ("HP")
accounted  for 50% and 45% of net sales during the third  quarter of fiscal 2003
and  2002,  respectively,  and 52% and 34% of our net  sales in the  first  nine
months of fiscal 2003 and 2002, respectively.  There were no other customer with
accounting  for 10% or more of our net  sales for the  third  quarter  of fiscal
2003,  compared to two customers in the third  quarter of fiscal 2002  (Lockheed
Martin - 15% and Nortel - 15%).  For the nine months  ended July 31,  2002,  the
only  other  customer  accounting  for more than 10% of net  sales was  Lockheed
Martin - (14%).  HP accounted  for 30% and 43% of our accounts  receivable as of
July 31,  2003 and  2002,  respectively.  Under a  restructured  product  supply
agreement  entered  into on  October  31,  2002,  HP  submitted  an  end-of-life
product-discontinuation  non-cancelable  purchase order for  approximately  $1.6
million of our VME  products,  all of which shipped in the first two quarters of
fiscal 2003. Subsequently,  we received additional orders for approximately $1.0
million of VME products.  Of this amount, $0.2 million was shipped in the second
quarter of fiscal 2003 and the remaining amount was shipped in the third quarter
of fiscal 2003. In September  2003,  HP notified us that they would  purchase an
additional $2.6 million of VME products with deliveries scheduled for our fourth
fiscal  quarter of 2003 and the first two fiscal  quarters  of fiscal  2004.  We
expect to continue to sell our adapter  products to HP but in small  volumes.  A
significant  reduction  in orders  from any of our OEM  customers  or failure to
replace the net sales previously  earned from product shipments to HP could have
a  material  adverse  effect  on  our  business,  operating  results,  financial
condition and cash flows.

                                       9



7.   WARRANTY OBLIGATIONS AND OTHER GUARANTEES:

In November 2002, the Financial  Accounting Standards Board ("FASB") issued FASB
Interpretation   ("FIN")  No.  45   "Guarantor's   Accounting   and   Disclosure
Requirements for Guarantees,  including  Indirect  Guarantees of Indebtedness of
Others -- an  interpretation of FASB Statements No. 5, 57 and 107 and rescission
of FIN 34." The following is a summary of our agreements that we have determined
are within the scope of FIN 45.

We accrue the estimated costs to be incurred in performing  warranty services at
the time of revenue  recognition  and shipment of the products to our customers.
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 July 31,
2003 (in thousands):

         Warranty reserve at October 31, 2002                          $  55
             Less: Cost to service warranty obligations                  (13)
             Plus: Warranty accrual                                       11
                                                                       -----
         Total warranty reserve included in other accrued expenses     $  53
                                                                       =====


We have agreed to indemnify  each of our  executive  officers and  directors for
certain  events or  occurrences  arising as a result of the  officer or director
serving  in such  capacity.  The term of the  indemnification  period is for the
officer's  or  director's  lifetime.  The  maximum  potential  amount  of future
payments we could be required to make under these indemnification  agreements is
unlimited.  However,  we have a directors'  and  officers'  liability  insurance
policy that should  enable us to recover a portion of future  amounts paid. As a
result of our insurance policy coverage,  we believe the estimated fair value of
these indemnification agreements is minimal and have no liabilities recorded for
these agreements as of July 31, 2003 and October 31, 2002.

We enter  into  indemnification  provisions  under  our  agreements  with  other
companies in the ordinary course of business,  typically with business partners,
contractors,  customers  and  landlords.  Under these  provisions  we  generally
indemnify  and hold  harmless  the  indemnified  party for  losses  suffered  or
incurred  by the  indemnified  party as a result of our  activities  or, in some
cases, as a result of the indemnified  party's  activities  under the agreement.
These  indemnification  provisions  often include  indemnifications  relating to
representations  made by us with regard to intellectual  property rights.  These
indemnification  provisions  generally  survive  termination  of the  underlying
agreement.  The maximum potential amount of future payments we could be required
to make  under  these  indemnification  provisions  is  unlimited.  We have  not
incurred  material  costs to defend  lawsuits or settle claims  related to these
indemnification  agreements. As a result, we believe the estimated fair value of
these agreements is minimal.  Accordingly,  we have no liabilities  recorded for
these agreements as of July 31, 2003 and October 31, 2002.


                                       10


8.   SALE OF COMMON STOCK AND WARRANTS:

On June 27, 2003, we completed a private  placement of 500,000  shares of common
stock plus a warrant to purchase  50,000  shares of common  stock,  resulting in
gross cash proceeds of $550,000 and net cash proceeds of approximately $478,000.
The warrant  has a term of five years and bears an  exercise  price of $1.50 per
share subject to certain adjustment provisions.

In connection with the private placement,  we retained the services of Puglisi &
Co. as placement agent,  and in connection  therewith paid Puglisi & Co. and its
associates  a fee of $33,000 and warrants to purchase  150,000  shares of common
stock. The warrants have a five-year term and bear exercise prices between $1.50
and $2.00 per share, subject to certain adjustment  provisions.  The warrants to
purchase a total of 200,000 shares of common stock have a calculated fair market
value of approximately  $225,000. This value was derived using a "Black-Scholes"
pricing  model.  We registered for resale all of the shares of common stock sold
in this offering and the shares  subject to sale pursuant to the exercise of the
warrants with the Securities and Exchange Commission on Form S-3.

