FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D. C. 20549

         ( MARK ONE )

[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
      EXCHANGE ACT OF 1934

         FOR THE QUARTERLY PERIOD ENDED:    SEPTEMBER 30, 2004

                                       OR

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
      EXCHANGE ACT OF 1934

         FOR THE TRANSITION PERIOD FROM ______________  TO  ____________

         COMMISSION FILE NUMBER       0-21528

                             BELL MICROPRODUCTS INC.
              ----------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

         CALIFORNIA                                           94-3057566
 ------------------------------                             ---------------
(STATE OR OTHER JURISDICTION OF                            (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                            IDENTIFICATION NO.)

1941 RINGWOOD AVENUE, SAN JOSE, CALIFORNIA                    95131-1721
- --------------------------------------------------------------------------------
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                      (ZIP CODE)

(408) 451-9400 (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

N/A (FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED SINCE LAST
 REPORT.)

INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS REQUIRED
TO BE FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 DURING
THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE REGISTRANT WAS
REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH FILING
REQUIREMENTS FOR THE PAST 90 DAYS.

         YES  X             NO
             ---               ---

INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS AN ACCELERATED FILER (AS
DEFINED IN RULE 12B-2 OF THE EXCHANGE ACT).

         YES  X             NO
             ---               ---

COMMON  STOCK,  $.01 PAR VALUE -- NUMBER OF SHARES  OUTSTANDING  AT  NOVEMBER 5,
2004: 28,373,912






                             BELL MICROPRODUCTS INC.

                               INDEX TO FORM 10-Q

                                                                                                     Page
PART  I  -  FINANCIAL INFORMATION                                                                   Number
                                                                                                    ------
                                                                                                
        Item 1:       Financial Statements (unaudited)

                           Condensed Consolidated Balance Sheets - September 30, 2004 and
                           December 31, 2003                                                           3

                           Condensed Consolidated Statements of Operations - Three months and
                           nine months ended September 30, 2004 and 2003                               4

                           Condensed Consolidated Statements of Cash Flows - Nine months ended
                           September 30, 2004 and 2003                                                 5

                           Notes to Condensed Consolidated Financial Statements                        6


        Item 2:      Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                                              17

        Item 3:      Quantitative and Qualitative Disclosure about Market Risk                        24

        Item 4:      Controls and Procedures                                                          25

PART II  -  OTHER INFORMATION

        Item 2:    Unregistered Sales of Equity Securities and Use of Proceeds                        26

        Item 6:    Exhibits                                                                           26

        Signatures                                                                                    27



                                       2





PART I  -  FINANCIAL INFORMATION

ITEM 1:  FINANCIAL STATEMENTS (UNAUDITED)

                             BELL MICROPRODUCTS INC.
                      Condensed Consolidated Balance Sheets
                      (in thousands, except per share data)
                                   (unaudited)

                                                             September 30,  December 31,
                                                                2004           2003
                                                               --------      --------
                                                                       
ASSETS

Current assets:
     Cash and cash equivalents                                 $  8,247      $  4,904
     Accounts receivable, net                                   361,387       309,905
     Inventories                                                262,363       256,992
     Prepaid expenses and other current assets                   25,097        23,595
                                                               --------      --------
                  Total current assets                          657,094       595,396
Property and equipment, net                                      41,550        43,545
Goodwill                                                         86,349        60,236
Intangibles, net                                                 12,141         6,544
Deferred debt issuance costs and other assets                    11,442         7,278
                                                               --------      --------
     Total assets                                              $808,576      $712,999
                                                               ========      ========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

     Accounts payable                                          $249,758      $250,494
     Borrowings under lines of credit                               220         3,009
     Short-term note payable and current portion
         of long-term notes payable                               8,607        11,848
     Other accrued liabilities                                   57,336        46,411
                                                               --------      --------
                  Total current liabilities                     315,921       311,762

Borrowings under lines of credit                                119,573       127,416
Long-term notes payable                                         164,308        77,608
Other long-term liabilities                                       4,116         2,803
                                                               --------      --------
     Total liabilities                                          603,918       519,589
                                                               --------      --------

Commitments and contingencies (Note 9)
Shareholders' equity:

     Common Stock, $0.01 par value, 80,000 shares
       authorized; 28,210 and 26,907 issued and outstanding
                                                                162,627       157,251
     Retained earnings                                           26,374        20,837
     Accumulated other comprehensive income                      15,657        15,322
                                                               --------      --------
         Total shareholders' equity                             204,658       193,410
                                                               --------      --------

     Total liabilities and shareholders' equity                $808,576      $712,999
                                                               ========      ========


    The accompanying notes are an integral part of these unaudited condensed
                       consolidated financial statements.

                                       3





                             BELL MICROPRODUCTS INC.
                 Condensed Consolidated Statements of Operations
                      (in thousands, except per share data)
                                   (unaudited)

                                                     Three months ended            Nine months ended
                                                        September 30,                 September 30,
                                                  -------------------------     --------------------------
                                                      2004           2003          2004           2003
                                                  -----------    -----------    -----------    -----------
                                                                                   
Net sales                                         $   728,731    $   555,476    $ 2,019,350    $ 1,590,767
Cost of sales                                         670,023        512,391      1,862,287      1,470,848
                                                  -----------    -----------    -----------    -----------
Gross profit                                           58,708         43,085        157,063        119,919

Operating expenses:

   Selling, general and administrative expenses        49,266         37,990        135,188        115,232
   Restructuring costs and special charges                 --             --             --          1,383
                                                  -----------    -----------    -----------    -----------
Total operating expenses                               49,266         37,990        135,188        116,615

Operating income                                        9,442          5,095         21,875          3,304
Interest expense                                       (4,493)        (4,208)       (12,161)       (12,412)
                                                  -----------    -----------    -----------    -----------

Income (loss) before income taxes                       4,949            887          9,714         (9,108)
Provision for (benefit from) income taxes               2,175            513          4,177         (2,186)
                                                  -----------    -----------    -----------    -----------
Net income (loss)                                 $     2,774    $       374    $     5,537    $    (6,922)
                                                  ===========    ===========    ===========    ===========

Income (loss) per share
    Basic                                         $      0.10    $      0.02    $      0.20    $     (0.33)
                                                  ===========    ===========    ===========    ===========
    Diluted                                       $      0.10    $      0.02    $      0.20    $     (0.33)
                                                  ===========    ===========    ===========    ===========

Shares used in per share calculation
    Basic                                              27,990         22,471         27,418         20,913
                                                  ===========    ===========    ===========    ===========
    Diluted                                            28,553         23,098         28,097         20,913
                                                  ===========    ===========    ===========    ===========


    The accompanying notes are an integral part of these unaudited condensed
                       consolidated financial statements.

                                       4





                             BELL MICROPRODUCTS INC.
                 Condensed Consolidated Statements of Cash Flows
                   (Increase/(decrease) in cash, in thousands)
                                   (unaudited)

                                                                Nine months ended
                                                                    September 30,
                                                                 2004         2003
                                                              ---------    ---------
                                                                     
Cash flows from operating activities:
Net income (loss):                                            $   5,537    $  (6,922)
Adjustments to reconcile net income (loss) to net
  cash (used in) provided by operating activities:
          Depreciation and amortization                          10,589        9,234
          Provision for bad debts                                 6,048        6,262
          Loss on disposal of property, equipment and other          33          125
          Deferred income taxes                                    (666)         541
          Changes in assets and liabilities:
              Accounts receivable                               (27,341)      (8,435)
              Inventories                                        (1,394)     (40,472)
              Prepaid expenses                                     (568)         719
              Other assets                                       (3,490)         409
              Accounts payable                                  (19,692)      25,009
              Other accrued liabilities                           2,881      (14,012)
                                                              ---------    ---------
                Net cash used in operating activities           (28,063)     (27,542)
                                                              ---------    ---------

Cash flows from investing activities:

Acquisition of property and equipment                            (2,916)      (2,359)
Proceeds from sale of property and equipment                         54           38
Acquisition of new business, net of cash                        (33,421)          --
                                                              ---------    ---------
        Net cash used in investing activities                   (36,283)      (2,321)
                                                              ---------    ---------

Cash flows from financing activities:

Net repayments under line of credit agreements                  (16,578)      (8,224)
Repayment of long-term notes payable to RSA                     (27,000)      (7,000)
Proceeds from issuance of Common Stock and warrants               1,949       36,713
Proceeds from issuance of convertible notes                     110,000        9,986
Repayments of notes and leases payable                             (677)     (13,543)
                                                              ---------    ---------
        Net cash provided by financing activities                67,694       17,932
                                                              ---------    ---------

Effect of exchange rate changes on cash                              (5)          75
                                                              ---------    ---------

Net decrease in cash                                              3,343      (11,856)
Cash at beginning of period                                       4,904       12,025
                                                              ---------    ---------
Cash at end of period                                         $   8,247    $     169
                                                              =========    =========

Supplemental disclosures of cash flow information:
Cash paid during the period for:

        Interest                                              $  14,700     $ 14,481
        Income taxes                                          $   1,889     $    466

Supplemental non-cash financing activities:

        Issuance of restricted stock                          $   1,592     $     --
        Common Stock issued for acquisition                   $   2,365     $     --
        Change in fair value of interest rate swap            $    (282)    $     --



    The accompanying notes are an integral part of these unaudited condensed
                       consolidated financial statements.

                                       5


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 -  Basis of Presentation:

      The accompanying  interim condensed  consolidated  financial statements of
Bell  Microproducts  Inc. ("the  Company") have been prepared in conformity with
accounting principles generally accepted in the United States of America (U.S.),
consistent in all material  respects with those applied in the Company's  Annual
Report on Form 10-K for the year ended  December 31, 2003.  The  preparation  of
financial statements in conformity with accounting principles generally accepted
in the U.S. requires  management to make estimates and judgments that affect the
amounts  reported  in the  financial  statements  and  accompanying  notes.  The
accounting  estimates that require  management's  judgment of the most difficult
and  subjective  estimates  include:  revenue  recognition;  the  assessment  of
recoverability of goodwill and property,  plant and equipment;  the valuation of
inventory  and  accounts  payable;  estimates  for the  allowance  for  doubtful
accounts;  and  the  recognition  and  measurement  of  income  tax  assets  and
liabilities.  Interim  results are  subject to  significant  variations  and the
results of operations for the three and nine months ended September 30, 2004 are
not necessarily indicative of the results to be expected for the full year.

      Year end condensed  balance sheet data included in this interim  report is
derived  from  audited  financial   statements.   All  other  interim  financial
information is unaudited, but reflects all normal adjustments, which are, in the
opinion of management,  necessary to provide a fair statement of results for the
interim periods  presented.  The interim financial  statements should be read in
connection with the financial  statements in the Company's Annual Report on Form
10-K for the year ended December 31, 2003.

