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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

|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.
                                                          ------------------

                         Commission file number: 0-23336
                                                 -------

                               AROTECH CORPORATION
            -------------------------------------------------------
            (Exact name of registrant as specified in its charter)


                Delaware                                95-4302784
     -------------------------------                -------------------
     (State or other jurisdiction of                 (I.R.S. Employer
     incorporation or organization)                 Identification No.)


250 West 57th Street, Suite 310, New York, New York                10107
- ---------------------------------------------------              ----------
     (Address of principal executive offices)                    (Zip Code)

                                 (212) 258-3222
    ------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


    ------------------------------------------------------------------------
                 (Former address, 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 |_| No |X|

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

The number of shares outstanding of the issuer's common stock as of November 10,
2004 was 79,096,283.

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


                               AROTECH CORPORATION

                                      INDEX



                                                                                                        
PART I - FINANCIAL INFORMATION

        Item 1 - Interim Consolidated Financial Statements (Unaudited):
        Consolidated Balance Sheets at September 30, 2004 and December 31, 2003 (audited)..............     3
        Consolidated Statements of Operations for the Nine Months Ended September 30, 2004 and 2003....     5
        Consolidated Statements of Changes in Stockholders' Equity during the Nine-Month Period Ended
            September 30, 2004.........................................................................     6
        Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2004 and 2003....     7
        Note to the Interim Consolidated Financial Statements..........................................    11

        Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations.    27

        Item 3 - Quantitative and Qualitative Disclosures about Market Risk............................    52

        Item 4 - Controls and Procedures...............................................................    53

PART II - OTHER INFORMATION

        Item 2 - Changes in Securities and Use of Proceeds.............................................    55

        Item 5 - Other Information.....................................................................    55

        Item 6 - Exhibits and Reports on Form 8-K......................................................    55

SIGNATURES.............................................................................................    57



                                       2


                               AROTECH CORPORATION
Item 1.       INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

                           CONSOLIDATED BALANCE SHEETS
                                 (U.S. Dollars)
- --------------------------------------------------------------------------------



                                                                      September 30,  December 31,
                                                                           2004         2003
                                                                       -----------   -----------
                                   ASSETS                              (Unaudited)   (Note 1.c.)
                                                                               
CURRENT ASSETS:
    Cash and cash equivalents ......................................   $ 4,573,875   $13,685,125
    Restricted securities and deposits due within one year .........    13,236,461       706,180
    Available-for-sale marketable securities .......................       128,826            --
    Trade receivables (net of allowance for doubtful accounts in the
      amounts of $56,394 and $61,282 as of September 30, 2004 and
      December 31, 2003, respectively) .............................     7,800,632     4,706,423
    Current portion of note receivable .............................       329,550            --
    Unbilled revenues ..............................................     2,560,108            --
    Other accounts receivable and prepaid expenses .................     1,623,183     1,187,371
    Inventories ....................................................     7,631,193     1,914,748
    Assets of discontinued operations ..............................            --        66,068
                                                                       -----------   -----------

              Total current assets .................................    37,883,828    22,265,915
                                                                       -----------   -----------

SEVERANCE PAY FUND .................................................     1,837,616     1,023,342

RESTRICTED SECURITIES AND DEPOSITS .................................     1,000,000            --

LONG TERM NOTE RECEIVABLES .........................................       667,245            --

PROPERTY AND EQUIPMENT, NET ........................................     4,463,675     2,292,741

GOODWILL ...........................................................    24,978,764     5,064,555

OTHER INTANGIBLE Assets, NET .......................................    15,300,743     2,375,195
                                                                       -----------   -----------

                                                                       $86,131,871   $33,021,748
                                                                       ===========   ===========


- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       3


                               AROTECH CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                        (U.S. Dollars, except share data)
- --------------------------------------------------------------------------------



                                                                               September 30,     December 31,
                                                                                   2004             2003*
                                                                               -------------    -------------
                                                                                (Unaudited)      (Note 1.c.)
                                                                                          
         LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
     Trade payables ........................................................   $   4,190,155    $   1,967,448
     Other accounts payable and accrued expenses ...........................       5,947,310        4,030,411**
     Current portion of promissory notes due to purchase of subsidiaries ...       1,149,509          150,000
     Short-term bank loans and current portion of long-term loans ..........         106,691           40,849
     Deferred revenues .....................................................       2,884,295          140,936**
     Liability related to warrants .........................................       9,011,995               --
     Liabilities of discontinued operations ................................              --          380,108
                                                                               -------------    -------------

Total current liabilities ..................................................      23,289,955        6,709,752

LONG TERM LIABILITIES
     Accrued severance pay .................................................       3,241,581        2,814,492
     Convertible debentures, net ...........................................       1,792,370        1,450,194
     Deferred warranty revenue, less current portion .......................         181,722          220,143
     Promissory notes due to purchase of subsidiaries ......................         977,861          150,000
                                                                               -------------    -------------

Total long-term liabilities ................................................       6,193,534        4,634,829

MINORITY INTEREST ..........................................................          85,885           51,290

SHAREHOLDERS' EQUITY:
     Share capital -
     Common stock - $0.01 par value each;
       Authorized: 250,000,000 shares as of September 30, 2004 and December
         31, 2003; Issued: 79,100,166 shares as of September 30, 2004 and
         47,972,407 shares as of December 31, 2003; Outstanding - 78,544,833
         shares as of September 30, 2004 and 47,417,074 shares as of
         December 31, 2003 .................................................         791,002          479,726
     Preferred shares - $0.01 par value each;
       Authorized: 1,000,000 shares as of September 30, 2004 and December
         31, 2003; No shares issued and outstanding as of September 30, 2004
         and December 31, 2003 .............................................              --               --
     Additional paid-in capital ............................................     177,348,358      135,702,413
     Deferred stock compensation ...........................................      (1,027,653)          (8,464)
     Accumulated deficit ...................................................    (115,698,412)    (109,911,240)
     Treasury stock, at cost (common stock - 555,333 shares as of September
       30, 2004 and December 31, 2003) .....................................      (3,537,106)      (3,537,106)
     Notes receivable on account of shares .................................      (1,222,902)      (1,203,881)
     Accumulated other comprehensive income (loss) .........................         (90,790)         104,429
                                                                               -------------    -------------

Total shareholders' equity .................................................      56,562,497       21,625,877
                                                                               -------------    -------------

                                                                               $  86,131,871    $  33,021,748
                                                                               =============    =============


- ----------
*  Restated.
** Reclassified.

- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       4


                               AROTECH CORPORATION
                CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
                        (U.S. Dollars, except share data)
- --------------------------------------------------------------------------------



                                                         Nine months ended               Three months ended
                                                            September 30,                   September 30,
                                                    ----------------------------    ----------------------------
                                                        2004            2003*           2004           2003*
                                                    ------------    ------------    ------------    ------------
                                                                                        
Revenues ........................................   $ 33,383,023    $ 13,232,486    $ 16,272,521    $  5,705,898

Cost of revenues ................................     22,680,921       8,365,212      11,548,948       3,252,323
                                                    ------------    ------------    ------------    ------------

Gross profit ....................................     10,702,102       4,867,274       4,723,573       2,453,575

Operating expenses:
     Research and development ...................      1,302,774         762,629         431,147         252,085
     Selling and marketing ......................      3,435,183       2,395,190       1,294,487         757,614
     General and administrative .................      7,571,923       3,456,286       2,111,853         982,779
     Amortization of intangible assets ..........      1,731,425         727,127         739,400         103,584
                                                    ------------    ------------    ------------    ------------
Total operating costs and expenses ..............     14,041,305       7,341,232       4,576,887       2,096,062
                                                    ------------    ------------    ------------    ------------

Operating income (loss) .........................     (3,339,203)     (2,473,958)        146,686         357,513
Financial income (expenses), net ................     (2,126,079)     (1,213,582)      1,105,276         (82,333)
                                                    ------------    ------------    ------------    ------------