9.  LOAN TO OFFICER:

On November 6, 1998, we made a loan to an officer and  stockholder in the amount
of $622,800 under a two-year  recourse  promissory note bearing an interest rate
of 4.47% and  collateralized by 145,313 shares of our common stock. The loan was
used to pay for the  exercise  of an option to  purchase  139,400  shares of our
common stock and related  taxes.  On April 16, 1999,  the loan was  increased to
$743,800.  The loan was  extended  for a one-year  term under the same terms and
conditions  on November 6, 2000.  On December  14,  2001,  the note was amended,
restated  and  consolidated  to extend the term to December  2003 and to require
certain mandatory repayments of principal of at least $25,000 and up to $100,000
a year while the note is outstanding. On December 14, 2002, $25,000 in principal
was repaid  pursuant to the note. The loan bears interest at a rate of 2.48% per
annum,  with interest due annually and the entire amount of the principal due on
December 14, 2003. At July 31, 2003 all interest payments were current.

While the officer is current on his payments on the loan and we plan on pursuing
all  available  courses of action to collect the amounts  ultimately  due on the
loan,  on October 31, 2002 we  determined  that it was probable  that we will be
unable to fully  recover the balance of the loan on its due date of December 14,
2003.  Accordingly,  a  valuation  allowance  of  $474,000  was  recorded  based
generally  on the fair value of the  common  stock  collateralizing  the note at
October  31, 2002 and the amount of the  officer's  personal  assets  considered
likely to be  available  to settle the note in  December  2003.  This  valuation
allowance  is subject to  adjustment  in the future based on changes in the fair
value of the common stock and personal assets  collateralizing the loan. At July
31, 2003, we believe this valuation  allowance is sufficient to cover unexpected
losses.


                                       11



10. SUBSEQUENT EVENT:

Effective as of August 7, 2003, we purchased  substantially all of the assets of
Antares Microsystems, Inc., a California corporation ("Antares"), excluding cash
and  accounts  receivable,  from the  Assignee  for the Benefit of  Creditors of
Antares  ("Assignee")  for a purchase  price of $75,000 in cash plus $465,000 in
costs  associated  with the  payment of certain  loan  guarantees,  legal  fees,
accounting fees, broker fees, contract transfer fees and moving expenses. We did
not assume any of the  liabilities  associated  with Antares.  In connection the
acquisition,  we hired  certain  employees  of Antares in order to continue  the
development of the Antares TCP/IP Offload Engine ("TOE") technology, which is in
the  developmental  stage.  In the  event  TOE  is  successfully  completed  and
commercialized,  we have committed to make certain payments of cash and/or stock
as bonuses to certain of these employees, as sales of the TOE products occur.

The amount of  consideration  paid in connection with the asset  acquisition was
determined by extensive  "arms-length"  negotiation among the parties. We funded
the  acquisition  of the assets in cash from our working  capital plus  proceeds
from the sale of our common  stock as described in Note 8. There was no material
relationship between Assignee or Antares and us or any of our affiliates, any of
our directors or officers, or any associate of any such director or officer.


                                       12




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" below.

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.

RISK FACTORS

In  addition  to the other  information  in this  Periodic  Report on Form 10-Q,
stockholders or prospective  investors should  carefully  consider the following
risk factors:

                          RISKS RELATED TO OUR BUSINESS

OUR FUTURE  SUCCESS  DEPENDS ON OUR  ABILITY  TO  REPLACE  NET SALES  PREVIOUSLY
GENERATED BY SALES OF VME PRODUCTS TO HP.

In the first  three  quarters  of fiscal  2003 and 2002,  sales of Versa  Module
Europa  ("VME")  products  to The  Hewlett-Packard  Company  (previously  Compaq
Computer)  ("HP") accounted for 52% and 34%,  respectively,  of our net sales. A
substantial  portion of such sales were  attributable  to sales of VME  products
pursuant to a long-term supply agreement with HP that is no longer in effect. We
shipped $1.6 million of VME products to HP over the first two quarters of fiscal
2003 pursuant to an  end-of-life  product  discontinuation  purchase order under
such contract.  After termination of the contract, we received additional orders
for $1.0 million,  which orders were shipped in the second and third quarters of
fiscal  2003.  In  September  2003,  HP notified us that they would  purchase an
additional $2.6 million of VME products with deliveries scheduled for our fourth
fiscal quarter of 2003 and the first two fiscal  quarters of fiscal 2004. We can
provide no assurance  that we will succeed in obtaining new orders from existing
or new  customers  sufficient  to  replace  or exceed  the net sales  previously
attributable to HP.

WE SELL OUR PRODUCTS TO A SMALL NUMBER OF OEM CUSTOMERS,  AND THE LOSS OF ANY OF
THEM,  OR THEIR  FAILURE  TO SELL THEIR  PRODUCTS,  WOULD  LIMIT OUR  ABILITY TO
GENERATE NET SALES.

In fiscal 2002 and the first three  quarters of fiscal  2003,  most of our sales
were derived from a limited  number of OEM  customers,  primarily  HP. We expect
that we will always derive most our net sales from sales to a limited  number of
OEM  customers.  Orders by our OEM customers are affected by factors such as new

                                       13


product  introductions,  product life cycles,  inventory  levels,  manufacturing
strategy,   contract  awards,   competitive   conditions  and  general  economic
conditions. Our sales to any single OEM customer are also subject to significant
variability  from  quarter to  quarter.  Such  fluctuations  may have a material
adverse effect on our operating results. A significant  reduction in orders from
any of our OEM customers  would have a material  adverse effect on our operating
results,  financial  condition  and cash  flows of our  customers  is bound by a
long-term purchase contract.  Thus, we cannot provide any assurance that we will
continue to sell our products at existing levels, if at all, to our existing OEM
customers.

IF WE FAIL TO DEVELOP AND PRODUCE NEW HIGHWIRE AND ADAPTER PRODUCTS, WE MAY LOSE
SALES AND OUR REPUTATION MAY BE HARMED.