      Certain prior year amounts have been reclassified to conform to the fiscal
2004 financial statement presentation.  These reclassifications had no impact on
total assets, operating income/(loss) or net income/(loss).

      In the quarter  ended  March 31,  2004,  the  Company  completed a private
offering  of $110  million  aggregate  principal  amount  of 3 3/4%  convertible
subordinated notes due 2024. The notes are convertible into the Company's common
stock under certain  circumstances  at a conversion  rate of 91.2596  shares per
$1,000 principal amount of notes, subject to adjustment,  which is equivalent to
a conversion  price of  approximately  $10.96 per share.  Proceeds  were used to
repay existing debt.

      The Company  operates in one business  segment as a distributor of storage
products  and  systems  as well  as  semiconductor  and  computer  products  and
peripherals to original equipment  manufacturers  (OEMs),  value-added resellers
(VARs) and dealers in the United States,  Canada,  Europe and Latin America. The
Company is one of the world's largest storage-centric  value-added  distributors
and a specialist in storage products and solutions.  The Company's concentration
on data storage  systems and  products  allows it to provide  greater  technical
expertise to its customers,  form strategic relationships with key manufacturers
and  provide  complete  storage  solutions  to its  customers  at many levels of
integration. The Company's storage products include:

      o     high-end computer and storage subsystems;

      o     Fibre Channel connectivity products;

      o     complete  storage  systems  such as  storage  area  networks  (SAN),
            network attached storage (NAS) and direct attached storage (DAS);

      o     storage management software;

      o     disk, tape and optical drives; and

      o     a broad selection of value-added services.


                                       6


      In  addition,  the  Company  has  developed  a  proprietary  LDI  software
licensing  system,  which  facilitates the sale and  administration  of software
licenses. The Company believes its comprehensive product and value-added service
offerings   have  provided  a   competitive   advantage  in  both  domestic  and
international markets.

Note 2 - Acquisitions:

      All  acquisitions  have been  accounted  for using  the  purchase  method.
Accordingly,   the  results  of  the  acquired   business  is  included  in  the
consolidated financial statements from the date of acquisition.

      On June 22,  2004,  the Company  acquired all of the  outstanding  capital
stock  of  OpenPSL  Holdings  Limited  ("OpenPSL"),  a  privately  held  Company
headquartered  in  Manchester,  United  Kingdom,  with branch offices in Dublin,
Ireland and Leeds, Bracknell and Nottingham,  United Kingdom. The acquisition of
OpenPSL  allows the  Company to broaden  its  product  offerings  in a strategic
geography.  OpenPSL is a leading value added distributor of enterprise,  storage
and  security  products  and  related  professional  services  to  VARs,  system
integrators  and software  companies  in the UK and Ireland.  Their line card of
franchised  suppliers  includes Hewlett Packard,  IBM, Oracle,  Veritas,  Allied
Telesyn, Microsoft and others.

      OpenPSL was acquired for a total  purchase  price of  approximately  $35.8
million which  included cash of  approximately  $33.1  million,  the issuance of
424,964 shares of the Company's Common Stock and acquisition  costs. The Company
is obligated  to pay up to an  additional  $5.4  million  within one year of the
closing  date as a  contingent  incentive  payment  to be  based  upon  earnings
achieved  during certain  periods up to July 2005. In the third quarter of 2004,
as payment for the first of two earnings achievement periods, the Company issued
240,006  shares of common  stock  valued at  $750,000.  Management  is currently
finalizing   the  valuation  of  assets   acquired  and   liabilities   assumed.
Accordingly, the final allocations could be different from the amounts reflected
below.  The preliminary  allocation of the purchase price to acquired assets and
assumed  liabilities  based  upon  management   estimates  are  as  follows  (in
thousands):

                    Accounts receivable                              $   30,211
                    Inventories                                           4,504
                    Equipment and other assets                            2,419
                    Goodwill and other intangibles                       32,194
                    Accounts payable                                    (18,785)
                    Other accrued liabilities                            (8,033)
                    Notes payable                                        (6,723)
                                                                     ----------
                    Total consideration                              $   35,787
                                                                     ==========

Pro forma Disclosure (in thousands, except per share data):

      The  following  unaudited  pro forma  combined  amounts give effect to the
acquisition  of OpenPSL as if the  acquisition  had occurred on January 1, 2003.
The pro forma  amounts  do not  purport  to be  indicative  of what  would  have
occurred had the  acquisition  been made as of the beginning of the period or of
results which may occur in the future.



                                                   Three Months Ended        Nine Months Ended
                                                      September 30,             September 30,
                                               -------------------------   -------------------------
                                                   2004         2003          2004          2003
                                               -----------   -----------   -----------   -----------
                                                                             
Revenue                                        $   728,731   $   588,201   $ 2,128,620   $ 1,699,234
Net Income (loss)                              $     2,774   $       828   $     6,605   $    (6,703)
Net income(loss) per share - basic             $      0.10   $      0.04   $      0.24   $     (0.32)
Shares used in per share calculation - basic        27,990        22,471        27,418        20,913
Net income (loss) per share - diluted          $      0.10   $      0.04   $      0.24   $     (0.32)
Shares used in per share calculation                28,553        23,098        28,097        20,913



                                       7


Note 3 - Stock-Based Compensation Plans:

      The  following  table  illustrates  the  effect on net  income  (loss) and
earnings (loss) per share if the Company had applied the fair value  recognition
provisions  of SFAS No.  123,  as amended,  to options  granted  under the stock
option  plans and rights to acquire  stock  granted  under the  Company's  Stock
Participation  Plan,  collectively  called  "options."  For purposes of this pro
forma  disclosure,  the value of the options is estimated  using a Black-Scholes
option pricing model and amortized  ratably to expense over the options' vesting
periods.  Because the estimated value is determined as of the date of grant, the
actual value ultimately realized by the employee may be significantly different.



                                                         Three Months Ended      Nine Months Ended
                                                           September 30,           September 30,
                                                         -------------------    -------------------
                                                         (in thousands except for per share amounts)
                                                         ------------------------------------------
                                                           2004       2003        2004       2003
                                                         --------   --------    --------   --------
                                                                               
Net income (loss) as reported                            $  2,774   $    374    $  5,537   $ (6,922)
Deduct:  Total stock-based employee
              compensation expense determined
              under fair value method for awards,
              net of related tax effects                      438        770       2,165      3,373
                                                         --------   --------    --------   --------
Pro forma net income (loss)                                 2,336   $   (396)   $  3,372   $(10,295)
                                                         ========   ========    ========   ========

Net income (loss) per share as reported:

     Basic                                               $   0.10   $   0.02    $   0.20   $  (0.33)
     Diluted                                             $   0.10   $   0.02    $   0.20   $  (0.33)

Pro forma net income (loss) per share:

     Basic                                               $   0.08   $  (0.02)   $   0.12   $  (0.49)
     Diluted                                             $   0.08   $  (0.02)   $   0.12   $  (0.49)

Weighted average shares used in per share Calculation:

     Basic                                                 27,990     22,471      27,418     20,913
     Diluted                                               28,553     23,098      28,097     20,913


      The following  weighted  average  assumptions  were used for grants in the
third  quarter  ended  September  30,  2004  and  2003  respectively;   expected
volatility  of 74% and 76%,  expected  lives  of 3.64  and  3.41  and risk  free
interest  rates  of 3.0%  and  2.0%,  respectively.  The  Company  has not  paid
dividends and assumed no dividend  yield.  The fair value of each purchase right
issued under the  Company's  employee  stock  purchase  plan is estimated on the
beginning of the offering period using the  Black-Scholes  option-pricing  model
with  substantially  the same assumptions as the option plans but expected lives
of 2 years.

      SFAS No.  123  requires  the use of option  pricing  models  that were not
developed  for  use  in  valuing  employee  stock  options.   The  Black-Scholes
option-pricing  model was  developed  for use in  estimating  the fair  value of
short-lived  exchange traded options that have no vesting  restrictions  and are
fully  transferable.  In addition,  option-pricing  models  require the input of
highly  subjective  assumptions,  including  the option's  expected life and the
price volatility of the underlying stock.  Because the Company's  employee stock
options  have  characteristics  significantly  different  from  those of  traded
options,  and because changes in the subjective input assumptions can materially
affect the fair value  estimate,  in the  opinion of  management,  the  existing
models do not necessarily provide a reliable single measure of the fair value of
employee stock options.


                                       8


      Because additional stock options and stock purchase rights are expected to
be granted at varying times during the year, the above pro forma disclosures are
not  considered  by  management  to be  representative  of pro forma  effects on
reported  financial  results for the year ended  December 31, 2004, or for other
future periods.

OPTION EXCHANGE

      On November 25, 2002, the Company made an exchange offer (the  "Exchange")
to current  officers and employees of the Company to exchange stock options held
by these  employees for rights to receive  shares of the Company's  Common Stock
("Restricted  Units").  The  offer  period  ended  December  31,  2002  and  the
Restricted Units were issued on January 3, 2003 (the "Exchange Date").  Employee
stock options eligible for the Exchange had a per share exercise price of $11.75
or greater,  whether or not vested ("Eligible Options").  The offer provided for
an exchange ratio of three option shares surrendered for each Restricted Unit to
be received subject to vesting terms.

      The Restricted Units vest in one-fourth  increments.  If the employment of
an employee who  participated in the Exchange  terminates  prior to the vesting,
the employee will forfeit the unvested  shares of Restricted  Units. As a result
of the Exchange,  the Company issued 744,802 rights to receive  Restricted Units
in return for 2,234,250 stock options. The total non-cash deferred  compensation
charge  over the  vesting  period  of four  years is  approximately  $4  million
computed  based on the share  price at the date of  approval of $5.42 per share.
Actual  compensation  charges will be adjusted  accordingly  for  forfeitures of
unvested shares related to subsequent employee terminations.