Income (loss) before income taxes ...............     (5,465,282)     (3,687,540)      1,251,962         275,180
Income tax expenses, net ........................       (286,525)       (308,137)       (116,460)        (31,089)
                                                    ------------    ------------    ------------    ------------
Income (loss) before minority interest in loss
   (earnings) of a subsidiary and income tax
   expenses .....................................     (5,751,807)     (3,995,677)      1,135,502         244,091
Minority interest in loss (earnings) of a
   subsidiary ...................................        (35,365)        134,813          (8,657)        (25,485)
                                                    ------------    ------------    ------------    ------------
Income (loss) from continuing operations ........     (5,787,172)     (3,860,864)      1,126,845         218,606
Income (loss) from discontinued operations ......             --          80,883              --          (2,285)
                                                    ------------    ------------    ------------    ------------
Net income (loss) ...............................     (5,787,172)     (3,779,981)      1,126,845         216,321
Deemed dividend to certain stockholders of common
   stock ........................................     (3,328,952)       (267,026)     (2,165,952)        (94,676)
                                                    ------------    ------------    ------------    ------------
Net income (loss) attributable to common
   stockholders .................................   $ (9,116,124)   $ (4,047,007)   $ (1,039,107)   $    121,645
                                                    ============    ============    ============    ============

Basic and diluted net earnings (loss) per share
  from continuing operations ....................   $      (0.14)   $      (0.11)   $      (0.01)   $       0.00
                                                    ============    ============    ============    ============
Basic and diluted net earnings (loss) per share
  from discontinued operations ..................   $       0.00    $       0.00    $       0.00    $       0.00
                                                    ============    ============    ============    ============
Basic and diluted net earnings (loss) per share .   $      (0.14)   $      (0.11)   $      (0.01)   $       0.00
                                                    ============    ============    ============    ============

Weighted average number of shares used in
  computing basic net loss per share ............     67,072,069      37,276,260      76,744,251      40,371,940


- ----------
* Restated.

- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       5


                               AROTECH CORPORATION
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                        (U.S. Dollars, except share data)
- --------------------------------------------------------------------------------




                                             Common Stock             Additional         Deferred
                                       --------------------------       paid-in           stock          Accumulated
                                         Shares         Amount          capital        compensation        deficit
                                       ----------   -------------   -------------     -------------    -------------
                                                                                        
BALANCE AT JANUARY 1, 2004 -
  NOTE 1 ........................      47,972,407   $     479,726   $ 135,702,413*    $      (8,464)   $(109,911,240)*
CHANGES DURING THE NINE-MONTH
  PERIOD ENDED SEPTEMBER 30, 2004
   Issuance of shares, net ......      14,548,491         145,485      24,944,639                --               --
   Issuance of shares in respect
     of FAAC acquisition ........       1,003,856          10,039       1,993,639                --               --
   Conversion of convertible
     debentures .................       3,213,292          32,132       3,035,583                --               --
   Exercise of warrants by
     investors ..................      11,363,342         113,633      19,119,008                --               --
   Issuance of shares to
     consultants ................          74,215             742         170,489                --               --
   Compensation related to
     warrants issued in
     settlement of litigation ...              --              --         483,828                --               --
   Compensation related to
     non-recourse loan granted
     to shareholder .............              --              --         (13,500)               --               --
   Exercise of options by
     employees ..................         856,948           8,569       1,053,012                --               --
   Exercise of options by
     consultants ................          27,615             276          38,399                --               --
   Shares issued to employee ....          40,000             400          92,800                --               --
   Deferred stock compensation ..              --              --       1,556,147        (1,556,147)              --
   Amortization of deferred
     stock compensation .........              --              --              --           536,958               --
   Reclassification to
     liability in connection
     with warrants granted ......              --              --     (10,841,020)               --               --
   Interest accrued on notes
     receivable from
     shareholders ...............              --              --          12,921                --               --
   Other comprehensive loss -
     foreign currency
     translation adjustment .....              --              --              --                --               --
   Other comprehensive loss -
     unrealized gain on
     available for sale
     marketable securities ......              --              --              --                --               --
  Net loss ......................              --              --              --                --       (5,787,172)
                                       ----------   -------------   -------------     -------------    -------------
  Total comprehensive loss ......              --              --              --                --               --
BALANCE AT SEPTEMBER 30, 2004 -
  UNAUDITED .....................      79,100,166   $     791,002   $ 177,348,358     $  (1,027,653)   $(115,698,412)


                                                             Notes        Accumulated
                                                           receivable        other             Total
                                          Treasury            from       comprehensive     comprehensive
                                            stock         shareholders    income (loss)         loss            Total
                                        -------------    -------------    -------------    -------------    -------------
                                                                                             
BALANCE AT JANUARY 1, 2004 -
  NOTE 1 ........................       $  (3,537,106)   $  (1,203,881)   $     104,429    $          --    $  21,625,877*
CHANGES DURING THE NINE-MONTH
  PERIOD ENDED SEPTEMBER 30, 2004
   Issuance of shares, net ......                  --               --               --               --       25,090,124
   Issuance of shares in respect
     of FAAC acquisition ........                  --               --               --               --        2,003,678
   Conversion of convertible
     debentures .................                  --               --               --               --        3,067,715
   Exercise of warrants by
     investors ..................                  --               --               --               --       19,232,641
   Issuance of shares to
     consultants ................                  --               --               --               --          171,231
   Compensation related to
     warrants issued in
     settlement of litigation ...                  --               --               --               --          483,828
   Compensation related to
     non-recourse loan granted
     to shareholder .............                  --               --               --               --          (13,500)
   Exercise of options by
     employees ..................                  --           (6,100)              --               --        1,055,481
   Exercise of options by
     consultants ................                  --               --               --               --           38,675
   Shares issued to employee ....                  --               --               --               --           93,200
   Deferred stock compensation ..                  --               --               --               --               --
   Amortization of deferred
     stock compensation .........                  --               --               --               --          536,958
   Reclassification to
     liability in connection
     with warrants granted ......                  --               --               --               --      (10,841,020)
   Interest accrued on notes
     receivable from
     shareholders ...............                  --          (12,921)              --               --               --
   Other comprehensive loss -
     foreign currency
     translation adjustment .....                  --               --         (198,067)        (198,067)        (198,067)
   Other comprehensive loss -
     unrealized gain on
     available for sale
     marketable securities ......                  --               --            2,848            2,848            2,848
  Net loss ......................                  --               --               --       (5,787,172)      (5,787,172)
                                        -------------    -------------    -------------    -------------    -------------
  Total comprehensive loss ......                  --               --               --    $  (5,982,391)              --
BALANCE AT SEPTEMBER 30, 2004 -                                                            =============
  UNAUDITED .....................       $  (3,537,106)   $  (1,222,902)   $     (90,790)                    $  56,562,497


- ----------
* Restated.

- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       6


                               AROTECH CORPORATION
         CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (U.S. Dollars)
- --------------------------------------------------------------------------------



                                                                                          Nine months ended September 30,
                                                                                          -------------------------------
                                                                                               2004            2003*
                                                                                           ------------    ------------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss for the period ..............................................................   $ (5,787,172)   $ (3,779,981)
  Net income for the period from discontinued operations ...............................             --         (80,883)
  Adjustments required to reconcile net loss to net cash used in operating activities:
   Depreciation ........................................................................        834,637         529,155
   Amortization of intangible assets ...................................................      1,703,936         732,364
   Amortization of subsidiary purchase price allocated to inventory ....................        586,325              --
   Amortization of prepaid financial expenses ..........................................             --         236,250
   Amortization of compensation related to warrants issued to the holders of convertible
     debentures and beneficial conversion feature ......................................      3,454,676       1,134,001
   Amortization of deferred expenses related to convertible debenture issuance .........        176,771         156,802
   Amortization of capitalized research and development projects .......................         27,489              --
   Adjustment of liability in connection to warrants granted ...........................     (1,829,025)             --
   Stock-based compensation due to options and shares granted to employees .............        576,648              --
   Stock-based compensation due to options granted to consultants ......................             --          29,759
   Stock-based compensation due to shares granted to consultants .......................             --         154,331
   Write-off of inventory ..............................................................         67,951          23,830
   Earnings (loss) to minority .........................................................         35,363        (134,813)
   Impairment of fixed assets ..........................................................             --          62,332
   Mark-up of loans to shareholders ....................................................        (32,397)        (12,519)
   Interest expenses (income) accrued on promissory notes due to purchase of subsidiary          36,385         (35,853)
   Capital gain from sale of marketable securities .....................................         (4,114)             --
   Interest accrued on certificates of deposit due within one year .....................       (184,374)             --
   Amortization of premium related to restricted securities ............................        146,105              --
   Capital gain from sale of property and equipment ....................................         (5,744)         (3,163)
   Accrued severance pay, net ..........................................................       (474,575)         24,984
   Increase in deferred tax assets .....................................................        (16,499)             --
  Changes in operating asset and liability items:
   Decrease (increase) in trade receivables ............................................        725,593      (1,495,380)
   Increase in unbilled revenues .......................................................     (1,259,720)             --
   Decrease in notes receivable ........................................................        283,078              --
   Increase in other accounts receivable and prepaid expenses ..........................       (447,270)       (232,303)**
   Decrease (increase) in inventories ..................................................     (2,895,083)        130,404
   Increase (decrease) in trade payables ...............................................        955,347        (320,782)
   Increase in deferred revenues .......................................................      2,092,736              --
   Decrease in accounts payable and accruals ...........................................        202,891         444,651
                                                                                           ------------    ------------
  Net cash used in operating activities from continuing operations (reconciled from ....     (1,030,042)     (2,436,814)
    continuing operations)
  Net cash used in operating activities from discontinued operations (reconciled from
    discontinued operations) ...........................................................       (211,628)       (360,502)
                                                                                           ------------    ------------
  Net cash used in operating activities ................................................     (1,241,670)     (2,797,316)
                                                                                           ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES:


- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       7


                               AROTECH CORPORATION
         CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (U.S. Dollars)
- --------------------------------------------------------------------------------



                                                                                          Nine months ended September 30,
                                                                                          -------------------------------
                                                                                               2004            2003*
                                                                                           ------------    ------------
                                                                                                     
   Repayment of promissory note related to purchase of subsidiary ......................     (1,150,000)       (750,000)
   Investment in subsidiary(1) .........................................................     (7,190,777)             --
   Investment in subsidiary(2) .........................................................    (12,129,103)             --
   Investment in subsidiary(3) .........................................................    (17,302,167)             --
   Proceeds from sale of marketable securities, net ....................................            812              --
   Repayment of loan granted to shareholder ............................................         32,397           9,280**
   Purchase of intangible assets and inventory .........................................             --        (196,331)
   Purchase of property and equipment ..................................................     (1,121,991)       (417,530)
   Loans granted to stockholders, net ..................................................             --         (13,737)**
   Increase in capitalized research and development projects ...........................       (304,108)       (169,548)**
   Proceeds from sale of property and equipment ........................................         93,786           7,585
   Decrease (increase) in demo inventories, net ........................................        (26,970)          8,733
   Decrease (increase) in restricted securities and deposits, net ......................    (13,111,519)        585,807
                                                                                           ------------    ------------
  Net cash used in investing activities ................................................    (52,209,640)       (935,741)
                                                                                           ------------    ------------
FORWARD ................................................................................   $(53,451,310)   $ (3,733,057)
                                                                                           ------------    ------------


- ----------
*  Restated.
** Reclassified.

- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       8


                               AROTECH CORPORATION
        CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (U.S. Dollars)
- --------------------------------------------------------------------------------



                                                                             Nine months ended September 30,
                                                                             -------------------------------
                                                                                  2004            2003*
                                                                              ------------    ------------
                                                                                        
FORWARD ...................................................................   $(53,451,310)   $ (3,733,057)
                                                                              ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Decrease in short-term credit from banks .............................       (419,085)        (93,799)
     Proceeds from issuance of share capital, net .........................     24,319,890              --
     Proceeds from exercise of options ....................................      1,094,156          57,285
     Proceeds from exercise of warrants ...................................     19,387,651       1,730,732
     Payment on capital lease obligation ..................................         (2,888)           (343)
     Repayment of long-term loans .........................................        (42,529)             --
     Issuance of convertible debenture ....................................             --       3,238,662**
                                                                              ------------    ------------

Net cash provided by financing activities .................................     44,337,195       4,932,537
                                                                              ------------    ------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS ..........................     (9,114,115)      1,199,480

CASH EROSION DUE TO EXCHANGE RATE DIFFERENCES .............................          2,865          (4,063)

BALANCE OF CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD .......     13,685,125       1,457,526
                                                                              ------------    ------------

BALANCE OF CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD .............   $  4,573,875    $  2,652,943
                                                                              ============    ============

SUPPLEMENTARY INFORMATION ON NON-CASH TRANSACTIONS:
Issuance of shares and warrants against accrued expenses ..................   $  1,310,394    $         --
                                                                              ============    ============
Exercise of options and warrants against notes receivable .................   $      6,100    $         --
                                                                              ============    ============
Issuance expenses against account payable .................................   $    155,002    $         --
                                                                              ============    ============
Purchase of property and equipment against accounts payable ...............   $     32,841    $         --
                                                                              ============    ============
Purchase of intangible assets against notes receivable ....................   $         --    $    300,000
                                                                              ============    ============
Increase of investment in subsidiary against shares of common stock .......   $         --    $    123,480
                                                                              ============    ============
Investment in subsidiary against promissory note ..........................   $  2,940,985    $         --
                                                                              ============    ============
Conversion of promissory note to shares of common stock ...................   $         --    $    450,000
                                                                              ============    ============
Exercise of convertible debentures against shares .........................   $  3,112,500    $  1,500,000
                                                                              ============    ============
Liability in connection to warrants granted ...............................   $ 10,841,020    $         --
                                                                              ============    ============
Compensation related to issuance of warrants in connection with convertible
debenture and beneficial conversion feature of convertible debentures .....   $         --    $  1,890,000
                                                                              ============    ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION - CASH PAID DURING THE
  PERIOD FOR:
         Interest .........................................................   $   (404,503)   $    (24,384)
                                                                              ============    ============


- ----------
*    Restated.
**   Reclassified.

- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       9


                               AROTECH CORPORATION
         CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) (U.S. Dollars)
- --------------------------------------------------------------------------------

(1)   In January 2004, the Company acquired substantially all of the outstanding
      ordinary shares of Epsilor Electronic Industries, Ltd. ("Epsilor"). The
      net fair value of the assets acquired and the liabilities assumed, at the
      date of acquisition, was as follows:

Working capital, excluding cash and cash equivalents
  (unaudited) ...............................................      $   (688,592)
Property and equipment (unaudited) ..........................           709,847
Intangible assets and goodwill (unaudited) ..................        10,110,507
                                                                   ------------
                                                                     10,131,762
Issuance of promissory note (unaudited) .....................        (2,940,985)
                                                                   ------------
                                                                   $  7,190,777
                                                                   ============

(2)   In January 2004, the Company acquired all of the outstanding common stock
      of FAAC Incorporated ("FAAC"). The net fair value of the assets acquired
      was as follows:

Working capital, excluding cash and cash equivalents
  (unaudited) ...............................................      $  2,647,822
Property and equipment (unaudited) ..........................           263,669
Intangible assets and goodwill (unaudited) ..................        11,221,290
                                                                   ------------
                                                                     14,132,781
Issuance of shares, net (unaudited) .........................        (2,003,678)
                                                                   ------------
                                                                   $ 12,129,103
                                                                   ============

(3)   In August 2004, the Company acquired all of the outstanding common stock
      of Armour of America, Incorporated ("AoA"). The net fair value of the
      assets acquired was as follows:

Working capital, excluding cash and cash equivalents
  (unaudited) ...............................................      $  3,219,728
Property and equipment (unaudited) ..........................           997,148
Intangible assets and goodwill (unaudited) ..................        13,085,291
                                                                   ------------
                                                                   $ 17,302,167
                                                                   ============

- --------------------------------------------------------------------------------
               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.