Since late 1998,  we have  focused a  significant  portion of our  research  and
development,  marketing and sales efforts on our HighWire and Adapter  products.
The success of these products is dependent on several factors,  including timely
completion  of new product  designs,  achievement  of  acceptable  manufacturing
quality and yields,  introduction of competitive products by other companies and
market acceptance of our products. If the HighWire and Adapter products or other
new  products  developed  by us do not gain  market  acceptance,  our  business,
operating  results,  financial  condition  and cash  flows  would be  materially
adversely affected.

THE COMMUNICATIONS PRODUCTS MARKET IS INTENSELY COMPETITIVE,  AND OUR FAILURE TO
COMPETE EFFECTIVELY COULD REDUCE OUR NET SALES AND MARGINS.

We compete  directly with vendors of terminal  servers,  modems,  remote control
software,  terminal emulation software and  application-specific  communications
solutions.  We also compete with suppliers of routers,  hubs,  network interface
cards  and  other  data  communications  products.  In  the  future,  we  expect
competition  from companies  offering  client/server  access  solutions based on
emerging  technologies such as switched digital telephone services. In addition,
we may  encounter  increased  competition  from  operating  system  and  network
operating system vendors to the extent such vendors include full  communications
capabilities in their products.  We may also encounter  future  competition from
telephony  service  providers  (such  as AT&T  or the  regional  Bell  operating
companies)  that may  offer  communications  services  through  their  telephone
networks.

Increased  competition with respect to any of our products could result in price
reductions and loss of market share,  which would adversely affect our business,
operating results,  financial  condition and cash flows. Many of our current and
potential  competitors have greater  financial,  marketing,  technical and other
resources  than we do. There can be no assurance that we will be able to compete
successfully  with  our  existing   competitors  or  will  be  able  to  compete
successfully with new competitors.

OUR OPERATING  RESULTS IN FUTURE  PERIODS ARE LIKELY TO FLUCTUATE  SIGNIFICANTLY
AND MAY FAIL TO MEET THE  EXPECTATIONS  OF  SECURITIES  ANALYSTS  OR  INVESTORS,
CAUSING OUR STOCK PRICE TO FALL.

Our quarterly  operating  results have fluctuated  significantly in the past and
are likely to fluctuate significantly in the future due to several factors, some
of which are outside our control,  including existence or absence of significant
orders from OEM  customers,  fluctuating  market demand for, and declines in the

                                       14


average selling prices of, our products,  delays in the  introduction of our new
products,  competitive product introductions,  the mix of products sold, changes
in our distribution network, the failure to anticipate changing customer product
requirements,  the cost and  availability  of  components  and general  economic
conditions.  We generally do not operate with a significant order backlog, and a
substantial  portion  of our net sales in any  quarter is  derived  from  orders
booked in that quarter.  Accordingly,  our sales  expectations  are based almost
entirely on our  internal  estimates of future  demand and not on firm  customer
orders.

Due to the adverse economic conditions in the telecommunications  industry, many
of our  customers  may hold excess  inventory of our  products.  A result of the
economic  downturn is that certain of our  customers  have  cancelled or delayed
many of their new design  projects and new product  rollouts  that  included our
products.  Due to the current economic uncertainty,  our customers now 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.

Based on the foregoing,  we believe that quarterly  operating results are likely
to vary significantly in the future and that period-to-period comparisons of our
results of operations  are not  necessarily  meaningful and should not be relied
upon as indications of future  performance.  Further,  it is likely that in some
future quarter our net sales or operating results will be below the expectations
of public market analysts and investors.  In such event, the price of our common
stock is likely to fall.

IF WE  ARE  UNABLE  TO  KEEP  UP  WITH  THE  RAPID  TECHNOLOGICAL  CHANGES  THAT
CHARACTERIZE OUR INDUSTRY, OUR BUSINESS WOULD SUFFER.

The markets for our products are characterized by rapidly changing technologies,
evolving industry standards and frequent new product  introductions.  Our future
success  will  depend on our  ability to enhance our  existing  products  and to
introduce  new  products  and  features to meet and adapt to  changing  customer
requirements  and  emerging  technologies  such as Frame  Relay,  DSL  ("Digital
Subscriber  Line"),  ATM  ("Asynchronous  Transfer  Mode"),  VoIP  ("Voice  over
Internet  Protocol") and 3G Wireless  ("Third  Generation  Wireless  Services").
There can be no assurance that we will be successful in identifying, developing,
manufacturing and marketing new products or enhancing our existing products.  In
addition,  there can be no assurance  that  services,  products or  technologies
developed by others will not render our products noncompetitive or obsolete.

WE DEPEND ON OUR KEY PERSONNEL. IF WE ARE UNABLE TO RETAIN OUR CURRENT PERSONNEL
AND HIRE ADDITIONAL QUALIFIED PERSONNEL AS NEEDED, OUR BUSINESS WOULD BE HARMED.

We are highly dependent on the technical, management, marketing and sales skills
of a limited number of key employees. We do not have employment agreements with,
or life  insurance  on the lives of, any of our key  employees.  The loss of the
services of any key employees could adversely  affect our business and operating
results.  Our future  success  will depend on our ability to continue to attract
and  retain  highly  talented  personnel  to  the  extent  our  business  grows.
Competition for qualified personnel in the networking  industry,  and in the San
Francisco  Bay  Area,  is  intense.  There can be no  assurance  that we will be

                                       15


successful  in  retaining  our key  employees  or that we can  attract or retain
additional skilled personnel as required.