Note 4 - Intangible Assets:

      The Company has acquired certain  intangible  assets through  acquisitions
which include non-compete agreements,  trademarks,  trade names and customer and
supplier relationships.  The following table is subject to revision based on the
finalization  of the OpenPSL  valuation  as  discussed  in Note 2. The  carrying
values and accumulated  amortization of intangible  assets at September 30, 2004
and December 31, 2003 are as follows (in thousands):



                                                                     As of September 30, 2004
                                                               ------------------------------------
                                             Estimated          Gross
                                          Useful Life for      Carrying    Accumulated      Net
   Amortized Intangible Assets              Amortization        Amount    Amortization     Amount
   ---------------------------            ---------------      --------    -----------    ---------
                                                                              
  Non-compete agreements                     3-6 years         $  1,369    $  (1,038)     $     331

  Trademarks                               20-40 years            4,569         (418)         4,151

  Trade names                                 20 years              400          (46)           354

  Customer/supplier relationships           7-10 years            8,059         (754)         7,305
                                           ------------        --------    ---------       --------
  Total                                                        $ 14,397    $  (2,256)      $ 12,141
                                                               ========    =========       ========

                                                                      As of December 31, 2003
                                                               ------------------------------------
                                             Estimated          Gross
                                          Useful Life for      Carrying    Accumulated      Net
   Amortized Intangible Assets              Amortization        Amount    Amortization     Amount
   ---------------------------            ---------------      --------    -----------    ---------
  Non-compete agreements                     3-6 years         $  2,409     $ (1,770)     $     639

  Trademarks                               20-40 years            4,504         (329)         4,175

  Trade names                                 20 years              400          (30)           370

  Customer/supplier relationships           7-10 years            1,600         (240)         1,360
                                           ------------        --------    ---------       --------
  Total                                                        $  8,913    $  (2,369)      $  6,544
                                                               ========    =========       ========


      The estimated  amortization expense of these assets in future fiscal years
is as follows (in thousands):


                                       9


          Estimated Amortization Expense
          ------------------------------------------------------
          October 1, 2004 to December 31, 2004                         $    507
          ------------------------------------------------------

          For year ending December 31, 2005                               1,703
          For year ending December 31, 2006                               1,703
          For year ending December 31, 2007                               1,694
          For year ending December 31, 2008                               1,149
          Thereafter                                                      5,385
                                                                       --------
          Total                                                        $ 12,141
                                                                       ========

Note 5 -  Earnings (Loss) per Share:

      Basic EPS is computed by dividing  net income  (loss)  available to common
shareholders  (numerator)  by the  weighted  average  number  of  common  shares
outstanding  (denominator)  during the period.  Diluted EPS gives  effect to all
dilutive  potential common shares  outstanding  during the period resulting from
stock options using the treasury  stock  method.  In computing  diluted EPS, the
average stock price for the period is used in  determining  the number of shares
assumed to be purchased from the exercise of stock options.

      Following is a  reconciliation  of the numerators and  denominators of the
basic  and  diluted  EPS  computations  for  the  periods  presented  below  (in
thousands, except per share data):

                                      Three Months Ended   Nine Months Ended
                                      September 30, 2004,  September 30, 2004,
                                     -------------------   -------------------
                                       2004       2003       2004       2003
                                     --------   --------   --------   --------

Net income (loss)                    $  2,774   $    374   $  5,537   $ (6,922)
Weighted average common shares
  outstanding (Basic)                  27,990     22,471     27,418     20,913

Effect of dilutive options, grants
  and warrants                            563        627        679         --
Weighted average common shares
  outstanding (Diluted)                28,553     23,098     28,097     20,913

      In the three months ended September 30, 2004 and 2003,  total common stock
options, grants and warrants excluded from diluted income per share calculations
because they were antidilutive, were 2,261,439 and 1,660,163, respectively.

Note 6 - Lines of Credit and Term Debt:

 LINES OF CREDIT (IN THOUSANDS)                September 30,     December 31,
                                                   2004             2003
                                                --------          --------

Congress Facility                               $  8,771          $ 68,007
Wachovia Facility                                 55,000                --
Bank of America Facility                          55,802            59,409
IFN Financing BV                                     220             3,009
                                                --------          --------
                                                 119,793           130,425
Less: amounts included in current liabilities        220             3,009
                                                --------          --------
Amounts included in non-current liabilities     $119,573          $127,416
                                                ========          ========


                                       10


      On  September  13,  2004,  the Company  entered  into an  amendment to its
syndicated  Loan and Security  Agreement  with  Congress  Financial  Corporation
(Western)  ("Congress"),  an affiliate of Wachovia Bank, N.A.  ("Wachovia"),  as
administrative,  collateral  and  syndication  agent  for  the  lenders  of  the
revolving line of credit (the "Congress  Facility").  The amendment  reduced the
Congress  Facility from $160 million to $125 million,  and extended the maturity
date to July 31, 2007.  The syndicate  includes Bank of America N.A. as co-agent
and other  financial  institutions  as lenders.  Borrowings  under the  Congress
Facility bear  interest at Wachovia's  prime rate plus a margin of 0.0% to 0.5%,
based on unused availability levels. At the Company's option, all or any portion
of the outstanding  borrowings may be converted to a Eurodollar rate loan, which
bears interest at the adjusted  Eurodollar rate plus a margin of 1.50% to 2.00%,
based on unused  availability  levels.  The Company also pays an unused line fee
equal to 0.375% per annum of the  unused  portion  of the  facility,  subject to
certain adjustments.  The average interest rate on outstanding  borrowings under
the Congress Facility during the quarter ended September 30, 2004 was 4.33%, and
the balance  outstanding at September 30, 2004 was $8.8 million.  Obligations of
the Company  under the Congress  Facility  are secured by certain  assets of the
Company and its North and South  American  subsidiaries.  The Congress  Facility
requires the Company to meet certain  financial tests and to comply with certain
other  covenants,  including  restrictions  on  incurrence  of debt  and  liens,
mergers,  acquisitions,  asset dispositions,  capital contributions,  payment of
dividends, repurchases of stock and investments.

      On  September  20, 2004,  Bell (the parent  company  only)  entered into a
securitization program with Wachovia Bank, National Association ("Wachovia") and
Blue Ridge Asset Funding  Corporation ("Blue Ridge"),  an affiliate of Wachovia,
which expires on September 20, 2007  ("Wachovia  Facility").  Under the program,
Bell will sell or contribute all of its  receivables to a newly created  special
purpose  bankruptcy remote entity named Bell Microproducts  Funding  Corporation
("Funding"),  a wholly-owned  subsidiary of Bell.  Funding will obtain financing
from Blue Ridge or Wachovia and other liquidity banks secured by the receivables
to pay a portion of the purchase price for the  receivables.  The balance of the
purchase  price  will be  paid by  advances  made  by  Bell to  Funding  under a
subordinated note of Funding payable to Bell and by capital  contributions  from
Bell to Funding.  The maximum  principal  amount  available for Funding's credit
facility is $75 million.  The interest rate on advances made by Blue Ridge shall
be the cost of Blue  Ridge's  commercial  paper.  In  addition,  Funding  pays a
program  fee in the amount of 95 basis  points  per annum on the  portion of the
advances funded by Blue Ridge's  commercial paper. The interest rate on advances
made by Wachovia and other  liquidity  banks shall be either an  alternate  base
rate (which is the higher of the "prime rate" as announced by Wachovia, or 0.50%
above the federal  funds  effective  rate),  or a rate based on an adjusted LIBO
rate plus 1.50%.  Funding  also pays an unused  line fee  ranging  from 0.20% to
0.25% per annum of the unused  portion of the facility.  Bell acts as a servicer
for  Funding and will  collect  all amounts due under,  and take all action with
respect  to, the  receivables  for the benefit of Funding  and its  lenders.  In
exchange for these  services,  Bell  receives a servicing  fee  determined on an
arms-length basis. The cash flow from the collections of the receivables will be
used to  purchase  newly  generated  receivables,  to pay  amounts to  Funding's
lenders,  to pay  down on the  subordinated  note  issued  to  Bell  and to make
dividend  distributions  to Bell  (subject at all times to the required  capital
amount being left in Funding).  Including the program fee, the average  interest
rate on  outstanding  borrowings  under the  securitization  program  during the
initial period ending September 30, 2004 was 2.74%, and the balance  outstanding
at September 30, 2004 was $55 million. Obligations of Funding under the Wachovia
Facility are secured by all of Funding's assets.  The Wachovia Facility requires
Funding (and in certain circumstances, Bell) to meet certain financial tests and
to comply with certain  other  covenants  including  restrictions  on changes in
structure, incurrence of debt and liens, payment of dividends and distributions,
and material modifications to contracts and credit and collections policy.

      While Bell's  consolidated  financial  statements  reflect the receivables
which  were  sold to  Funding  and  Funding's  debt on its  balance  sheet,  the
receivables  are  solely  owned  by  Funding.   Bell  has  no  interest  in  the
receivables,  and Funding is solely  obligated  with respect to the  outstanding
borrowings under the securitization program.


                                       11


      On December 2, 2002,  as further  amended in September  2004,  the Company
entered into a Syndicated Credit Agreement arranged by Bank of America, National
Association  ("Bank of America  facility"),  as  principal  agent,  to provide a
(pound)75  million  revolving  line  of  credit  facility,  or the  U.S.  dollar
equivalent  of  approximately  $136 million at September  30, 2004.  The Bank of
America  facility  matures in December  2005.  The  syndicate  includes  Bank of
America  as  agent  and   security   trustee  and  other  banks  and   financial
institutions,  as lenders.  Borrowings under the line of credit bear interest at
Bank of America's  base rate plus a margin of 2.25% to 2.50%,  based on certain
financial  measurements.  At the  Company's  option,  all or any  portion of the
outstanding  borrowings may be converted to a LIBOR Revolving Loan,  which bears
interest at the adjusted  LIBOR rate plus a margin of 2.25% to 2.50%,  based on
certain  financial  measurements.  The average  interest rate on the outstanding
borrowings under the revolving line of credit during the quarter ended September
30, 2004 was 5.7%,  and the balance  outstanding at September 30, 2004 was $55.8
million.  Obligations  of the  Company  under the  revolving  line of credit are
secured by certain assets of the Company's European subsidiaries.  The revolving
line of credit  requires  the  Company to meet  certain  financial  tests and to
comply with certain other  covenants,  including  restrictions  on incurrence of
debt and liens,  restrictions  on  mergers,  acquisitions,  asset  dispositions,
capital contributions,  payment of dividends, repurchases of stock, repatriation
of cash and investments.

      The  Company  has an  agreement  with IFN Finance BV to provide up to $7.5
million in short-term  financing to the Company.  The loan is secured by certain
European  accounts  receivable  and  inventories,  bears  interest at 5.5%,  and
continues indefinitely until terminated by either party upon 90 days notice. The
loan balance outstanding was $220,000 at September 30, 2004.

      On June 22, 2004,  in  connection  with the  acquisition  of OpenPSL,  the
Company assumed a short-term financing agreement with GE Commercial Distribution
Finance  ("GE  Facility")  for up to  (pound)17.5  million  or the  U.S.  dollar
equivalent of $31.7 million.  The loan was secured by certain  OpenPSL  accounts
receivable  and  bore  interest  at  Euribor  plus  2.25%.  This  agreement  was
terminated  September  22,  2004 and the  balance  outstanding  at that date was
repaid in full.