                                       10


                               AROTECH CORPORATION

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1:  BASIS OF PRESENTATION

a.    Company:

Arotech Corporation,  formerly known as Electric Fuel Corporation  ("Arotech" or
the "Company"),  and its subsidiaries  provide defense and security products for
the military, law enforcement and homeland security markets,  including advanced
zinc-air   and  lithium   batteries   and   chargers,   multimedia   interactive
simulators/trainers  and lightweight vehicle armoring.  The Company is primarily
operating  through  IES  Interactive  Training  Systems,  Inc.,  a  wholly-owned
subsidiary  based in  Littleton,  Colorado;  FAAC  Corporation,  a  wholly-owned
subsidiary based in Ann Arbor,  Michigan;  Electric Fuel Battery Corporation,  a
wholly-owned subsidiary based in Auburn,  Alabama;  Electric Fuel Ltd. ("EFL") a
wholly-owned  subsidiary  based  in Beit  Shemesh,  Israel;  Epsilor  Electronic
Industries,  Ltd., a wholly-owned  subsidiary located in Dimona,  Israel; M.D.T.
Protective Industries,  Ltd., a majority-owned  subsidiary based in Lod, Israel;
MDT Armor Corporation, a majority-owned subsidiary based in Auburn, Alabama; and
Armour of America, Incorporated, a wholly-owned subsidiary based in Los Angeles,
California.

In June 2004, the Company established a European subsidiary in Germany,  Arotech
Europa, in order to market Arotech's simulation and armoring products.

b.    Restatement of previously-issued financial statements:

During management's review of the Company's interim financial statements for the
period ended September 30, 2004 the Company,  after discussion with and based on
a new and revised review of accounting  treatment by its  independent  auditors,
conducted a comprehensive  review on the re-pricing of warrants and grant of new
warrants  to certain of its  investors  and others  during  2003 and 2004.  As a
result of that review, the Company,  upon  recommendation of management and with
the approval of the Audit Committee of the Board of Directors  after  discussion
with the Company's independent auditors,  reconsidered the accounting related to
these  transactions  and is  now  reclassifying  certain  expenses  as a  deemed
dividend, a non-cash item, instead of as general and administrative expenses due
to the recognition of these transactions as capital transactions that should not
be expensed. The consolidated financial statements for the nine and three months
ended  September  30,  2003 and for the year  ended  December  31,  2003 will be
restated to record deemed dividends and to decrease  general and  administrative
expenses  accordingly.  These  restatements do not affect the balance sheet, the
shareholders' equity or the cash flow statements. In addition and as a result of
the remeasurement  described above, the Company has reviewed assumptions used in
the calculation of fair value of all warrants granted during the year 2003. As a
result of this  comprehensive  review, the Company has decreased its general and
administrative  expenses in the amount of  $150,000,  related to errors found in
valuation underlying assumptions of warrants granted as a result of a litigation
settlement, in the financial statements for the year ended December 31, 2003.

In addition,  during  management's  review of the  Company's  interim  financial
statements  for the period ended  September 30, 2004,  the Company also reviewed
its calculation of amortization of debt discount  attributable to the beneficial
conversion  feature of convertible  debentures.  As a result of this review, the
Company found errors which increased  (decreased) its financial expenses for the
nine and three months ended  September 30, 2003 and for the year ended  December
31,  2003.  The errors were  related to the debt  discount  attributable  to the
warrants  and  their  related  convertible   debentures,   whereby  the  Company
understated  the amount of  amortization  in the year ended  December  31,  2003
attributable  to the conversion of certain of the  convertible  debentures,  and
overstated  the amount of  amortization  in the six months  ended June 30,  2004
attributable to the exercise of certain of the warrants.



                                       11


                               AROTECH CORPORATION

The impacts of certain of these restatements are summarized below:

Statement of Operations Data:



                                                   For the Three Months ended September 30, 2003
                                                 -------------------------------------------------
                                                  Previously
                                                   Reported         Adjustment       As Restated
                                                 --------------   --------------    --------------
                                                                           
General and administrative expenses ..........   $    1,105,864   $     (123,085)   $      982,779
Operating income .............................          234,428          123,085           357,513
Financial expenses, net ......................          100,761          (18,428)           82,333

Net income from continuing operations ........           77,093          141,513           218,606
                                                 --------------   --------------    --------------
Net income ...................................           74,808          141,513           216,321
Deemed dividend to certain stockholders of
   common stock ..............................               --          (94,676)          (94,676)
Net income attributable to common stockholders   $       74,808   $       46,837    $      121,645
                                                 ==============   ==============    ==============

Basic and diluted net earnings per share from
  continuing operations ......................   $         0.00   $         0.00    $         0.00
                                                 ==============   ==============    ==============
Basic and diluted net earnings per share .....   $         0.00   $         0.00    $         0.00
                                                 ==============   ==============    ==============





                                                 For the Nine Months ended September 30, 2003
                                               -------------------------------------------------
                                                 Previously
                                                  Reported        Adjustment       As Restated
                                               --------------   --------------    --------------
                                                                         
General and administrative expenses ........   $    3,579,371   $     (123,085)   $    3,456,286
Operating loss .............................        2,597,043         (123,085)        2,473,958
Financial expenses, net ....................        1,084,582          129,000         1,213,582

Net income from continuing operations ......        3,854,949            5,915         3,860,864
                                               --------------   --------------    --------------
Net loss ...................................        3,774,066            5,915         3,779,981
Deemed dividend to certain stockholders of
   common stock ............................               --          267,026           267,026
Net loss attributable to common stockholders   $    3,774,066   $      272,941    $    4,047,007
                                               ==============   ==============    ==============

Basic and diluted net loss per share from
  continuing operations ....................   $         0.10   $         0.01    $         0.11
                                               ==============   ==============    ==============
Basic and diluted net loss per share .......   $         0.10   $         0.01    $         0.11
                                               ==============   ==============    ==============



                                       12


                               AROTECH CORPORATION

Balance sheet data:



                                             As of December 31, 2003
                              --------------------------------------------------
                                Previously
                                 Reported         Adjustment       As Restated
                              --------------    --------------    --------------
                                                         
Other accounts payable and
  accrued expenses ........   $    4,180,411    $     (150,000)   $    4,030,411
Convertible debenture .....          881,944           568,250         1,450,194
Total long term liabilities        4,066,579           568,250         4,634,829

Additional paid in capital       135,891,316          (188,903)      135,702,413
Accumulated deficit .......     (109,681,893)         (229,347)     (109,911,240)
Total shareholders' equity        22,044,127          (418,250)       21,625,877

Cash flow data:




                                                     For the Nine Months ended September 30, 2003
                                                   -------------------------------------------------
                                                     Previously
                                                      Reported        Adjustment       As Restated
                                                   --------------   --------------    --------------
                                                                             
Net loss .......................................   $    3,774,066   $       (5,915)   $    3,779,981
Stock based compensation related to repricing of
  warrants granted to investors and the grant of
  new warrants .................................          152,844         (123,085)           29,759

Amortization of compensation related to
  beneficial conversion feature and warrants
  issued to holders of convertible debentures ..        1,005,001          129,000         1,134,001


c.    Basis of presentation:

The accompanying interim consolidated financial statements have been prepared by
Arotech Corporation in accordance with generally accepted accounting  principles
in the  United  States  and the  rules and  regulations  of the  Securities  and
Exchange  Commission,  and include the accounts of Arotech  Corporation  and its
subsidiaries. Certain information and footnote disclosures, normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles in the United States, have been condensed or omitted pursuant to such
rules and regulations.  In the opinion of the Company,  the unaudited  financial
statements  reflect  all  adjustments   (consisting  only  of  normal  recurring
adjustments)  necessary for a fair  presentation  of its  financial  position at
September 30, 2004 and its  operating  results and cash flows for the nine month
periods ended September 30, 2004 and 2003.

The results of operations  for the nine months ended  September 30, 2004 are not
necessarily  indicative  of results that may be expected  for any other  interim
period or for the full fiscal year ending December 31, 2004.

The  balance  sheet at  December  31,  2003 has been  derived  from the  audited
financial  statements at that date but does not include all the  information and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.  These consolidated financial statements should be read in
conjunction  with the audited  financial  statements  included in the  Company's
Annual Report on Form 10-K for the year ended December 31, 2003.