BECAUSE OF OUR  DEPENDENCE ON SINGLE  SUPPLIERS FOR SOME  COMPONENTS,  WE MAY BE
UNABLE TO OBTAIN AN ADEQUATE SUPPLY OF SUCH COMPONENTS, OR WE MAY BE REQUIRED TO
PAY HIGHER PRICES OR TO PURCHASE COMPONENTS OF LESSER QUALITY.

The  chipsets  used in most of our products are  currently  available  only from
Motorola.  In addition,  certain other  components are currently  available only
from single  suppliers.  The inability to obtain  sufficient  key  components as
required,  or to develop  alternative  sources if and as required in the future,
could result in delays or  reductions  in product  shipments or margins that, in
turn, would have a material adverse effect on our business,  operating  results,
financial condition and cash flows.

OUR FUTURE CAPITAL NEEDS MAY EXCEED OUR ABILITY TO RAISE CAPITAL.

We did not generate  positive  cash flow from  operations  in fiscal 2002 or the
first three  quarters of fiscal  2003.  As a result,  while we believe  that our
existing  cash  balances  and our  anticipated  cash flow from  operations  will
satisfy our working  capital needs for the next twelve months,  we cannot assure
that this will be the case.  Further  declines in our sales or a failure to keep
expenses in line with net sales could require us to seek additional financing in
the future. In addition,  should we experience a significant  growth in customer
orders,  we may be  required  to seek  additional  capital  to meet our  working
capital needs. If additional funds are raised through the issuance of securities
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  securities  could result in  additional
dilution  to  current  stockholders.  Financing  may not be  available  to us on
acceptable terms, if at all.

WE MAY BE UNABLE TO PROTECT OUR  INTELLECTUAL  PROPERTY,  WHICH COULD REDUCE ANY
COMPETITIVE ADVANTAGE WE HAVE.

Although we believe that our future success will depend  primarily on continuing
innovation,  sales,  marketing and technical  expertise,  the quality of product
support and customer relations,  we must also protect the proprietary technology
contained in our products.  We do not  currently  hold any patents and rely on a
combination  of  copyright,   trademark,   trade  secret  laws  and  contractual
provisions to establish and protect  proprietary  rights in our products.  There
can be no  assurance  that steps  taken by us in this regard will be adequate to
deter misappropriation or independent third-party development of our technology.
Although we believe  that our  products  and  technology  do not infringe on the
proprietary rights of others,  there can be no assurance that third parties will
not assert infringement claims against us.

               RISKS ASSOCIATED WITH OWNERSHIP OF OUR COMMON STOCK

OUR COMMON STOCK HAS BEEN AT RISK FOR DELISTING FROM THE NASDAQ SMALLCAP MARKET.
IF IT IS DELISTED, OUR STOCK PRICE AND YOUR LIQUIDITY MAY BE IMPACTED.

Our common stock is currently listed on the Nasdaq SmallCap  Market.  Nasdaq has
requirements  that a company  must meet in order to remain  listed on the Nasdaq
SmallCap Market.  These requirements  include  maintaining a minimum closing bid

                                       16


price of $1.00 and minimum stockholders' equity of $2.5 million. The closing bid
price for our  common  stock has been below  $1.00 for more than 30  consecutive
trading days during portions of fiscal 2003.  Although we currently meet all the
minimum  continued listing  requirements for the Nasdaq SmallCap Market,  should
our stock price again decline we could be subjected to potential  delisting from
the Nasdaq SmallCap Market.

If we fail to  maintain  the  standards  necessary  to be quoted  on the  Nasdaq
SmallCap  Market and our common stock is  delisted,  trading in our common stock
would be  conducted  on the OTC  Bulletin  Board as long as we  continue to file
reports  required by the  Securities and Exchange  Commission.  The OTC Bulletin
Board is  generally  considered  to be a less  efficient  market than the Nasdaq
SmallCap  Market,  and our stock price,  as well as the  liquidity of our common
stock, may be adversely impacted as a result.

THE MARKET PRICE OF OUR COMMON  STOCK IS LIKELY TO CONTINUE TO BE VOLATILE.  YOU
MAY NOT BE ABLE TO  RESELL  YOUR  SHARES  AT OR ABOVE  THE  PRICE  AT WHICH  YOU
PURCHASED SUCH SHARES.

The  trading  price of our  common  stock is  subject  to wide  fluctuations  in
response to quarter-to-quarter fluctuations in operating results, the failure to
meet  analyst  estimates,  announcements  of  technological  innovations  or new
products  by us or our  competitors,  general  conditions  in the  computer  and
communications  industries  and other  events or  factors.  In  addition,  stock
markets have experienced  extreme price and trading volume  volatility in recent
years.  This  volatility  has had a  substantial  effect on the market prices of
securities of many high technology companies for reasons frequently unrelated to
the  operating  performance  of  the  specific  companies.  These  broad  market
fluctuations may adversely affect the market price of our common stock.

OUR CERTIFICATE OF INCORPORATION AND BYLAWS AND THE DELAWARE GENERAL CORPORATION
LAW CONTAIN PROVISIONS THAT COULD DELAY OR PREVENT A CHANGE IN CONTROL.

Our board of directors  has the  authority  to issue up to  2,000,000  shares of
preferred stock and to determine the price,  rights,  preferences and privileges
of those  shares  without any further  vote or action by the  stockholders.  The
rights of the holders of common stock will be subject to, and may be  materially
adversely affected by, the rights of the holders of any preferred stock that may
be issued in the future.  The issuance of preferred  stock could have the effect
of making it more  difficult  for a third  party to  acquire a  majority  of our
outstanding  voting  stock.   Furthermore,   certain  other  provisions  of  our
certificate  of  incorporation  and bylaws may have the  effect of  delaying  or
preventing  changes in control or management,  which could adversely  affect the
market price of our common stock. In addition,  we are subject to the provisions
of Section 203 of the Delaware General Corporation Law, an anti-takeover law.