          TERM LOANS (IN THOUSANDS)      September 30,     December 31,
                                             2004              2003
                                           --------          --------

Convertible Notes                          $110,000          $     --
Note payable to RSA                          51,718            79,000
Bank of Scotland                              9,802            10,180
HSBC                                            875                --
                                           --------          --------
                                            172,395            89,180
Less: amounts due in current year             8,087            11,572
                                           --------          --------
Long-term debt due after one year          $164,308          $ 77,608
                                           ========          ========

      On March 5, 2004, the Company completed a private offering of $110 million
aggregate  principal amount of 3 3/4% convertible  subordinated  notes due 2024.
The offering was made only to qualified  institutional buyers in accordance with
Rule  144A  under  the  Securities  Act of  1933,  as  amended.  The  notes  are
convertible  into the Company's  common stock under certain  circumstances  at a
conversion rate of 91.2596 shares per $1,000 principal amount of notes,  subject
to adjustment, which is equivalent to a conversion price of approximately $10.96
per share. This represents a 32.5% premium over Bell Microproducts closing price
of its common stock on the Nasdaq  National Market on March 1, 2004 of $8.27 per
share.  The  Company  may  redeem  some  or  all  of  the  notes  under  certain
circumstances  on or after March 5, 2009 and prior to March 5, 2011,  and at any
time thereafter  without such  circumstances,  at 100% of the principal  amount,
plus accrued but unpaid interest up to, but excluding,  the redemption date. The
Company may be  required to purchase  some or all of the notes on March 5, 2011,
March 5, 2014 or March 5, 2019 or in the event of a change in control at 100% of
the principal amount, plus accrued but unpaid interest up to, but excluding, the
purchase date. Proceeds from the offering were used to repay amounts outstanding
under its working  capital  facilities  with  Wachovia  Bank,  N.A.  and Bank of
America,  National  Association  and its senior  subordinated  notes held by The
Retirement Systems of Alabama.

      On October  13,  2004 the  Financial  Accounting  Standards  Board  (FASB)
ratified  the  consensus  the  EITF  reached  on  EITF  04-8,   "The  Effect  of
Contingently  Convertible  Instruments on Diluted Earnings per Share." This EITF
changes the way shares of common  stock that are  issuable  upon  conversion  of
certain  instruments  are treated in the  calculation  of diluted  earnings  per
share. In addition to prospective  application,  this EITF requires  retroactive
restatement  of  prior  period  earnings  per  share  for all  periods  in which
securities  outstanding  at  December  31,  2004  (the  effective  date  of this
guidance) were outstanding.


                                       12


      Because the terms of the  Company's  convertible  subordinated  debentures
require settlement in shares of common stock of the full value of the debentures
upon conversion,  all shares  potentially  issuable at the end of each reporting
period would be included in diluted  weighted  average  shares  outstanding.  In
addition,  for purposes of calculating  diluted  earnings per share, the Company
would be required to add back to net income the  after-tax  interest  expense on
the  debentures  for  each  reporting  period,  as if the  debentures  had  been
converted to common  stock at the  beginning  of the period.  For every  quarter
beginning with the first quarter of 2004,  when the debentures  were issued,  an
additional  10,036,496  shares  would be  included in diluted  weighted  average
shares  outstanding,  and the  Company  would add back to net  income  after-tax
interest  expense of  approximately  $187,000 for the first  quarter of 2004 and
approximately $ 550,000 for each quarter  thereafter.  This  restatement  would
reduce  previously  reported  diluted  earnings per share by $0.01 for the third
quarter  of 2004 and the nine  months  then ended and no effect on the first and
second quarters of 2004, or the six months then ended.

      On July 6, 2000, and as amended on May 3, 2004, the Company entered into a
Securities Purchase Agreement with The Retirement Systems of Alabama and certain
of its affiliated funds (the "RSA  facility"),  under which the Company borrowed
$180 million of subordinated  debt financing.  This  subordinated debt financing
was comprised of $80 million bearing interest at 9.125%, repaid in May 2001; and
$100  million  bearing  interest  at  9.0%,  payable  in  semi-annual  principal
installments  of  $3.5  million  plus  interest  and  in  semi-annual  principal
installments of $8.5 million commencing December 31, 2007, with a final maturity
date of June 30, 2010. On August 1, 2003,  the Company  entered into an interest
rate swap agreement with Wachovia Bank effectively  securing a new interest rate
on $40 million of the  outstanding  debt. The new rate is based on the six month
U.S. Libor rate plus a fixed margin of 4.99% and continues until  termination of
the agreement on June 30, 2010. The notional amount is amortized  ratably as the
underlying  debt is repaid.  The notional amount at September 30, 2004 was $36.5
million.  The Company  initially  recorded the interest rate swap at fair value,
and  subsequently  recorded  changes in fair  value as an offset to the  related
liability.  At September 30, 2004,  the fair value of the interest rate swap was
($282,000).  The RSA  facility  is  secured  by a second  lien on certain of the
Company's and its  subsidiaries'  North American and South American assets.  The
Company must meet certain  financial tests on a quarterly basis, and comply with
certain other covenants, including restrictions of incurrence of debt and liens,
restrictions  on asset  dispositions,  payment of dividends,  and  repurchase of
stock.  The Company is also required to be in  compliance  with the covenants of
certain other  borrowing  agreements.  The balance  outstanding at September 30,
2004 on this long-term debt was $52.0 million,  $3.5 million is payable in 2004,
$7.0  million is  payable  in each of the years 2005 and 2006 and $34.5  million
thereafter.

      On May 9, 2003, the Company entered into a mortgage agreement with Bank of
Scotland for (pound)6  million,  or the U.S. dollar  equivalent of approximately
$10.9 million,  as converted at September 30, 2004.  The new mortgage  agreement
fully repaid the borrowings  outstanding under the previous  mortgage  agreement
with Lombard NatWest Limited,  has a term of 10 years, bears interest at Bank of
Scotland's  rate  plus  1.35%,  and is  payable  in  quarterly  installments  of
approximately  (pound)150,000,  or $272,000  USD, plus  interest.  The principal
amount due each year is approximately $1.1 million.  The balance of the mortgage
as  converted  to USD at  September  30,  2004  was $9.8  million.  Terms of the
mortgage require the Company to meet certain financial ratios and to comply with
certain other covenants on a quarterly basis.

      On June 22, 2004,  in  connection  with the  acquisition  of OpenPSL,  the
Company assumed a mortgage with HSBC Bank plc ("HSBC") for an original amount of
(pound)670,000, or the U.S. dollar equivalent of approximately $1.2 million. The
mortgage has a term of ten years,  bears  interest at HSBC's rate plus 1.25% and
is payable in monthly  installments of  approximately  (pound)7,600,  or $13,800
U.S. dollars. The balance on the mortgage was $875,000 at September 30, 2004.

      The  Company  was in  compliance  with  its  bank  and  subordinated  debt
financing  covenants at September 30, 2004;  however,  there can be no assurance
that the Company will be in compliance with such covenants in the future. If the
Company  does not  remain in  compliance  with the  covenants,  and is unable to
obtain a waiver of  noncompliance  from its  lenders,  the  Company's  financial
condition,  results of operations  and cash flows would be materially  adversely
affected.


                                       13


Note 7 - Restructuring Costs, Special Charges and Other Provisions:

      In the second  quarter of 2004,  the Company  was  released  from  certain
contractual  obligations  related  to excess  facilities  in the U.S.  for which
restructuring  charges  had been  recorded  in 2002.  Accordingly,  the  Company
released  approximately  $300,000 of its  restructuring  reserve related to that
facility.  Additionally,  the Company  revised its  estimates  for future  lease
obligations for  non-cancelable  lease payments for excess  facilities in Europe
and recorded an additional $300,000 of restructuring charges.

      In the first quarter of 2003, as the Company continued to implement profit
improvement  and cost reduction  measures,  restructuring  costs of $1.4 million
were recorded. These charges consisted of severance and benefits of $1.3 million
related to  worldwide  involuntary  terminations  and  estimated  lease costs of
$56,300 pertaining to future lease obligations for non-cancelable lease payments
for  excess  facilities  in  the  U.S.  The  Company  terminated  127  employees
worldwide,  across a wide  range of  functions  including  marketing,  technical
support,   finance,   operations  and  sales,  and  expects  annual  savings  of
approximately $8 million. Expected savings related to vacated facilities was not
material.  The Company also recorded an inventory charge of  approximately  $1.5
million related to significant  changes to certain vendor  relationships and the
discontinuance of other non-strategic product lines.

      At  September  30,  2004,   outstanding   liabilities   related  to  these
restructuring and special charges are summarized as follows (in thousands):

                                   Severance          Lease
                                     Costs            Costs            Total
                                    -------          -------          -------
Balance at January 1, 2003          $   545          $ 2,079          $ 2,624

Restructuring and special charges     1,327               56            1,383
Cash payments                        (1,638)            (808)          (2,446)
                                    -------          -------          -------
Balance at December 31, 2003            234            1,327            1,561
Restructuring and special charges        --              300              300
Restructuring reserve release            --             (300)            (300)
Cash payments                          (234)            (569)            (803)
                                    -------          -------          -------
Balance at September 30, 2004       $    --          $   758          $   758
                                    =======          =======          =======

      Management  expects to extinguish the  restructuring  and special  charges
liabilities of $758,000 by November 2007.

Note 8 - Product Warranty Liabilities:

      The Company  accrues for known  warranty  claims if a loss is probable and
can be reasonably estimated, and accrues for estimated incurred but unidentified
warranty claims based on historical  activity.  Provisions for estimated returns
and  expected  warranty  costs are recorded at the time of sale and are adjusted
periodically  to reflect  changes in experience  and expected  obligations.  The
Company's  warranty reserve relates primarily to its storage solutions and value
added  businesses.  Reserves  for warranty  items are included in other  current
liabilities. The provision has had no material change from December 31, 2003.

Note 9 - Commitments and Contingencies:

      The Company is currently a party to various  claims and legal  proceedings
arising in the normal course of business.  If management believes that a loss is
probable and can reasonably be estimated,  the Company records the amount of the
loss,  or the minimum  estimated  liability  when the loss is estimated  using a
range and no point within the range is more probable than another. As additional
information becomes available,  any potential liability related to these actions
is assessed and the  estimates  are revised,  if  necessary.  Based on currently
available  information,  management  believes  that the ultimate  outcome of any
actions,  individually  and in the aggregate,  will not have a material  adverse
effect on the Company's financial position, results of operations or cash flows.