                                       13


                               AROTECH CORPORATION

d.    Revenue recognition  according to Statement of Position 81-1,  "Accounting
      for   Performance  of   Construction-Type   and  Certain   Production-Type
      Contracts"

Revenues from contracts that involve  customization of FAAC's  simulation system
to customer specific  specifications are recognized in accordance with Statement
Of Position 81-1,  "Accounting for Performance of Construction-Type  and Certain
Production-Type  Contracts,"  using  contract  accounting  on  a  percentage  of
completion  method, in accordance with the "Input Method." The amount of revenue
recognized is based on the percentage to completion achieved.  The percentage to
completion  is  measured by  monitoring  progress  using  records of actual time
incurred  to  date  in the  project  compared  to the  total  estimated  project
requirement,  which  corresponds  to  the  costs  related  to  earned  revenues.
Estimates  of total  project  requirements  are  based on  prior  experience  of
customization, delivery and acceptance of the same or similar technology and are
reviewed and updated regularly by management. Provisions for estimated losses on
uncompleted  contracts  are made in the  period in which  such  losses are first
determined,  in the amount of the estimated loss on the entire  contract.  As of
September 30, 2004 no such estimated losses were identified.

e.    Right of return:

When a right of  return  exists,  the  Company  defers  its  revenues  until the
expiration of the period in which returns are permitted.

f.    Available-for-sale marketable securities

The Company and its  subsidiaries  account  for  investments  in debt and equity
securities in accordance  with  Statement of Financial  Accounting  Standard No.
115,  "Accounting for Certain  Investments in Debt and Equity Securities" ("SFAS
No.  115").   Management  determines  the  appropriate   classification  of  its
investments  in  debt  and  equity  securities  at  the  time  of  purchase  and
reevaluates such determinations at each balance sheet date.

Securities  classified  as  available  for sale are stated at fair  value,  with
unrealized gains and losses reported in accumulated other  comprehensive  income
(loss), a separate  component of shareholders'  equity,  net of taxes.  Realized
gains  and  losses  on  sales  of  investments,  as  determined  on  a  specific
identification basis, are included in the consolidated statement of operations.

g.    Accounting for stock-based compensation:

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting  for  Stock  Issued  to  Employees"  ("APB  No.  25")  and  FASB No.
Interpretation  No. 44,  "Accounting  for Certain  Transactions  Involving Stock
Compensation"  ("FIN No. 44") in accounting for its employee stock option plans.
Under APB No. 25, when the exercise price of the Company's stock options is less
than  the  market  price  of  the  underlying  shares  on  the  date  of  grant,
compensation expense is recognized.

The  Company  adopted  the  disclosure  provisions  of  Statement  of  Financial
Accounting  Standard  No.  148,  "Accounting  for  Stock-Based   Compensation  -
Transition and Disclosure" ("SFAS No. 148"), which amended certain provisions of
Statement of Financial  Accounting  Standard No. 123 "Accounting for Stock-Based
Compensation" ("SFAS No. 123"), to provide alternative methods of transition for


                                       14


                               AROTECH CORPORATION

an entity that voluntarily  changes to the fair value based method of accounting
for  stock-based  employee  compensation.  The  Company  continues  to apply the
provisions of APB No. 25 in accounting for stock-based compensation.

Under  Statement  of  Financial  Accounting  Standard  No. 123  "Accounting  for
Stock-Based  Compensation ("SFAS No. 123"), pro forma information  regarding net
income and net earnings per share is required, and has been determined as if the
Company had accounted for its employee stock options under the fair value method
of SFAS No.  123.  The fair  value for these  options  is  amortized  over their
vesting period and estimated at the date of grant using a  Black-Scholes  Option
Valuation Model with the following weighted-average assumptions for the nine and
three month periods ended September 30, 2004 and 2003:



                      Nine months ended September 30,    Three months ended September 30,
                      -------------------------------    --------------------------------
                            2004            2003              2004             2003
                       -------------   --------------    --------------     -------------
                                                (Unaudited)
                                                                       
Risk free interest          3.38               1.0%             3.38               1.0%
Dividend yields              0.0%              0.0%              0.0%              0.0%
Volatility                 0.817              0.69             0.817              0.69
Expected life            5 years           4 years           5 years           4 years


Pro forma information under SFAS No. 123:



                                            Nine months ended September 30,    Three months ended September 30,
                                            --------------------------------    --------------------------------
                                                 2004              2003*             2004              2003*
                                            --------------    --------------    --------------    --------------
                                                                            Unaudited
                                                              (U.S. Dollars, except per share data)
                                                                                      
Net income (loss) as reported               $   (9,116,124)   $   (4,047,007)   $   (1,039,107)   $      121,645
Add - stock-based compensation expense
   determined under APB 25                         536,958                --           174,787                --
Deduct - stock based compensation expense
   determined under fair value method for
   all awards                                   (1,605,146)       (2,073,362          (745,546)         (660,205)
                                            ==============    ==============    ==============    ==============

Pro forma net loss                          $  (10,184,312)   $   (6,120,369)   $   (1,609,866)   $     (538,560)
                                            ==============    ==============    ==============    ==============
Loss per share:
    Basic and diluted, as reported          $        (0.14)   $        (0.11)   $        (0.01)   $         0.00
                                            ==============    ==============    ==============    ==============
    Pro forma basic and diluted             $        (0.15)   $        (0.16)   $        (0.02)   $        (0.01)
                                            ==============    ==============    ==============    ==============

- -------------------------------------
  *  Restated. See also Note 1.b.


NOTE 2:  ACQUISITION OF EPSILOR

In January 2004,  the Company  entered into a stock purchase  agreement  between
itself  and all of the  shareholders  of  Epsilor  Electronic  Industries,  Ltd.
("Epsilor"),  pursuant  to the terms of which the Company  purchased  all of the
outstanding  shares of Epsilor from  Epsilor's  existing  shareholders.  Epsilor
develops and sells rechargeable and primary lithium batteries and smart chargers
to the military, and to private industry in the Middle East, Europe and Asia.

The Acquisition was accounted under the purchase method accounting. Accordingly,
all assets and  liabilities  acquired  were recorded at their  estimated  market
values as of the date of acquisition,  and results of Epsilor's  operations have
been included in the consolidated  financial  statements  commencing the date of


                                       15


                               AROTECH CORPORATION

acquisition.  The total  consideration  of  $10,131,762  (including  transaction
costs)  for  the  shares  purchased  consisted  of (i)  cash  in the  amount  of
$7,000,000,  and (ii) a series of three $1,000,000  promissory notes, due on the
first, second and third  anniversaries of the agreement,  which were recorded at
their fair value of $2,940,985.

Based upon a valuation of tangible and intangible  assets acquired,  Arotech has
allocated the total cost of the  acquisition  to Epsilor's net assets as follows
(unaudited):

Tangible assets acquired            $ 2,313,277
Intangible assets
         Technology                     159,364
         Customer list                4,889,671
         Goodwill                     5,061,472
Liabilities assumed                  (2,292,022)
                                    -----------
Total consideration                 $10,131,762
                                    ===========

Intangible  assets in the amount of $5,049,035  have a  weighted-average  useful
life of approximately ten years.

In  accordance  with  SFAS No.  142,  "Goodwill  and Other  Intangible  Assets,"
goodwill  arising  from  acquisitions   will  not  be  amortized.   In  lieu  of
amortization,  Arotech is  required  to perform an annual  impairment  test.  If
Arotech  determines,  through the impairment  review process,  that goodwill has
been  impaired,  it will  record  the  impairment  charge  in its  statement  of
operations.  Arotech will also assess the impairment of goodwill whenever events
or  changes  in  circumstances  indicate  that  the  carrying  value  may not be
recoverable.

The value assigned to tangible, intangible assets and liabilities was determined
as follows:

      1.    To determine  the  estimated  market value of Epsilor's  net current
            assets,  property  and  equipment,  and net  liabilities,  the "Cost
            Approach" was used. According to the valuation made, the book values
            for the current assets and liabilities  were reasonable  proxies for
            their market values.

      2.    The  amount  of  the  excess  cost  attributable  to  technology  of
            developing  a system with battery and charger was  determined  using
            the Cost Approach, and was valued at $159,364.

      3.    The customer list is the asset that  generates most of the Company's
            sales.  Hence, the "Income Approach" was used to estimate its value,
            resulting in a value of $4,889,671.

See Note 5 for pro forma financial information.

NOTE 3:  ACQUISITION OF FAAC

In January of 2004, the Company entered into a stock purchase agreement with the
shareholders of FAAC  Incorporated  ("FAAC"),  pursuant to the terms of which it
acquired  all of the  issued and  outstanding  common  stock of FAAC,  a leading
provider of driving simulators, systems engineering and software products to the
United States military, government and private industry.