MANAGEMENT'S DISCUSSION AND ANALYSIS

OVERVIEW

SBE,  Inc.  designs,  markets,  sells and supports  network  communications  and
storage controller solutions for original equipment manufacturers and enterprise
class  computing   systems  in  the  global   networking  and  enterprise  level
information  technology  ("IT")  marketplace.  Our  solutions  enable  both data
communications and telecommunications  companies in addition to enterprise class

                                       17


high-end  server  clients to rapidly  deliver  advanced  networking  and storage
products and services.  The addition of the Antares  product line in August 2003
enables us to  introduce an  impressive  collection  of WAN,  LAN,  SCSI,  Fibre
Channel,  and carrier  cards  across  both the  enterprise  server and  embedded
markets.  Our products  with Linux and Solaris  drivers and software now include
wide area network  ("WAN") and local area network  ("LAN")  interface  adapters,
storage products such as SCSI and Fibre Channel and high performance intelligent
communications controllers for high-end enterprise level servers,  workstations,
media gateways,  routers,  internet access devices,  home location registers and
data messaging  applications.  Our products are distributed  worldwide through a
direct   sales  force,   stocking   distributors,   independent   manufacturers'
representatives and value-added resellers.

With  the  addition  of  Antares,   we  now  offer  an  increased  portfolio  of
field-tested products of Ethernet, SCSI, Fibre Channel, and specialty I/O boards
for the  Enterprise  Sun and  Linux  markets.  The  Antares  products  have been
integrated into a variety of applications,  including  storage area networks and
mission-critical data centers. We continue to operate under a single segment.

Our business is  characterized  by a concentration of sales to a small number of
OEM and  stocking  distributors  and,  consequently,  the timing of  significant
orders from major  customers and their product cycles causes  fluctuation in our
operating results.  With the addition of Antares,  we have extended the reach of
our product  offerings to the enterprise  level IT marketplace and are no longer
wholly  dependent  on the OEM  datacom  marketplace.  HP is the  largest  of our
customers.  Sales to HP accounted  for 50% and 52% of our net sales in the three
and nine months ended July 31, 2003,  respectively  and 45% and 34% for the same
periods in fiscal 2002,  respectively.  In the three months ended July 31, 2002,
Nortel  accounted  for 15% of our net sales.  In the nine months  ended July 31,
2002,  sales to Lockheed Martin  constituted 14% of net sales. No other customer
accounted  for greater  than 10% of net sales in the three or nine months  ended
July 31, 2003 or 2002. HP accounted  for 30% and 43% of our accounts  receivable
as of July  31,  2003  and  July 31,  2002,  respectively.  No  other  customers
accounted  for more than 10% of our accounts  receivable  as of July 31, 2003 or
2002, respectively.

We shipped  $1.6  million of VME  products to HP over the first two  quarters of
fiscal 2003 pursuant to an end-of-life purchase order under such contract. After
termination  of the contract,  we received  additional  orders for $1.0 million.
These  orders were shipped in the second and third  quarter of fiscal  2003.  In
September  2003,  HP notified us that they would  purchase  an  additional  $2.6
million of VME products with deliveries  scheduled for our fourth fiscal quarter
of 2003 and the first two fiscal quarters of fiscal 2004. We also signed a three
year product support agreement with HP with an annual fee of $135,000, effective
May 1, 2003,  which  stipulates  that we will provide  ongoing  engineering  and
product  warranty  support for the VME products sold under the HP product supply
contract.  We expect to  continue  to sell our  Adapter  products to HP in small
volumes.

We have taken aggressive  steps to reduce overall  operating costs over the past
two  years,  including  reducing  headcount,   relocating  our  engineering  and
headquarters  facilities  and  closing  our  office in  Madison,  Wisconsin.  We
continue  to focus on cost  containment  and cash  preservation  and monitor our
expense levels very closely.

The market  environment  for our products is extremely  competitive  and we have

                                       18


limited   visibility  into  customer   activity  due  to  the  downturn  in  the
communications equipment marketplace. In spite of this uncertain market, we have
been successful in selling and shipping our Adapter and HighWire  products to 40
new  customers  during the first nine months of fiscal 2003.  One of our primary
sales  goals is to  diversify  our  customer  base and at the same time  provide
sources of net sales to fill the gap left by the HP end-of-life  purchase of our
VME products.

In the quarter ended July 31, 2003 we had four new design wins. Since the fourth
quarter of fiscal 2001 we have 21 new "design wins" and have added a substantial
number of new  customers  to our  growing  base of  customers.  A design  win is
defined as a program with an OEM customer that will  generate at least  $400,000
in  recurring  annual  net sales  typically  within  12 to 18  months  after the
customer  accepts  and  confirms  the use of our product in their  platform.  We
believe the  combination  of new customers  and design wins will provide  future
sales  growth  once  there  is a  discernable  recovery  in  the  communications
equipment marketplace. A variety of risks such as schedule delays, cancellations
and changes in customer  markets and economic  conditions can adversely affect a
design win before or after  production  is reached.  With the  current  economic
climate in the communications equipment marketplace,  design activity has slowed
and reaching production volumes is proving to be elusive for those products that
have been designed.  In these difficult economic times, poor customer visibility
is causing ordering delays.  These factors often result in a substantial portion
of our net sales being derived from orders placed within the quarter and shipped
in the final month of the quarter.

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
net sales 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.