                                       14


      In August 2003,  the Company  entered into an interest rate swap agreement
in order to gain  access to the lower  borrowing  rates  normally  available  on
floating-rate  debt,  while  avoiding  prepayment  and other costs that would be
associated with refinancing  long-term fixed-rate debt. The swap purchased has a
notional  amount  of $40  million,  expiring  in  June  2010,  with a  six-month
settlement  period and provides  for variable  interest at LIBOR plus a set rate
spread.  The notional  amount is  amortized  ratably as the  underlying  debt is
repaid. The notional amount at September 30, 2004 was $36.5 million.The notional
amount does not quantify risk or represent assets or liabilities, but rather, is
used in the  determination  of cash settlement  under the swap  agreement.  As a
result of  purchasing  this swap,  the Company will be exposed to credit  losses
from counter-party non-performance; however, the Company does not anticipate any
such losses from this agreement,  which is with a major  financial  institution.
The  agreement  will also expose the Company to interest  rate risk should LIBOR
rise during the term of the  agreement.  This swap  agreement is  accounted  for
under  Statement of Financial  Accounting  Standards  No. 133,  "Accounting  for
Derivative   Instruments  and  Hedging   Activities"  ("SFAS  133").  Under  the
provisions of SFAS 133, the Company initially recorded the interest rate swap at
fair value, and  subsequently  records changes in fair value as an offset to the
liability. Fair value is determined based on quoted market prices, which reflect
the  difference  between  estimated  future  variable-rate  payments  and future
fixed-rate receipts.

Note 10 - Newly Issued or Recently Effective Accounting Pronouncements:

      In  January  2003,  the FASB  issued  Interpretation  No.  46 ("FIN  46"),
"Consolidation of Variable Interest Entities,  an Interpretation of ARB No. 51."
FIN No. 46 requires certain variable interest entities to be consolidated by the
primary  beneficiary of the entity if the equity  investors in the entity do not
have the  characteristics  of a  controlling  financial  interest or do not have
sufficient  equity at risk for the  entity to  finance  its  activities  without
additional  subordinated financial support from other parties. In December 2003,
the FASB issued FIN No. 46-R,  "Consolidation  of Variable  Interest  Entities",
which represents a revision to FIN 46. FIN No. 46-R clarifies certain aspects of
FIN 46 and provides  certain  entities with exemptions from the  requirements of
FIN 46. The variable  interest model of FIN No. 46-R was only slightly  modified
from that contained in FIN 46. The variable interest model looks to identify the
primary  beneficiary of a variable interest entity.  The primary  beneficiary is
the party that is exposed to the  majority  of the risk or stands to benefit the
most from the variable interest entity's activities.  A variable interest entity
would be  required  to be  consolidated  if  certain  conditions  were met.  The
provisions  of FIN No. 46-R are  effective  for  interests in variable  interest
entities as of the first  interim or annual  period  ending  after  December 15,
2003. The Company  currently has no contractual  relationship  or other business
relationship  with a variable  interest entity and therefore the adoption of FIN
46 or FIN No. 46-R did not have a material  effect on the  Company's  results of
operations, financial position or cash flows as of and for the nine month period
ended September 30, 2004.

      On December 17, 2003, the Staff of the Securities and Exchange  Commission
issued Staff  Accounting  Bulletin No. 104 ("SAB 104"),  "Revenue  Recognition",
which supercedes SAB 101,  "Revenue  Recognition in Financial  Statements".  SAB
104's primary  purpose is to rescind  accounting  guidance  contained in SAB 101
related to multiple element revenue arrangements,  superceded as a result of the
issuance  of EITF 00-21,  "Accounting  for Revenue  Arrangements  with  Multiple
Deliverables."  While the wording of SAB 104 has changed to reflect the issuance
of EITF 00-21,  the revenue  recognition  principles  of SAB 101 remain  largely
unchanged  by the  issuance of SAB 104.  The  adoption of SAB 104 did not have a
material effect on the Company's  results of operations,  financial  position or
cash flows as of and for the nine month period ended September 30, 2004.


                                       15


      In April 2004, the Emerging  Issues Task Force issued  Statement No. 03-06
"Participating Securities and the Two-Class Method Under FASB Statement No. 128,
Earnings Per Share" ("EITF  03-06").  EITF 03-06 addresses a number of questions
regarding the  computation  of earnings per share by companies  that have issued
securities  other than  common  stock that  contractually  entitle the holder to
participate  in dividends and earnings of the company when,  and if, it declares
dividends  on its common  stock.  The issue also  provides  further  guidance in
applying the two-class method of calculating earnings per share, clarifying what
constitutes a  participating  security and how to apply the two-class  method of
computing  earnings  per  share  once  it  is  determined  that  a  security  is
participating,  including  how to  allocate  undistributed  earnings  to  such a
security.  EITF 03-06 is effective for fiscal periods  beginning after March 31,
2004. The adoption of EITF 03-06 did not have a material effect on the Company's
earnings per share for the three month and nine month  periods  ended  September
30, 2004, as the Company does not have participating securities.

      As discussed  within Note 6, on October 13, 2004 the Financial  Accounting
Standards  Board (FASB)  ratified the consensus the EITF reached on EITF 04-8, "
The Effect of  Contingently  Convertible  Instruments  on Diluted  Earnings  per
Share."

      In September  2004,  the Emerging  Issues Task Force issued  Statement No.
04-10,  "Applying  Paragraph 19 of FAS 131 in  Determining  Whether to Aggregate
Operating  Segments  That  Do Not  Meet  the  Quantitative  Thresholds,"  ("EITF
04-10"). The EITF gives guidance to companies on what to consider in determining
the  aggregation  criteria and guidance  from  paragraphs 17 and 19 of SFAS 131,
"Disclosures   about  Segments  of  an  Enterprise  and  Related   Information."
Specifically,  whether  operating  segments  must always have  similar  economic
characteristics and meet a majority of the remaining five aggregation  criteria,
items (a)-(e), listed in paragraph 17 of SFAS 131, or whether operating segments
must  meet a  majority  of all six  aggregation  criteria  (that  is,  the  five
aggregation criteria, items (a)-(e), listed in paragraph 17 and similar economic
characteristics),  in determining the appropriate segment reporting disclosures.
The  Company  is in the  process  of  assessing  the impact of EITF 04-10 on its
financial statement disclosures.

Note 11 - Comprehensive Income (Loss):

      Comprehensive  income is  defined  as the  change in equity of a  business
enterprise  during a period from transactions and other events and circumstances
from non-owner sources, including foreign currency translation adjustments.

         Comprehensive income (loss) is as follows (in thousands):

                                     Three Months Ended   Nine Months Ended
                                       September 30,       September 30,
                                    ------------------   -----------------
                                     2004       2003      2004       2003
                                    -------    -------   -------   -------

Net income (loss)                   $ 2,774    $   374   $ 5,537   $(6,922)
Other comprehensive income:
    Foreign currency translation
       adjustments                     (137)     1,132       335     3,489
                                    -------    -------   -------   -------
Total comprehensive income (loss)   $ 2,637    $ 1,506   $ 5,872   $(3,433)
                                    =======    =======   =======   =======

      Accumulated  other  comprehensive  income  presented  in the  accompanying
condensed  consolidated  balance sheets consists of cumulative  foreign currency
translation adjustments.

Note 12 - Geographic Information:

      The Company  operates  in one  industry  segment and markets its  products
worldwide  through its own direct sales force. The Company  attributes  revenues
from  customers  in  different  geographic  areas  based on the  location of the
customer.  Sales in the U.S. were 37% and 39% of total sales for the nine months
ended September 30, 2004 and 2003, respectively.


Geographic information consists of the following:

                               Nine Months Ended September 30,
                                  2004                 2003
                               ----------           ----------
                                       (In thousands)
Net sales:
North America                  $  823,345           $  682,643
Latin America                     256,407              180,875
Europe                            939,598              727,249
                               ----------           ----------
    Total                      $2,019,350           $1,590,767
                               ==========           ==========

                              September 30,         December 31,
Long-lived assets:                2004                 2003
                               ----------           ----------
    United States              $   37,297           $   35,369
    United Kingdom                 86,581               54,707
    Other foreign countries        27,604               27,527
                               ----------           ----------
         Total                 $  151,482           $  117,603
                               ==========           ==========


                                       16


Note 13 - Income Taxes

      The  effective  tax rate was 43% for the nine months ended  September  30,
2004  compared to an effective tax benefit rate of 24% for the nine months ended
September  30,  2003.  The change in the tax rate was  primarily  related to the
annualized affect of additional  deferred tax valuation  allowances  established
related to losses incurred in certain foreign jurisdictions.

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

INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

      Information  in the  following  Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations  and elsewhere in this  quarterly
report contains forward-looking  statements within the meaning of Section 27A of
the  Securities  Act of 1933 and Section 21E of the  Securities  Exchange Act of
1934.  Forward-looking  statements provide current  expectations or forecasts of
future events and can be identified by the use of terminology such as "believe,"
"estimate,"  "expect,"  "intend,"  "may," "could,"  "will," and similar words or
expressions.  Any statement that is not a historical fact,  including statements
regarding estimates,  projections,  future trends and the outcome of events that
have not yet  occurred,  is a  forward-looking  statement.  Our  forward-looking
statements  generally  relate to growth,  financial  results,  and financing and
acquisition  activities,  among others.  Actual results could differ  materially
from those projected in the  forward-looking  statements as a result of a number
of  factors,  including  but not  limited to our  ability to reduce and  control
costs,  our  ability to service  our debt,  our  ability  to take  advantage  of
beneficial  vendor pricing and rebate  programs from time to time, the timing of
delivery of products from  suppliers,  the product mix sold by the Company,  the
integration of acquired businesses, customer demand, the Company's dependence on
a small number of customers that account for a significant  portion of revenues,
availability of products from  suppliers,  cyclicality in the storage disk drive
and other  industries,  price  competition  for  products  sold by the  Company,
management of growth, the Company's ability to collect accounts  receivable in a
timely manner, price decreases on inventory that is not price protected, ability
to negotiate credit facilities, currency exchange rates, potential interest rate
fluctuations  as  described  below and the other risk  factors  detailed  in the
Company's filings with the SEC, including its Annual Report on Form 10-K for the
year ended December 31, 2003.  The Company  assumes no obligation to update such
forward-looking  statements or to update the reasons actual results could differ
materially from those anticipated in such  forward-looking  statements.  Because
many  factors are  unforeseeable,  the  foregoing  should not be  considered  an
exhaustive list.

THREE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

      Net sales were $728.7  million for the quarter  ended  September 30, 2004,
compared  to net sales of $555.5  million for the quarter  ended  September  30,
2003, which represented an increase of $173.2 million,  or 31%. The increase was
primarily due to growth in unit sales to existing and new customers,  changes in
foreign currency exchange rates and the acquisitions of OpenPSL Holdings Limited
("OpenPSL")  in June 2004 and EBM  Mayorista,  S.A.  de C.V.  ("EBM") in October
2003.

      The Company's  gross profit for the quarter  ended  September 30, 2004 was
$58.7  million  compared to $43.1  million for the quarter  ended  September 30,
2003, which  represented an increase of $15.6 million,  or 36%. The gross margin
as a percentage of net sales was 8.1%,  compared to 7.8% in the same period last
year.  The increase in gross margin was  primarily due to a shift in product mix
to higher margin products and service revenues.