                                       16


                               AROTECH CORPORATION

The Acquisition was accounted under the purchase method accounting. Accordingly,
all assets and liabilities  were recorded at their estimated market values as of
the date acquired,  and results of FAAC's  operations  have been included in the
consolidated  financial  statements  commencing  the  date of  acquisition.  The
consideration  for the  purchase  consisted  of (i) cash in the  amount of $12.0
million,  and (ii) the  issuance  of a total of  1,003,856  shares of our common
stock, $0.01 par value per share,  having a value of approximately $2.0 million.
Additionally,  there is an  earn-out  based on 2004 net pretax  profit,  with an
additional  earn-out on the 2005 net profit from  certain  specific  and limited
programs.  When the  contingency  on the earn-out  provision  is  resolved,  the
additional  consideration  will be recorded as additional  purchase  price.  The
total  consideration of $14.1 million (including  $135,131 of transaction costs)
was  determined  based upon  arm's-length  negotiations  between the Company and
FAAC's shareholders.

Based upon a valuation of tangible and intangible  assets acquired,  Arotech has
allocated  the  total  cost of the  acquisition  to  FAAC's  assets  as  follows
(unaudited):

Tangible assets acquired                 $ 5,684,584
Intangible assets
         Technology                        4,610,000
         Existing contracts                  636,000
         Customer list                     1,125,000
         Trademarks                          374,000
         Goodwill                          4,476,290
Liabilities assumed                       (2,770,843)
                                         -----------
Total consideration                      $14,135,031
                                         ===========

Intangible  assets in the amount of $6,385,000  have a  weighted-average  useful
life of approximately eight years.

In  accordance  with  SFAS No.  142,  "Goodwill  and Other  Intangible  Assets,"
goodwill  arising  from  acquisitions   will  not  be  amortized.   In  lieu  of
amortization,  Arotech is  required  to perform an annual  impairment  test.  If
Arotech  determines,  through the impairment  review process,  that goodwill has
been  impaired,  it will  record  the  impairment  charge  in its  statement  of
operations.  Arotech will also assess the impairment of goodwill whenever events
or  changes  in  circumstances  indicate  that  the  carrying  value  may not be
recoverable.

The value assigned to tangible, intangibles assets and liabilities was
determined as follows:

      1.    To determine the estimated fair value of FAAC's net current  assets,
            property and equipment, and net liabilities, the "Cost Approach" was
            used.  According  to the  valuation  made,  the book  values for the
            current assets and  liabilities  were  reasonable  proxies for their
            market values.

      2.    The amount of the cost  attributable  to technology of the software,
            documentation  and know-how that drives the vehicle  simulators  and
            the  high-speed  missile  fly-out  simulators is $4,610,000  and was
            determined using the "Income Approach."

      3.    FAAC's sales are all made on a contractual  basis, most of which are
            over a relatively  long period of time.  At the date of the purchase
            FAAC had


                                       17


                               AROTECH CORPORATION

            several signed contracts at various stages of completion.  The value
            of the existing  contracts was determined  using the Income approach
            and resulting in a value of $636,000.

      4.    FAAC's customer list includes various branches of the U.S. military,
            major defense contractors,  various city and country governments and
            others.  Since  customer  relationship  represent  one of  the  most
            important  revenue   generating  assets  for  FAAC,  its  value  was
            estimated  using  the  Income  Approach,  resulting  in a  value  of
            $1,125,000.

      5.    FAAC's trade name value represents the name recognition value of the
            FAAC brand name as a result of advertising  spending by the company.
            The Cost  Approach was used to  determine  the value of FAAC's trade
            name in the amount of $360,000.

See Note 5 for pro forma financial information.

NOTE 4:  ACQUISITION OF AOA

In August 2004, the Company  purchased all of the outstanding stock of Armour of
America,  Incorporated,  a California  corporation ("AoA"),  from AoA's existing
shareholder.   The  assets  acquired  through  the  purchase  of  all  of  AoA's
outstanding  stock  consisted of all of AoA's  assets,  including  AoA's current
assets,  property and equipment,  and other assets (including  intangible assets
such as intellectual property and contractual rights).

The total purchase  price  consisted of  $19,000,000  in cash,  with  additional
possible earn-outs if AoA is awarded certain material  contracts.  An additional
$3,000,000  was to be paid into an escrow  account  pursuant  to the terms of an
escrow agreement, to secure a portion of the Earnout Consideration.  Pursuant to
the  purchase  agreement,  the total  consideration,  sale  price  plus  Earnout
Consideration, will not be in excess of $40,000,000. When the contingency on the
earn-out provision is resolved, the additional consideration will be recorded as
additional   purchase  price.  The  purchase  price  also  included  $83,837  of
transaction  costs.  The  transaction  has been accounted for using the purchase
method of accounting, and accordingly,  the purchase price has been allocated to
the assets acquired and liabilities  assumed based upon their fair values at the
date the acquisition was completed.

Based upon a preliminary  valuation of tangible and intangible  assets acquired,
Arotech  has  allocated  the total cost of the  acquisition  to AoA's  assets as
follows (unaudited):

Tangible assets acquired                            $ 6,346,316
Intangible assets
         Patent                                           1,969
         Certifications                                 245,000
         Backlog                                      1,583,000
         Customer relationships                         490,000
         Tradename /Trademark                            70,000
         Covenants not to compete                       260,000
         Goodwill and workforce in place             10,435,322
Liabilities assumed                                    (347,770)
                                                    -----------
Total consideration                                 $19,083,837
                                                    ===========


                                       18


                               AROTECH CORPORATION

Intangible  assets in the amount of $2,648,000  have a  weighted-average  useful
life of approximately two years.

In  accordance  with  SFAS No.  142,  "Goodwill  and Other  Intangible  Assets,"
goodwill  arising  from  acquisitions   will  not  be  amortized.   In  lieu  of
amortization,  Arotech is  required  to perform an annual  impairment  test.  If
Arotech  determines,  through the impairment  review process,  that goodwill has
been  impaired,  it will  record  the  impairment  charge  in its  statement  of
operations.  Arotech will also assess the impairment of goodwill whenever events
or  changes  in  circumstances  indicate  that  the  carrying  value  may not be
recoverable.

See Note 5 for pro forma financial information.

NOTE 5: PRO FORMA FINANCIAL INFORMATION

In January 2004, the Company acquired FAAC and Epsilor,  as more fully described
in "Note 2 - Acquisition  of Epsilor" and "Note 3 - Acquisition of FAAC," above,
and in August 2004, the Company acquired AoA, as more fully described in "Note 4
- - Acquisition  of AoA," above (the  "Acquisitions").  The following  summary pro
forma  information  includes the effects of the  Acquisitions  on the  operating
results of the Company.  The pro forma data for the nine months ended  September
30, 2004 and 2003 are  presented as if the  Acquisitions  had been  completed on
January 1, 2004 and 2003,  respectively.  This pro forma  financial  information
does not purport to be indicative  of the results of operations  that would have
occurred had the Acquisitions taken place at the beginning of the period, nor do
they purport to be indicative of the results of operations that will be obtained
in the future.



                                                       Nine Months Ended September 30,
                                                     -----------------------------------
                                                           2004              2003*
                                                     ----------------   ----------------
                                                    (in thousands, except per share data)
                                                                 (Unaudited)
                                                                  
Total revenues ...................................   $     44,515,874   $     27,869,907
                                                     ================   ================
Gross profit .....................................         15,783,252         12,798,206
                                                     ================   ================
Net loss .........................................         (2,932,378)        (3,381,393)
                                                     ================   ================
Deemed dividend of common stock
   attributable to certain shareholders ..........         (3,328,952)          (267,026)
                                                     ================   ================
Net loss attributable to stockholders of
   common stock ..................................   $     (6,261,330)  $     (3,648,419)
                                                     ================   ================

Basic and diluted net loss per share .............   $          (0.09)  $          (0.07)
                                                     ================   ================
Weighted average number of shares used in
   computing basic net loss per share ............         67,072,069         51,352,416
                                                     ================   ================

- ------------------------
* Restated.