                                       19


Maintenance Revenues

We record deferred  revenues upon receipt of a non-cancelable  purchase order or
maintenance contract for extended  maintenance and warranty services.  We record
the revenues to the income  statement as the services are  delivered or over the
contract period.

Non-Recurring Engineering Expenses

Contractual  reimbursements  for research and development  ("R&D")  expenditures
under joint R&D contracts of purchase orders with customers are accounted for as
reductions of related expenses as incurred.

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.

RESULTS OF OPERATIONS

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


                                       20




                                                         THREE MONTHS ENDED               NINE MONTHS ENDED
                                                         ------------------               -----------------
                                                              JULY 31,                         JULY 31,
                                                              --------                         --------
                                                       2003           2002              2003        2002
                                                   -----------    -----------       -----------    -----------
                                                                                               
Net sales                                                  100%           100%              100%           100%
Cost of sales                                               34             39                38             43
                                                   -----------    -----------       -----------    -----------
  Gross profit                                              66             61                62             57
                                                   -----------    -----------       -----------    -----------
Product research and development                            21             28                17             40
Sales and marketing                                         22             18                19             28
General and administrative                                  24             24                24             31
Restructuring (benefit)                                    (10)           ---                (3)           ---
                                                   ------------   -----------       ------------   -----------
Total operating expenses                                    57             70                57             99
                                                   -----------    -----------       -----------    -----------
  Operating income (loss)                                    9             (9)                5            (42)
Interest and other income                                  ---              3               ---              2
Income tax benefit                                         ---            ---               ---            ---
                                                   -----------    -----------       -----------    -----------
  Net income (loss)                                          9%            (6)%               5%           (40)%
                                                   ===========    ============      ===========    ============


NET SALES

Net sales for the third quarter of fiscal 2003 were $1.6 million, a 42% decrease
from the third quarter of fiscal 2002. This decrease for the comparable quarters
was  primarily  attributable  a reduction in shipments of our VME products to HP
and  Lockheed  Martin in  addition to  reductions  in  shipments  of our Adapter
products to Nortel. Sales to HP were $804,000 in the three months ended July 31,
2003,  compared  to $1.1  million  for the same  period  in fiscal  2002,  a 27%
decrease.  We also had a decrease in our sales to Lockheed Martin.  In the third
quarter of fiscal 2002, we shipped  $415,000 in VME products to Lockheed  Martin
for FAA control tower color display systems compared to $39,000 this quarter,  a
91% decrease.  Lockheed  continues to deploy the systems but the velocity of the
deployment has slowed considerably.  Our sales of adapter products to Nortel for
the comparable  quarterly  periods  decreased  from $414,000 to $180,000,  a 57%
decrease,  due to a slowness  of in demand for the Nortel  products in which our
adapter products are incorporated.

For the first nine months of fiscal  2003,  net sales were $5.2  million,  which
represented  a 9%  decrease  over  the  same  period  in  fiscal  2002.  For the
comparable nine-month periods,  Sales to HP were $2.7 million in the nine months
ended July 31,  2003,  compared  to $2.0  million  for the same period in fiscal
2002, a 23% increase.  This increase is primarily due to an end-of-life purchase
order for $1.6 million, all of which shipped in the first two quarters of fiscal
2003. In September  2003, HP notified us that they would  purchase an additional
$2.6 million of VME products  with  deliveries  scheduled  for our fourth fiscal
quarter  of 2003 and the first two fiscal  quarters  of fiscal  2004.  We do not
expect sales of VME products to HP to continue beyond the order fulfilled in the
second quarter of fiscal 2004.

We  continue to see an overall  slowdown  in demand from our  telecommunications
customers due to adverse industry-wide economic conditions. Sales of our Adapter
products  were  $423,000 for the three  months  ended July 31, 2003  compared to
$683,000  for the  three  months  ended  July 31,  2002.  Sales of our  HighWire
products  were $165,000 for the quarter ended July 31, 2003 compared to $301,000
for the same quarter last year.  For the nine months ended July 31, 2003,  sales
of our Adapter  products was $1.4 million  compared to $1.6 million for the same
nine-month  period in fiscal 2002. Sales of our HighWire  products were $799,000
for the nine  months just ended  compared  to $799,000  for the same period last

                                       21


year. In the future,  we expect our net sales to be generated  predominantly  by
sales of our Adapter products followed by the Antares products. We expect to see
a continued  slowness in the sale of our Highwire  products due to the continued
downturn in the communications  equipment markets All of our design wins and new
customer  adds  are for  applications  using  these  product  families.  We will
continue to sell and support our older VME products, but expect them to become a
declining portion of our future net sales.

Due to the adverse economic conditions in the communications equipment industry,
our customers  have  cancelled or delayed many of their new design  projects and
new product  rollouts  that included our  products.  We anticipate  that our net
sales over the last quarter of fiscal 2003 will remain flat when  compared  with
the first three  quarters of fiscal 2003,  as we expect our  customers to slowly
deploy existing inventory and gradually return to new product design and product
rollout.  One of our  major  challenges  is the  replacement  of the  net  sales
previously  provided by HP. HP (including its predecessors,  Tandem Computer and
Compaq  Computer),  has accounted for the majority of our net sales for the past
five years. The market environment for our products is extremely competitive and
we have limited  visibility  into  customer  activity due to the downturn in the
communications equipment marketplace. In spite of this uncertain market, we have
been successful in selling and shipping our Adapter and HighWire  products to 40
new  customers  during the first nine months of fiscal  2003.  Many of these new
customers are in the beginning stages of the product  development but with their
addition  we have  increased  our  base of  customers  to an all time  high.  In
addition,  since the fourth  quarter of fiscal 2001 we have added 21 new "design
wins." We believe the  combination of new customers and design wins will provide
future  growth  in  net  sales  once  there  is a  discernable  recovery  in the
communications equipment marketplace.