                                       17


      Selling,  general and  administrative  expenses increased to $49.3 million
for the quarter  ended  September  30, 2004,  from $38.0 million for the quarter
ended September 30, 2003, an increase of $11.3 million,  or 30%. The increase in
expenses was primarily attributable to the impact of sales volume increases, the
acquisitions of OpenPSL and EBM. As a percentage of sales, selling,  general and
administrative expenses remained relatively flat at 6.7% in the third quarter of
2004 compared to 6.8% in the same period last year.

      Interest expense increased to $4.5 million for the quarter ended September
30,  2004 from $4.2  million in the same  period last year.  This  increase  was
primarily due to overall  increased  borrowings  during the period for worldwide
working capital  purposes and the  acquisitions of open PSL and EBM. The average
interest  rate in the third  quarter of 2004  decreased to 5.4% from 6.7% in the
same period last year.

      The effective  tax rate was 44% for the quarter ended  September 30, 2004,
compared to an effective  tax rate of 58% for the quarter  ended  September  30,
2003.  Changes in the tax rate is primarily  related to the annualized affect of
deferred tax valuation  allowances related to losses incurred in certain foreign
jurisdictions.

Restructuring Costs and Special Charges

      In the second  quarter of 2004,  the Company  was  released  from  certain
contractual  obligations  related  to excess  facilities  in the U.S.  for which
restructuring  charges  had been  recorded  in 2002.  Accordingly,  the  Company
released  approximately  $300,000 of its  restructuring  reserve related to that
facility.  Additionally,  the Company  revised its  estimates  for future  lease
obligations for  non-cancelable  lease payments for excess  facilities in Europe
and recorded an additional $300,000 of restructuring charges.

      At  September  30,  2004,   outstanding   liabilities   related  to  these
restructuring and special charges are summarized as follows (in thousands):

                                      Severance       Lease
                                        Costs         Costs          Total
                                       -------       -------       -------

Balance at January 1, 2003             $   545       $ 2,079       $ 2,624

Restructuring and special charges        1,327            56         1,383
Cash payments                           (1,638)         (808)       (2,446)
                                       -------       -------       -------
Balance at December 31, 2003               234         1,327         1,561
Restructuring and special charges           --           300           300
Restructuring reserve release               --          (300)         (300)

Cash payments                             (234)         (569)         (803)
                                       -------       -------       -------
Balance at September 30, 2004          $    --       $   758       $   758
                                       =======       =======       =======

      Management  expects to extinguish the  restructuring  and special  charges
liabilities of $758,000 by November 2007.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
2003

      Net sales were  $2,019.4  million for the nine months ended  September 30,
2004,  compared to sales of $1,590.8 million for the nine months ended September
30, 2003, which represented an increase of $428.6 million,  or 27%. The increase
was primarily due to growth in unit sales to existing and new customers, changes
in foreign  currency  exchange rates and the  acquisitions  of OpenPSL  Holdings
Limited  ("OpenPSL")  in June 2004 and EBM  Mayorista,  S.A. de C.V.  ("EBM") in
October 2003.


                                       18


      The  Company's  gross profit for the nine months ended  September 30, 2004
was  $157.1  million,  compared  to $119.9  million  for the nine  months  ended
September 30, 2003, which represented an increase of $37.2 million,  or 31%. The
increase was  primarily  attributable  to the impact of sales volume  increases,
changes in foreign currency  exchange rates, the acquisitions of OpenPSL and EBM
and an inventory  charge on $1.5 million  taken in the first quarter of 2003, as
discussed  below.  The overall  gross margin as a percentage  of sales was 7.8%,
compared to 7.5% in the same period last year.

      Selling,  general and administrative  expenses increased to $135.2 million
for the nine months ended  September  30, 2004 from $115.2  million for the nine
months ended  September  30,  2003,  an increase of $20.0  million,  or 17%. The
increase in expenses was  primarily  attributable  to the impact of sales volume
increases,  changes in foreign  currency  exchange rates and the acquisitions of
OpenPSL and EBM. As a percentage of sales,  selling,  general and administrative
expenses  decreased  in the first  nine  months of 2004 to 6.7% from 7.2% in the
first nine months of 2003.

      Interest  expense was $12.2 million in the nine months ended September 30,
2004,  as  compared  to $12.4  million in the same  period  last year.  Although
average borrowings increased in the current nine month period,  average interest
rates on combined borrowings  decreased to 5.5% in the first nine months of 2004
compared to 6.9% in the same period last year.

      The effective tax rate of 43% for the nine months ended September 30, 2004
compared  to an  effective  tax benefit  rate of 24% for the nine  months  ended
September  30,  2003.  Changes  in the tax rate  was  primarily  related  to the
annualized affect of additional  deferred tax valuation  allowances  established
related to losses incurred in certain foreign jurisdictions.

Restructuring Costs and Special Charges

      In the second  quarter of 2004,  the Company  was  released  from  certain
contractual  obligations  related  to excess  facilities  in the U.S.  for which
restructuring  charges  had been  recorded  in 2002.  Accordingly,  the  Company
released  approximately  $300,000 of its  restructuring  reserve related to that
facility.  Additionally  the Company  revised  its  estimates  for future  lease
obligations for  non-cancelable  lease payments for excess  facilities in Europe
and recorded an additional $300,000 of restructuring charges.

      In the six  months  ended  June 30,  2003,  as the  Company  continued  to
implement profit improvement and cost reduction measures, restructuring costs of
$1.4 million were recorded. These charges consisted of severance and benefits of
$1.3 million related to worldwide  involuntary  terminations and estimated lease
costs of $56,300 pertaining to future lease obligations for non-cancelable lease
payments for excess facilities in the U.S. The Company  terminated 127 employees
worldwide,  across a wide  range of  functions  including  marketing,  technical
support,   finance,   operations  and  sales,  and  expects  annual  savings  of
approximately $8 million.  Expected savings related to vacated facilities is not
material.  Future savings  expected from  restructuring  related cost reductions
will  be  reflected  as a  decrease  in  `Selling,  general  and  administrative
expenses' on the income statement. The Company also recorded an inventory charge
of approximately  $1.5 million related to significant  changes to certain vendor
relationships and the discontinuance of other non-strategic product lines.

      At  September  30,  2004,   outstanding   liabilities   related  to  these
restructuring and special charges are summarized as follows (in thousands):

                                      Severance       Lease
                                        Costs         Costs          Total
                                       -------       -------       -------

Balance at January 1, 2003             $   545       $ 2,079       $ 2,624

Restructuring and special charges        1,327            56         1,383


Cash payments                           (1,638)         (808)       (2,446)
                                       -------       -------       -------

Balance at December 31, 2003               234         1,327         1,561

Restructuring and special charges           --           300           300
Restructuring reserve release               --          (300)         (300)


Cash payments                             (234)         (569)         (803)
                                       -------       -------       -------
Balance at September 30, 2004          $    --       $   758       $   758
                                       =======       =======       =======

      Management  expects to extinguish the  restructuring  and special  charges
liabilities of $758,000 by November 2007.


                                       19


LIQUIDITY AND CAPITAL RESOURCES

      In recent years,  the Company has funded its working capital  requirements
principally  through  borrowings as well as proceeds from common stock sales and
warrants and stock option exercises.  Working capital requirements have included
the financing of increases in inventory and accounts  receivable  resulting from
sales growth,  and the financing of certain  acquisitions.  The Company's future
cash  requirements  will  depend  on  numerous  factors,   including   potential
acquisitions  and the rate of  growth  of its  sales  and its  effectiveness  at
controlling and reducing its costs.

      On March 5, 2004, the Company completed a private offering of $110 million
aggregate  principal amount of 3 3/4% convertible  subordinated  notes due 2024.
The offering was made only to qualified  institutional buyers in accordance with
Rule  144A  under  the  Securities  Act of  1933,  as  amended.  The  notes  are
convertible  into the Company's  common stock under certain  circumstances  at a
conversion rate of 91.2596 shares per $1,000 principal amount of notes,  subject
to adjustment, which is equivalent to a conversion price of approximately $10.96
per share. This represents a 32.5% premium over Bell Microproducts closing price
of its common stock on the Nasdaq  National Market on March 1, 2004 of $8.27 per
share.  The  Company  may  redeem  some  or  all  of  the  notes  under  certain
circumstances  on or after March 5, 2009 and prior to March 5, 2011,  and at any
time thereafter  without such  circumstances,  at 100% of the principal  amount,
plus accrued but unpaid interest up to, but excluding,  the redemption date. The
Company may be  required to purchase  some or all of the notes on March 5, 2011,
March 5, 2014 or March 5, 2019 or in the event of a change in control at 100% of
the principal amount, plus accrued but unpaid interest up to, but excluding, the
purchase date. Proceeds from the offering were used to repay amounts outstanding
under its working  capital  facilities  with  Wachovia  Bank,  N.A.  and Bank of
America,  National  Association  and its senior  subordinated  notes held by The
Retirement Systems of Alabama.

      Net cash used in operating  activities for the nine months ended September
30, 2004,  was $28.1 million.  The Company's  accounts  receivable  increased to
$361.4  million as of September 30, 2004 from $309.9  million as of December 31,
2003 as a result of increased sales volume and the  acquisition of OpenPSL.  The
Company's  accounts payable decreased to $249.8 million as of September 30, 2004
from $250.5 million as of December 31, 2003. Excluding accounts payable of $18.8
million acquired with the purchase of OpenPSL,  accounts payable decreased $19.5
million  as the  result of taking  early  payment  discounts  offered by certain
suppliers.

      On  September  13,  2004,  the Company  entered  into an  amendment to its
syndicated  Loan and Security  Agreement  with  Congress  Financial  Corporation
(Western)  ("Congress"),  an affiliate of Wachovia Bank, N.A.  ("Wachovia"),  as
administrative,  collateral  and  syndication  agent  for  the  lenders  of  the
revolving line of credit (the "Congress  Facility").  The amendment  reduced the
Congress  Facility from $160 million to $125 million,  and extended the maturity
date to July 31, 2007.  The syndicate  includes Bank of America N.A. as co-agent
and other  financial  institutions  as lenders.  Borrowings  under the  Congress
Facility bear  interest at Wachovia's  prime rate plus a margin of 0.0% to 0.5%,
based on unused availability levels. At the Company's option, all or any portion
of the outstanding  borrowings may be converted to a Eurodollar rate loan, which
bears interest at the adjusted  Eurodollar rate plus a margin of 1.50% to 2.00%,
based on unused  availability  levels.  The Company also pays an unused line fee
equal to 0.375% per annum of the  unused  portion  of the  facility,  subject to
certain adjustments.  The average interest rate on outstanding  borrowings under
the Congress Facility during the quarter ended September 30, 2004 was 4.33%, and
the balance  outstanding at September 30, 2004 was $8.8 million.  Obligations of
the Company  under the Congress  Facility  are secured by certain  assets of the
Company and its North and South  American  subsidiaries.  The Congress  Facility
requires the Company to meet certain  financial tests and to comply with certain
other  covenants,  including  restrictions  on  incurrence  of debt  and  liens,
restrictions   on   mergers,   acquisitions,    asset   dispositions,    capital
contributions, payment of dividends, repurchases of stock and investments.