                                       19


                               AROTECH CORPORATION

NOTE 6:  INVENTORIES

Inventories are stated at the lower of cost or market value.  Cost is determined
using the average cost method. The Company periodically evaluates the quantities
on hand relative to current and  historical  selling  prices and  historical and
projected sales volume. Based on these evaluations,  provisions are made in each
period  to  write  down  inventory  to its  net  realizable  value.  Inventories
write-offs  are  provided  to  cover  risks  arising  from  slow-moving   items,
technological obsolescence, excess inventories, and for market prices lower than
cost.  In the nine  months  ended  September  30,  2004 the  Company  wrote  off
inventory in the amount of $67,951, which has been included in cost of revenues.
Inventories are composed of the following:

                           September 30, 2004    December 31, 2003
                           ------------------   ------------------
                              (Unaudited)          (Note 1.b.)

Raw materials ..........   $        2,553,612   $          657,677
Work-in-progress .......            4,221,470              634,221
Finished goods .........              856,111              622,850
                           ------------------   ------------------
                           $        7,631,193   $        1,914,748
                           ==================   ==================

NOTE 7:  IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

In January  2003,  the FASB  issued  Interpretation  No. 46,  "Consolidation  of
Variable  Interest  Entities"  ("FIN No. 46") which clarifies the application of
Accounting Research Bulletin (ARB) No. 51, "Consolidated  Financial Statements,"
relating  to  consolidation  of certain  entities.  First,  FIN No. 46  requires
identification  of the Company's  participation  in variable  interest  entities
(VIEs),  which are defined as entities  with a level of invested  equity that is
not  sufficient  to fund  future  activities  to  permit  them to  operate  on a
stand-alone  basis,  or whose equity holders lack certain  characteristics  of a
controlling  financial interest.  Then, for entities identified as VIEs, FIN No.
46 sets forth a model to evaluate potential consolidation based on an assessment
of which  party to the VIE,  if any,  bears a majority  of the  exposure  to its
expected losses, or stands to gain from a majority of its expected returns.  FIN
No. 46 is effective for all new VIEs created or acquired after January 31, 2003.
For VIEs created or acquired  prior to February 1, 2003,  the  provisions of FIN
No. 46 must be applied for the first  interim or annual period  beginning  after
December  15, 2003.  FIN No. 46 also sets forth  certain  disclosures  regarding
interests  in VIEs that are deemed  significant,  even if  consolidation  is not
required.  The  adoption  of FIN No.  46 has not had a  material  impact  on the
Company's results of operations or financial position.

NOTE 8: SEGMENT INFORMATION

a.    General:

The Company and its subsidiaries  operate  primarily in three business  segments
and follow the requirements of SFAS No. 131.

Prior to its  purchase  of FAAC,  Epsilor  and AoA,  the Company had managed its
business in two reportable segments organized on the basis of differences in its
related products and services. With the acquisition of FAAC and Epsilor early in
2004, the Company  reorganized  into three  segments:  Simulation,  Training and
Consulting;  Battery and Power Systems;  and Armored  Vehicles.  As a result the
Company  restated  information  previously  reported in order to comply with new
segment reporting.


                                       20


                               AROTECH CORPORATION

The Company's reportable operating segments have been determined in accordance
with the Company's internal management structure, which is organized based on
operating activities. The accounting policies of the operating segments are the
same as those of the Company. The Company evaluates performance based upon two
primary factors, one is the segment's operating income and the other is based on
the segment's contribution to the Company's future strategic growth.

b. The following is information about reported segment revenues, income (losses)
and assets for the nine and three months ended September 30, 2004 and 2003:



                                              Simulation,
                                             Training and      Battery and      Armored
                                              Consulting      Power Systems    Vehicles        All Others         Total
                                             ------------     ------------    ------------    ------------     ------------
                                                                                                
Nine months ended September 30, 2004
Revenues from outside customers              $ 13,258,943     $  8,046,095    $ 12,077,985    $         --     $ 33,383,023
Depreciation expenses and amortization (1)     (1,225,248)        (855,797)       (941,342)       (130,000)      (3,152,387)
Direct expenses (2)                           (11,947,426)      (7,476,476)    (10,650,363)     (3,818,306)     (33,892,571)
                                             ------------     ------------    ------------    ------------     ------------
Segment gross profit (loss)                  $     86,269     $   (286,178)   $    486,280    $ (3,948,306)      (3,661,935)
                                             ============     ============    ============    ============
Financial expenses (after deduction of
  minority interest)                                                                                             (2,125,237)
                                                                                                               ------------
Net loss from continuing operations                                                                            $ (5,787,172)
                                                                                                               ============
Segment assets (3)                           $ 18,393,997     $ 12,914,008    $ 20,367,854    $    698,516     $ 52,374,375
                                             ============     ============    ============    ============     ============

Nine months ended September 30, 2003
Revenues from outside customers              $  5,760,231     $  4,697,143    $  2,775,112    $         --     $ 13,232,486
Depreciation expenses and amortization           (634,188)        (339,572)       (139,522)       (143,000)      (1,256,282)
Direct expenses (2)                            (5,139,480)      (4,339,425)     (2,834,817)     (2,317,071)*    (14,630,793)
                                             ------------     ------------    ------------    ------------     ------------
Segment gross profit (loss)                  $    (13,436)    $     18,146    $   (199,227)   $ (2,460,071)      (2,654,589)
                                             ============     ============    ============    ============
Financial expenses (after deduction of
  minority interest)                                                                                             (1,206,275)*
                                                                                                               ------------
Net loss from continuing operations                                                                            $ (3,860,864)
                                                                                                               ============
Segment assets (3)                           $  7,098,090     $  1,404,092    $  1,930,079    $    394,755     $ 10,827,016
                                             ============     ============    ============    ============     ============

Three months ended September 30, 2004
Revenues from outside customers              $  6,034,299     $  2,913,705    $  7,324,517    $         --     $ 16,272,521
Depreciation expenses and amortization (1)       (417,005)        (291,806)       (882,219)        (51,000)      (1,642,030)
Direct expenses (1)                            (5,010,108)      (2,398,561)     (6,245,370)       (957,319)     (14,611,358)
                                             ------------     ------------    ------------    ------------     ------------
Segment gross profit (loss)                  $    607,186     $    223,338    $    196,928    $ (1,008,319)          19,133
                                             ============     ============    ============    ============
Financial income (after deduction of
  minority interest)                                                                                              1,107,712
                                                                                                               ------------
Net income from continuing operations                                                                          $  1,126,845
                                                                                                               ============

Three months ended September 30, 2003
Revenues from outside customers              $  2,918,866     $  1,844,061    $    942,971    $         --     $  5,705,898
Depreciation expenses and amortization            (90,545)        (113,524)        (32,269)        (48,000)        (284,338)
Direct expenses (2)                            (2,083,404)      (1,580,982)       (780,071)       (676,194)*     (5,120,651)*
                                             ------------     ------------    ------------    ------------     ------------
Segment gross profit (loss)                  $    744,917     $    149,555    $    130,631    $   (724,194)         300,909
                                             ============     ============    ============    ============
Financial expenses (after deduction of
  minority interest)                                                                                                (82,303)*
                                                                                                               ------------
Net income from continuing operations                                                                          $    218,606*
                                                                                                               ============


- -------------------------------------
*  Restated

(1)   Includes depreciation of property and equipment,  amortization expenses of
      intangible assets and other amortization expenses.
(2)   Including  sales  and  marketing,   general  and  administrative  and  tax
      expenses.
(3)   Consisting of property and equipment, inventory and intangible assets.


                                       21


                               AROTECH CORPORATION

NOTE 9: CONVERTIBLE DEBENTURES AND DETACHABLE WARRANTS

a.    9% Secured Convertible Debentures due June 30, 2005

Pursuant to the terms of a  Securities  Purchase  Agreement  dated  December 31,
2002,  the  Company  issued and sold to a group of  institutional  investors  an
aggregate principal amount of 9% secured convertible debentures in the amount of
$3.5 million due June 30, 2005.  These  debentures  are  convertible at any time
prior to June 30, 2005 at a conversion  price of $0.75 per share. The conversion
price of these  debentures  was  adjusted to $0.64 per share in April  2003.  In
accordance with EITF 96-19,  "Debtor's Accounting for a Modification or Exchange
of Debt  Instruments,"  the terms of  convertible  debentures are not treated as
changed or modified  when the cash flow effect on a present  value basis is less
than 10%, and therefore the Company did not record any  compensation  related to
the change in the conversion price of the convertible debentures.