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  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 net sales in the third  quarter of fiscal 2003
was 66% compared to 61% during the third  quarter of fiscal 2002.  For the first
nine months of fiscal 2003, the gross margin  percentage was 62%, as compared to
57% during the same period of fiscal  2002.  The increase in the gross margin in
fiscal  2003 as  compared to fiscal  2002 was  primarily  attributable  to lower
materials and manufacturing costs combined with a more profitable product mix in
fiscal 2003 and sales of previously written-down inventory used by HP. Excluding
sales to Hp, our gross margin would have been 57% for fiscal 2003. We expect our
gross margin to range between 60% and 65% for our fourth quarter of fiscal 2003.
As our product mix of our net sales  moves from VME to Adapter  products  and we
integrate  Antares' product into our product lines and sales force, we expect to
see our future  gross  margin to decrease to  approximately  55%. The market for
Adapter  products  is  extremely  competitive  and as a  result,  at  production
volumes,  there is a  greater  downward  price  pressure  than  with our VME and

                                       22


Highwire products.  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 for the three and nine month periods
ending July 31, 2003 were $334,000 and $913,000,  respectively,  a decrease from
$770,000  and $2.3  million for the same  periods of fiscal  2002.  The decrease
resulted  primarily  from  staff  reductions  and the  closing  of our  Madison,
Wisconsin  facility  during the fourth  quarter of fiscal  2002.  We continue to
maintain the engineering capability to develop new products and upgrade existing
products. During the first nine months of fiscal 2003, we developed and released
to production  our new lanAdapter  high-speed  Gigabit  Ethernet  product family
including single,  dual and 4-port copper and fiber ports. We also developed and
release a new Gigabit Ethernet product incorporating  HyperTransport technology.
We will continue to pursue a targeted  program of product  development  and with
the  acquisition  of the Antares assets we hired a Vice President of Engineering
and three  design  engineers  to enhance  our  product  development  and support
activities. We expect our quarterly product research and development expenses to
increase  by 30% to 40% during the last  quarter of fiscal  2003 and into fiscal
2004.

SALES AND MARKETING

Sales and marketing  expenses for the three and nine month  periods  ending July
31, 2003 were $361,000 and $1.0 million,  respectively, a decrease from $501,000
and $1.6 million for the same periods 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 recently
hired a product  manager  associated  and  technical  support  engineer with the
acquisition  of the Antares  assets in addition to a Vice President of Marketing
and expect our quarterly sales and marketing  expenses to increase by 10% to 20%
during the last quarter of fiscal 2003 and the first two quarters of fiscal 2004
as we begin to renew our  product  marketing  efforts  and attend an  increasing
number of industry specific trade shows.

GENERAL AND ADMINISTRATIVE

General and administrative  expenses for the three and nine month periods ending
July 31, 2003 were  $381,000 and $1.2  million,  respectively,  a decrease  from
$673,000 and $1.8 million for the same periods of fiscal 2002. This decrease was
due to the effect of reduced  headcount  and a  reduction  in  facility  related
spending. We expect our quarterly general and administrative  expenses to remain
at this level for the  remainder of fiscal 2003.  In the quarter  ended July 31,
2003,  we  recognized  a  restructuring  benefit  of  $154,000  after  the final
settlement of costs associated with prior real estate and equipment leases.

INTEREST INCOME

Interest income decreased in the nine months of fiscal 2003 from the same period
in fiscal 2002 due to lower average  interest earning cash balances coupled with
lower average interest rates.


                                       23


INCOME TAXES

We  recorded  a benefit  for income  taxes of  $22,000 in the second  quarter of
fiscal  2003  related to the Job  Creation  and Workers  Assistance  Act of 2002
signed into law by the  President of the United  States on March 9, 2002,  which
extended  the net  operating  loss  carryback  from two to five years for losses
generated  in tax  years  ending  in 2001  and  2002.  As of July 31,  2003,  we
collected  all of the tax refunds we recorded  associated  with the Job Creation
and Workers Assistance Act of 2002. We have approximately $8.6 million of income
tax loss carryforwards that are expected to be utilized to offset future taxable
income.  The deferred tax assets  associated with these benefits have been fully
reserved in prior periods.

NET INCOME (LOSS)

As a result of the factors  discussed  above, we recorded net income of $141,000
and $284,000 in the three and nine months ended July 31, 2003,  as compared to a
net loss of $178,000 and $2.4 million in the same periods of fiscal 2002.

LIQUIDITY AND CAPITAL RESOURCES

Our liquidity is dependent on many factors,  including  sales volume,  operating
expenses  and the  efficiency  of  inventory  use  and  turnover  and  efficient
collection of our accounts receivable. 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;
         -        gross profit margin;
         -        the ability to raise additional capital, if necessary; and
         -        the ability to secure credit facilities, if necessary.

At July 31, 2003, we had cash and cash equivalents of $2.0 million,  as compared
to $1.6  million at October 31,  2002.  In the first nine months of fiscal 2003,
$51,000 of cash was used by  operating  activities,  primarily  as a result of a
reduction in liabilities and other current assets. The decrease in other current
liabilities  was primarily  the result of the $447,000  payment to HP related to
the long-term product supply agreement  cancellation.  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 (current assets less current liabilities) at July 31,
2003 was $4.0 million, as compared to $3.0 million at October 31, 2002.

In the first nine months of fiscal 2003,  we purchased  $77,000 of fixed assets,
consisting  primarily  of  computer  and  engineering  equipment  and $10,000 in
software  primarily  for  engineering  and product  design  activities.  Capital
expenditures for the remaining quarter of fiscal 2003 are expected to range from
$25,000 to $30,000.