                                       20


      On  September  20, 2004,  Bell (the parent  company  only)  entered into a
securitization program with Wachovia Bank, National Association ("Wachovia") and
Blue Ridge Asset Funding  Corporation ("Blue Ridge"),  an affiliate of Wachovia,
which expires on September 20, 2007  ("Wachovia  Facility").  Under the program,
Bell will sell or contribute all of its  receivables to a newly created  special
purpose  bankruptcy remote entity named Bell Microproducts  Funding  Corporation
("Funding"),  a wholly-owned  subsidiary of Bell.  Funding will obtain financing
from Blue Ridge or Wachovia and other liquidity banks secured by the receivables
to pay a portion of the purchase price for the  receivables.  The balance of the
purchase  price  will be  paid by  advances  made  by  Bell to  Funding  under a
subordinated note of Funding payable to Bell and by capital  contributions  from
Bell to Funding.  The maximum  principal  amount  available for Funding's credit
facility is $75 million.  The interest rate on advances made by Blue Ridge shall
be the cost of Blue  Ridge's  commercial  paper.  In  addition,  Funding  pays a
program  fee in the amount of 95 basis  points  per annum on the  portion of the
advances funded by Blue Ridge's  commercial paper. The interest rate on advances
made by Wachovia and other  liquidity  banks shall be either an  alternate  base
rate (which is the higher of the "prime rate" as announced by Wachovia, or 0.50%
above the federal  funds  effective  rate),  or a rate based on an adjusted LIBO
rate plus 1.50%.  Funding  also pays an unused  line fee  ranging  from 0.20% to
0.25% per annum of the unused  portion of the facility.  Bell acts as a servicer
for  Funding and will  collect  all amounts due under,  and take all action with
respect  to, the  receivables  for the benefit of Funding  and its  lenders.  In
exchange for these  services,  Bell  receives a servicing  fee  determined on an
arms-length basis. The cash flow from the collections of the receivables will be
used to  purchase  newly  generated  receivables,  to pay  amounts to  Funding's
lenders,  to pay  down on the  subordinated  note  issued  to  Bell  and to make
dividend  distributions  to Bell  (subject at all times to the required  capital
amount being left in Funding).  Including the program fee, the average  interest
rate on  outstanding  borrowings  under the  securitization  program  during the
initial period ending September 30, 2004 was 2.74%, and the balance  outstanding
at September 30, 2004 was $55 million. Obligations of Funding under the Wachovia
Facility are secured by all of Funding's assets.  The Wachovia Facility requires
Funding (and in certain circumstances, Bell) to meet certain financial tests and
to comply with certain  other  covenants  including  restrictions  on changes in
structure, incurrence of debt and liens, payment of dividends and distributions,
and material modifications to contracts and credit and collections policy.

      While Bell's  consolidated  financial  statements  reflect the receivables
which  were  sold to  Funding  and  Funding's  debt on its  balance  sheet,  the
receivables  are  solely  owned  by  Funding.   Bell  has  no  interest  in  the
receivables,  and Funding is solely  obligated  with respect to the  outstanding
borrowings under the securitization program.

      On December 2, 2002,  as further  amended in September  2004,  the Company
entered into a Syndicated Credit Agreement arranged by Bank of America, National
Association  ("Bank of America  facility"),  as  principal  agent,  to provide a
(pound)75  million  revolving  line  of  credit  facility,  or the  U.S.  dollar
equivalent  of  approximately  $136 million at September  30, 2004.  The Bank of
America  facility  matures in December  2005.  The  syndicate  includes  Bank of
America  as  agent  and   security   trustee  and  other  banks  and   financial
institutions,  as lenders.  Borrowings under the line of credit bear interest at
Bank of America's  base rate plus a margin of 2.25% to 2.50%,  based on certain
financial  measurements.  At the  Company's  option,  all or any  portion of the
outstanding  borrowings may be converted to a LIBOR Revolving Loan,  which bears
interest at the adjusted  LIBOR rate plus a margin of 2.25% to 2.50%,  based on
certain  financial  measurements.  The average  interest rate on the outstanding
borrowings under the revolving line of credit during the quarter ended September
30, 2004 was 5.7%,  and the balance  outstanding at September 30, 2004 was $55.8
million.  Obligations  of the  Company  under the  revolving  line of credit are
secured by certain assets of the Company's European subsidiaries.  The revolving
line of credit  requires  the  Company to meet  certain  financial  tests and to
comply with certain other  covenants,  including  restrictions  on incurrence of
debt and liens,  restrictions  on  mergers,  acquisitions,  asset  dispositions,
capital contributions,  payment of dividends, repurchases of stock, repatriation
of cash and investments.


                                       21


      On July 6, 2000, and as amended on May 3, 2004, the Company entered into a
Securities Purchase Agreement with The Retirement Systems of Alabama and certain
of its affiliated funds (the "RSA  facility"),  under which the Company borrowed
$180 million of subordinated  debt financing.  This  subordinated debt financing
was comprised of $80 million bearing interest at 9.125%, repaid in May 2001; and
$100  million  bearing  interest  at  9.0%,  payable  in  semi-annual  principal
installments  of  $3.5  million  plus  interest  and  in  semi-annual  principal
installments of $8.5 million commencing December 31, 2007, with a final maturity
date of June 30, 2010. On August 1, 2003,  the Company  entered into an interest
rate swap agreement with Wachovia Bank effectively  securing a new interest rate
on $40 million of the  outstanding  debt. The new rate is based on the six month
U.S. Libor rate plus a fixed margin of 4.99% and continues until  termination of
the agreement on June 30, 2010. The notional amount is amortized  ratably as the
underlying  debt is repaid.  The notional amount at September 30, 2004 was $36.5
million.The Company initially recorded the interest rate swap at fair value, and
subsequently  recorded  changes  in  fair  value  as an  offset  to the  related
liability.  At September 30, 2004,  the fair value of the interest rate swap was
($282,000).  The RSA  facility  is  secured  by a second  lien on certain of the
Company's and its  subsidiaries'  North American and South American assets.  The
Company must meet certain  financial tests on a quarterly basis, and comply with
certain other covenants, including restrictions of incurrence of debt and liens,
restrictions  on asset  dispositions,  payment of dividends,  and  repurchase of
stock.  The Company is also required to be in  compliance  with the covenants of
certain other  borrowing  agreements.  The balance  outstanding at September 30,
2004 on this long-term debt was $52.0 million,  $3.5 million is payable in 2004,
$7.0  million is  payable  in each of the years 2005 and 2006 and $34.5  million
thereafter.

      On May 9, 2003, the Company entered into a mortgage agreement with Bank of
Scotland for (pound)6  million,  or the U.S. dollar  equivalent of approximately
$10.9 million,  as converted at September 30, 2004.  The new mortgage  agreement
fully repaid the borrowings  outstanding under the previous  mortgage  agreement
with Lombard NatWest Limited,  has a term of 10 years, bears interest at Bank of
Scotland's  rate  plus  1.35%,  and is  payable  in  quarterly  installments  of
approximately  (pound)150,000,  or $272,000  USD, plus  interest.  The principal
amount due each year is approximately $1.1 million.  The balance of the mortgage
as  converted  to USD at  September  30,  2004  was $9.8  million.  Terms of the
mortgage require the Company to meet certain financial ratios and to comply with
certain other covenants on a quarterly basis.

      On June 22, 2004,  in  connection  with the  acquisition  of OpenPSL,  the
Company assumed a short-term financing agreement with GE Commercial Distribution
Finance  ("GE  Facility")  for up to  (pound)17.5  million  or the  U.S.  dollar
equivalent of $31.7 million.  The loan was secured by certain  OpenPSL  accounts
receivable  and  bore  interest  at  Euribor  plus  2.25%.  This  agreement  was
terminated  on September 22, 2004 and the balance  outstanding  at that date was
repaid in full.

      The  Company  has an  agreement  with IFN Finance BV to provide up to $7.5
million in short-term  financing to the Company.  The loan is secured by certain
European  accounts  receivable  and  inventories,  bears  interest at 5.5%,  and
continues indefinitely until terminated by either party upon 90 days notice. The
loan balance outstanding was $220,000 at September 30, 2004.

      On June 22, 2004,  in  connection  with the  acquisition  of OpenPSL,  the
Company assumed a mortgage with HSBC Bank plc ("HSBC") for an original amount of
(pound)670,000, or the U.S. dollar equivalent of approximately $1.2 million. The
mortgage has a term of ten years,  bears  interest at HSBC's rate plus 1.25% and
is payable in monthly  installments of  approximately  (pound)7,600,  or $13,800
U.S. dollars. The balance on the mortgage was $875,000 at September 30, 2004.

      The  Company  was in  compliance  with  its  bank  and  subordinated  debt
financing  covenants at September 30, 2004;  however,  there can be no assurance
that the Company will be in compliance with such covenants in the future.


                                       22


            The Company  believes  that  borrowings  available  under its credit
facilities   will  be   sufficient   to  fund  its  working  and  other  capital
requirements,  including  potential  investments  in other  companies  and other
assets to support the  strategic  growth of its  business,  over the next twelve
months. In the ordinary course of business, the Company evaluates  opportunities
to acquire businesses,  products and technologies and expects to use its cash to
fund these types of activities in the future.  In the event additional needs for
cash arise, the Company may raise additional funds from a combination of sources
including  the  potential  issuance  of debt or  equity  securities.  Additional
financing might not be available on terms  favorable to the Company,  or at all,
particularly in light of the recent decline in the capital markets.  If adequate
funds  were not  available  or were  not  available  on  acceptable  terms,  the
Company's ability to take advantage of unanticipated opportunities or respond to
competitive pressures could be limited.

            In January 2003, the FASB issued  Interpretation  No. 46 ("FIN 46"),
"Consolidation of Variable Interest Entities,  an Interpretation of ARB No. 51."
FIN No. 46 requires certain variable interest entities to be consolidated by the
primary  beneficiary of the entity if the equity  investors in the entity do not
have the  characteristics  of a  controlling  financial  interest or do not have
sufficient  equity at risk for the  entity to  finance  its  activities  without
additional  subordinated financial support from other parties. In December 2003,
the FASB issued FIN No. 46-R,  "Consolidation  of Variable  Interest  Entities",
which represents a revision to FIN 46. FIN No. 46-R clarifies certain aspects of
FIN 46 and provides  certain  entities with exemptions from the  requirements of
FIN 46. The variable  interest model of FIN No. 46-R was only slightly  modified
from that contained in FIN 46. The variable interest model looks to identify the
primary  beneficiary of a variable interest entity.  The primary  beneficiary is
the party that is exposed to the  majority  of the risk or stands to benefit the
most from the variable interest entity's activities.  A variable interest entity
would be  required  to be  consolidated  if  certain  conditions  were met.  The
provisions  of FIN No. 46-R are  effective  for  interests in variable  interest
entities as of the first  interim or annual  period  ending  after  December 15,
2003. The Company  currently has no contractual  relationship  or other business
relationship  with a variable  interest entity and therefore the adoption of FIN
46 or FIN No. 46-R did not have a material  effect on the  Company's  results of
operations, financial position or cash flows as of and for the nine month period
ended September 30, 2004.

            On December  17,  2003,  the Staff of the  Securities  and  Exchange
Commission  issued  Staff  Accounting  Bulletin  No. 104 ("SAB  104"),  "Revenue
Recognition",  which  supercedes  SAB 101,  "Revenue  Recognition  in  Financial
Statements".  SAB  104's  primary  purpose  is to  rescind  accounting  guidance
contained  in  SAB  101  related  to  multiple  element  revenue   arrangements,
superceded  as a result of the issuance of EITF 00-21,  "Accounting  for Revenue
Arrangements  with  Multiple  Deliverables."  While the  wording  of SAB 104 has
changed  to  reflect  the  issuance  of  EITF  00-21,  the  revenue  recognition
principles of SAB 101 remain  largely  unchanged by the issuance of SAB 104. The
adoption of SAB 104 did not have a material  effect on the Company's  results of
operations, financial position or cash flows as of and for the nine month period
ended September 30, 2004.

            In April 2004, the Emerging  Issues Task Force issued  Statement No.
03-06  "Participating  Securities and the Two-Class  Method Under FASB Statement
No. 128,  Earnings Per Share" ("EITF  03-06").  EITF 03-06 addresses a number of
questions regarding the computation of earnings per share by companies that have
issued securities other than common stock that contractually  entitle the holder
to  participate  in  dividends  and  earnings  of the company  when,  and if, it
declares dividends on its common stock. The issue also provides further guidance
in applying the two-class method of calculating  earnings per share,  clarifying
what constitutes a participating  security and how to apply the two-class method
of  computing  earnings  per share  once it is  determined  that a  security  is
participating,  including  how to  allocate  undistributed  earnings  to  such a
security.  EITF 03-06 is effective for fiscal periods  beginning after March 31,
2004. The adoption of EITF 03-06 did not have a material effect on the Company's
earnings per share for the three month and nine month  periods  ended  September
30, 2004, as the Company does not have participating securities.

            As more  fully  discussed  within  Note 6, on October  13,  2004 the
Financial  Accounting  Standards  Board (FASB)  ratified the  consensus the EITF
reached on EITF 04-8, " The Effect of  Contingently  Convertible  Instruments on
Diluted  Earnings  per Share."  This EITF changes the way shares of common stock
that are issuable  upon  conversion  of certain  instruments  are treated in the
calculation  of  diluted   earnings  per  share.   In  addition  to  prospective
application, this EITF requires retroactive restatement of prior period earnings
per share for all periods in which  securities  outstanding at December 31, 2004
(the effective date of this guidance) were outstanding.


                                       23


      Because the terms of the  Company's  convertible  subordinated  debentures
require settlement in shares of common stock of the full value of the debentures
upon conversion,  all shares  potentially  issuable at the end of each reporting
period would be included in diluted  weighted  average  shares  outstanding.  In
addition,  for purposes of calculating  diluted  earnings per share, the Company
would be required to add back to net income the  after-tax  interest  expense on
the  debentures  for  each  reporting  period,  as if the  debentures  had  been
converted to common  stock at the  beginning  of the period.  For every  quarter
beginning with the first quarter of 2004,  when the debentures  were issued,  an
additional  10,036,496  shares  would be  included in diluted  weighted  average
shares  outstanding,  and the  Company  would add back to net  income  after-tax
interest  expense of  approximately  $187,000 for the first  quarter of 2004 and
approximately  $ 550,000 for each quarter  thereafter.  This  restatement  would
reduce  previously  reported  diluted  earnings per share by $0.01 for the third
quarter  of 2004 and the nine  months  then ended and no effect on the first and
second quarters of 2004, or the six months then ended.

ITEM 3:  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

      The Company is subject to interest  rate risk on its variable  rate credit
facilities  and could be  subjected  to  increased  interest  payments if market
interest rates increase.  For the nine months ended  September 30 2004,  average
borrowings  outstanding  on the  variable  rate credit  facility  with  Congress
Financial  Corporation  (Western) were $62.0 million,  average  borrowings  with
Wachovia Bank,  National  Association  and Blue Ridge Asset Funding  Corporation
were $7.4 million and average  borrowings with Bank of America,  N.A. were $47.4
million.  Wachovia,  Blue Ridge and Bank of America have interest rates that are
based on associated  rates such as  Eurodollar  and base or prime rates that may
fluctuate  over time  based on  changes in the  economic  environment.  Based on
actual  borrowings  throughout  the year under these  borrowing  facilities,  an
increase of 1% in such  interest  rate  percentages  would  increase  the annual
interest expense by approximately $1.2 million.

      A substantial part of the Company's  revenue and capital  expenditures are
transacted in U.S. dollars, but the functional currency for foreign subsidiaries
is not the U.S.  dollar.  The  Company  enters  into  foreign  forward  exchange
contracts to hedge  certain  transactions  and balance sheet  exposures  against
future  movements in foreign exchange rates. The gains and losses on the forward
exchange  contracts  are  largely  offset by gains or  losses on the  underlying
transactions  and,  consequently,  a sudden or  significant  change  in  foreign
exchange  rates  should not have a material  impact on future net income or cash
flows. As a result of the Company or its subsidiaries entering into transactions
denominated  in currencies  other than their  functional  currency,  the Company
recognized  a  foreign  currency  gain of  $909,000  during  the  quarter  ended
September  30, 2004.  To the extent the Company is unable to manage these risks,
the Company's results of operations,  financial position and cash flows could be
materially adversely affected.

      In August 2003,  the Company  entered into an interest rate swap agreement
in order to gain  access to the lower  borrowing  rates  normally  available  on
floating-rate  debt,  while  avoiding  prepayment  and other costs that would be
associated with refinancing  long-term fixed-rate debt. The swap purchased has a
notional  amount  of $40  million,  expiring  in  June  2010,  with a  six-month
settlement  period and provides  for variable  interest at LIBOR plus a set rate
spread.  The notional  amount is  amortized  ratably as the  underlying  debt is
repaid. The notional amount at September 30, 2004 was $36.5 million.The notional
amount does not quantify risk or represent assets or liabilities, but rather, is
used in the  determination  of cash settlement  under the swap  agreement.  As a
result of  purchasing  this swap,  the Company will be exposed to credit  losses
from counter-party non-performance; however, the Company does not anticipate any
such losses from this agreement,  which is with a major  financial  institution.
The  agreement  will also expose the Company to interest  rate risk should LIBOR
rise during the term of the  agreement.  This swap  agreement is  accounted  for
under  Statement of Financial  Accounting  Standards  No. 133,  "Accounting  for
Derivative   Instruments  and  Hedging   Activities"  ("SFAS  133").  Under  the
provisions  of SFAS 133, we initially  recorded  the interest  rate swap at fair
value,  and  subsequently  recorded  changes  in fair  value as an offset to the
related liability. Fair value is determined based on quoted market prices, which
reflect the  difference  between  estimated  future  variable-rate  payments and
future fixed-rate receipts.


                                       24


ITEM 4:  CONTROLS AND PROCEDURES

      (a)   Evaluation of disclosure  controls and procedures.  After evaluating
            the   effectiveness  of  the  Company's   disclosure   controls  and
            procedures pursuant to Rule 13a-15(b) of the Securities Exchange Act
            of 1934 ("the  Exchange Act") as of the end of the period covered by
            this  quarterly  report,  our  chief  executive  officer  and  chief
            financial   officer  with  the   participation   of  the   Company's
            management,  have concluded that the Company's  disclosure  controls
            and  procedures  are  effective to ensure that  information  that is
            required to be  disclosed  by the  Company in reports  that it files
            under  the  Exchange  Act is  recorded,  processed,  summarized  and
            reported  within  the time  periods  specified  in the  rules of the
            Securities Exchange Commission.

      (b)   Changes in internal controls.  There were no changes in our internal
            control over  financial  reporting  that occurred  during the period
            covered by this quarterly report that have materially  affected,  or
            are reasonably likely to materially  affect,  the Company's internal
            control over financial reporting.

                                       25


PART II  -  OTHER INFORMATION

ITEM 2:  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

            In connection  with the acquisition of OpenPSL  Holdings  Limited on
            June  22,  2004  described  in  Note 2 to the  financial  statements
            herein,  the  Company  issued an  aggregate  240,006  shares to five
            individuals on September 7, 2004 as a contingent  payment in partial
            consideration  for the acquisition.  The Company relied upon Section
            4(2)  of  the  Securities  Act,  which  provides  an  exemption  for
            transactions  not involving a public  offering,  and Regulation S of
            the Securities Act, which provides an exemption for offers and sales
            made outside the United States.

ITEM 6:   EXHIBITS

            See Exhibit Index on page following Signatures.


                                       26


SIGNATURE

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

Dated:   November 9, 2004
                                            BELL MICROPRODUCTS INC.


                                            BY: /s/ JAMES E. ILLSON
                                                --------------------------------
                                                CHIEF FINANCIAL OFFICER AND
                                                EXECUTIVE VICE PRESIDENT OF
                                                FINANCE AND OPERATIONS


                                       27


                                  EXHIBIT INDEX
                             BELL MICROPRODUCTS INC.
                                    Form 10-Q

                        Quarter ended September 30, 2004

EXHIBIT
NO.         DESCRIPTION

10.1        First Amendment to Securities  Purchase  Agreement dated May 3, 2004
            between the Registrant and The Retirement Systems of Alabama.

10.2        Third  Amendment to Loan and Security  Agreement dated September 13,
            2004 between the Registrant and Congress Financial Corporation.

10.3        Credit and Security  Agreement dated September 20, 2004 by and among
            Bell Microproducts Funding Corporation,  the Registrant,  Blue Ridge
            Asset  Funding  Corporation,  certain  Liquidity  Banks and Wachovia
            Bank.

10.4        Receivables  Sales  Agreement  dated  September 20, 2004 between the
            Registrant and Bell Microproducts Funding Corporation.

10.5        Supplemental   Agreement  to  Syndicated   Credit   Agreement  dated
            September  22,  2004  by and  among  Ideal  Hardware  Limited,  Bell
            Microproducts  Europe Export Limited,  BM Europe Partners C.V., Bell
            Microproducts  Europe B.V., Bank of America,  N.A. and certain banks
            and financial institutions.

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

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

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

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

                                       28