                                       24


Cash  provided by financing  activities  in the first nine months of fiscal 2003
was the results of $43,000 received in the first nine months of fiscal 2003 from
payments  related to common stock  purchases  made by employees  pursuant to our
employee stock purchase plan and a required $25,000  principal payment on a loan
made to our Chief  Executive  Officer in 1998.  On June 27, 2003, we completed a
private  placement  of 500,000  shares of common stock at $1.10 per share plus a
warrant to  purchase  50,000  shares of common  stock,  resulting  in gross cash
proceeds of approximately  $550,000 and net proceeds after offering  expenses of
approximately $478,000.

On May 14,  2002,  we secured a  twelve-month  revolving  $1.0  million  working
capital  line of credit  with a bank.  On May 13,  2003,  we renewed our working
capital line of credit for twelve months until May 14, 2004.  The credit line is
secured by a first lien on all our assets and carries a floating annual interest
rate equal to the bank's  prime rate of 4.00%,  at July 31,  2003,  plus  1.50%.
Draw-downs  on the  credit  line  are  based  on a  formula  equal to 80% of our
domestic accounts receivable. As of July 31, 2003, we are in compliance with all
the covenants of our credit line and have not drawn down on this line of credit.

Effective as of August 7, 2003, we purchased  substantially all of the assets of
Antares Microsystems, Inc., a California corporation ("Antares"), excluding cash
and  accounts  receivable,  from the  Assignee  for the Benefit of  Creditors of
Antares  ("Assignee")  for a purchase  price of $75,000 in cash plus $465,000 in
costs  associated  with the  payment of certain  loan  guarantees,  legal  fees,
accounting fees, broker fees, contract transfer fees and moving expenses. We did
not assume any of the  liabilities  associated  with Antares.  In connection the
acquisition,  we hired  certain  employees  of Antares in order to continue  the
development of the Antares TCP/IP Offload Engine ("TOE") technology, which is in
the  developmental  stage.  In the  event  TOE  is  successfully  completed  and
commercialized,  we have committed to make certain payments of cash and/or stock
as bonuses to certain of these employees, as sales of the TOE products occur.

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 2003.
With  these  reductions  and  the  addition  of the  ongoing  operational  costs
associated  with the  purchase  of the  Antares  assets,  our  future  quarterly
operational  cash flow  breakeven  point is expected to be $2.2  million to $2.5
million in net sales at an expected 55% 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 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.

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.

                                       25



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 July 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 loss  related to our  financial  instruments
would be immaterial.

ITEM 4.     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 July 31, 2003, 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.  There were no significant
changes in our internal  controls over financial  reporting that have materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting  subsequent to the date of such evaluation.  There were
no significant deficiencies or material weaknesses,  and therefore there were no
corrective actions taken.

PART II.     OTHER INFORMATION

ITEM 2.      CHANGES IN SECURITIES AND USE OF PROCEEDS

On June 27,  2003,  we issued  500,000  shares of common stock plus a warrant to
purchase  50,000  shares of common  stock,  resulting in gross cash  proceeds of
approximately  $550,000 and net cash  proceeds of  approximately  $478,000.  The
warrant has a term of five years and bears an exercise price of $1.50 per share,
subject to certain adjustment provisions. The securities were sold to accredited
investors. In connection with the private placement, we retained the services of
Puglisi & Co. as placement  agent,  and paid Puglisi & Co. and its  associates a
fee of $33,000 and warrants to purchase 150,000 shares of common stock,  subject
to certain adjustment provisions.  These warrants have a five-year term and bear
exercise  prices  between $1.50 and $2.00 per share.  The issuances of stock and
warrants  were exempt from  registration  under the  Securities  Act of 1933, as
amended (the "Securities Act"), pursuant to Rule 506 of Regulation D promulgated
under Section 4(2) of the Securities Act. This exemption was claimed because the
securities were issued only to accredited  investors and the offering  otherwise
met the  requirements  for the Rule 506  exemption.  The  proceeds  were used to
purchase  the assets of Antares  Microsystems  as  described  elsewhere  in this
report.



                                       26



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)

    4.5           Securities  Purchase  Agreement,  dated July 27, 2003, between
                  SBE,  Inc. and  purchasers  of SBE's common stock  thereunder,
                  including form of warrant issued thereunder (10)

    4.6           Form of warrant  issued to  associates of Puglisi & Co. ($1.50
                  exercise price) (10)

    4.7           Form of warrant  issued to  associates of Puglisi & Co. ($1.75
                  and $2.00 exercise price) (10)

   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)


                                       27


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

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

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

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

   32.2           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.

                  (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.

                  (10)     Filed as an exhibit  to Form S-3 dated July 10,  2003
                           and incorporated herein by reference.



(b) Reports on Form 8-K:

A report on Form 8-K was filed with the  Securities  and Exchange  Commission on
May 21, 2003.  The report  furnished our press release  announcing our financial
results for the quarter ended April 30, 2003


                                       28




                                   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 September 11, 2003.


                                    SBE, INC.
                                   Registrant


Date:  September 11, 2003                By: /s/ William B. Heye, Jr.
                                             --------------------------
                                             William B. Heye, Jr.
                                             Chief Executive Officer and
                                             President
                                             (Principal Executive Officer)

Date:  September 11, 2003                By: /s/ David W. Brunton
                                             ---------------------------
                                             David W. Brunton
                                             Chief Financial Officer,
                                             Vice President, Finance
                                             and Secretary
                                             (Principal Financial and
                                              AccountingOfficer)


                                       29