As part of the  Securities  Purchase  Agreement  dated  December 31,  2002,  the
Company  issued to the purchasers of its 9% secured  convertible  debentures due
June 30,  2005,  warrants,  as  follows:  (i) Series A Warrants  to  purchase an
aggregate of 1,166,700  shares of common stock at any time prior to December 31,
2007 at a price of $0.84 per  share;  (ii)  Series B  Warrants  to  purchase  an
aggregate of 1,166,700  shares of common stock at any time prior to December 31,
2007 at a price of $0.89 per share;  and (iii)  Series C Warrants to purchase an
aggregate of 1,166,700  shares of common stock at any time prior to December 31,
2007 at a price of $0.93 per share.  The  exercise  price of these  warrants was
adjusted to $0.64 per share in April 2003.

During the nine months ended September 30, 2004, the remaining  principal amount
of $1,150,000 of 9% secured  convertible  debentures  outstanding  was converted
into an aggregate of 1,796,875 shares of common stock.

This  transaction  was  accounted  according  to  APB  No.  14  "Accounting  for
Convertible  Debt and Debt Issued with Stock  Purchase  Warrants"  and  Emerging
Issue Task Force No. 00-27 "Application of Issue No. 98-5 to Certain Convertible
Instruments"  ("EITF  00-27").  The fair value of these  warrants was determined
using Black-Scholes pricing model, assuming a risk-free interest rate of 3.5%, a
volatility  factor 64%,  dividend  yields of 0% and a  contractual  life of five
years.

In  connection  with  these  convertible  debentures,   the  Company  recognized
$1,890,000  with  respect  to  the  beneficial  conversion  feature,  which  was
amortized from the date of issuance to the actual  conversion dates as financial
expenses.

During the nine months ended September 30, 2004, the Company recorded an expense
of $372,600, all which was attributable to the accelerated  amortization of debt
discount and beneficial  conversion feature due to conversion of the convertible
debenture into shares. This expense was included in financial expenses.

b.    8% Secured  Convertible  Debentures  due  September 30, 2006 and issued in
      September 2003

Pursuant to the terms of a Securities  Purchase  Agreement  dated  September 30,
2003,  the  Company,   in  September  2003,  issued  and  sold  to  a  group  of
institutional  investors an aggregate principal amount of 8% secured convertible


                                       22


                               AROTECH CORPORATION

debentures  in the  amount  of  $5.0  million  due  September  30,  2006.  These
debentures  are  convertible  at any  time  prior  to  September  30,  2006 at a
conversion price of $1.15 per share (see also Note 10.b).

As part of the  Securities  Purchase  Agreement  dated  September 30, 2003,  the
Company  issued to the purchasers of its 8% secured  convertible  debentures due
September  30, 2006,  warrants to purchase an  aggregate of 1,250,000  shares of
common stock at any time prior to  September  30, 2006 at a price of $1.4375 per
share.  During the nine months ended September 30, 2004, an aggregate of 687,500
shares were issued pursuant to exercises of these warrants.

During the nine months ended  September 30, 2004, a total of $350,000  principal
amount of debentures was converted, at a conversion price of $1.15 per share. As
of September 30, 2004, $875,000 remained outstanding under these debentures.

This  transaction  was  accounted  according  to  APB  No.  14  "Accounting  for
Convertible  Debt and Debt Issued with Stock  Purchase  Warrants"  and  Emerging
Issue Task Force No. 00-27 "Application of Issue No. 98-5 to Certain Convertible
Instruments"  ("EITF  00-27").  The fair value of these  warrants was determined
using Black-Scholes  pricing model, assuming a risk-free interest rate of 1.95%,
a volatility  factor 98%,  dividend yields of 0% and a contractual life of three
years.

In  connection  with  these  convertible  debentures,   the  Company  recognized
financial  expenses of  $2,963,043  with  respect to the  beneficial  conversion
feature,  which is being  amortized  from the  date of  issuance  to the  stated
redemption date - September 30, 2006 - as financial expenses.

During the nine months ended September 30, 2004 the Company  recorded an expense
of $319,636, of which $148,369 was attributable to amortization of debt discount
and beneficial conversion features related to the convertible debenture over its
term, and $171,267 of which was  attributable to amortization  due to conversion
of the convertible debentures into shares during the nine months ended September
30, 2004. These expenses were included in the financial expenses.

c.    8% Secured  Convertible  Debentures  due  September 30, 2006 and issued in
      December 2003

Pursuant to the terms of a Securities  Purchase  Agreement  dated  September 30,
2003, the Company, in December 2003, issued and sold to a group of institutional
investors an aggregate principal amount of 8% secured convertible  debentures in
the  amount of $6.0  million  due  September  30,  2006.  These  debentures  are
convertible  at any time prior to September  30, 2006 at a  conversion  price of
$1.45 per share (see also Note 10.c.).

During the nine months ended September 30, 2004, a total of $1,612,500 principal
amount of debentures was converted, at a conversion price of $1.45 per share. As
of September 30, 2004, $4,387,500 remained outstanding under these debentures.

As a further part of the Securities Purchase Agreement dated September 30, 2003,
the Company  issued to the purchasers of its 8% secured  convertible  debentures
due December 31, 2006,  warrants to purchase an aggregate of 1,500,000 shares of
common  stock at any time prior to  December  31, 2006 at a price of $1.8125 per
share.  Additionally,  the Company issued to the investors supplemental warrants
to purchase an aggregate  of 1,038,000  shares of common stock at any time prior
to June 18, 2009 at a price of $2.20 per share.


                                       23


                               AROTECH CORPORATION

During the nine months ended September 30, 2004 an aggregate of 1,500,000 shares
were issued pursuant to exercise of these warrants.  Out of these warrants,  the
holders of 1,125,000  warrants  exercised  their  warrants on July 14, 2004 were
granted an additional  warrants to purchase  1,125,000 shares of common stock of
the Company at an exercise  price per share of $1.38.  The fair value of the new
warrants was determined using Black-Scholes  pricing model, assuming a risk-free
interest  rate of 3.5%, a  volatility  factor 79%,  dividend  yields of 0% and a
contractual life of five years (see also Note 11.b.).

This  transaction  was  accounted  according  to APB  No.  14,  "Accounting  for
Convertible  Debt and Debt Issued with Stock  Purchase  Warrants"  and  Emerging
Issue  Task  Force  No.  00-27,  "Application  of  Issue  No.  98-5  to  Certain
Convertible  Instruments" ("EITF 00-27"). The fair value of the warrants granted
in respect of convertible  debentures was determined using Black-Scholes pricing
model,  assuming a risk-free  interest rate of 2.45%,  a volatility  factor 98%,
dividend yields of 0% and a contractual life of three years.

In  connection  with  these  convertible  debentures,   the  Company  recognized
financial  expenses of  $6,000,000  with  respect to the  beneficial  conversion
feature,  which is being  amortized  from the  date of  issuance  to the  stated
redemption date - September 30, 2006 - as financial expenses.

During the nine months ended September 30, 2004 the Company  recorded an expense
of $2,762,440,  of which  $1,398,879 was  attributable  to  amortization  of the
beneficial  conversion  feature of the convertible  debenture over its term, and
$1,363,561 of which was  attributable to  amortization  due to conversion of the
convertible  debentures  into  shares.  These  expenses  were  included  in  the
financial expenses.

NOTE 10: WARRANTS

a.    Warrants issued to an investor

In November 2000 and May 2001, the Company issued a total of 916,667 warrants to
an investor,  which warrants contained certain antidilution provisions: a Series
A warrant to purchase 666,667 shares of the Company's common stock at a price of
$3.50 per share, and a Series C warrant to purchase 250,000 shares at a price of
$3.08 per share.  Operation of the  antidilution  provisions  provided  that the
Series A warrant  should be adjusted to be a warrant to purchase  888,764 shares
at a price of $2.67 per share, and the Series C warrant should be adjusted to be
a warrant  to  purchase  333,286  shares at a price of $2.35  per  share.  After
negotiations,  the  investor  agreed to exercise its  warrants  immediately,  in
exchange for an exercise price reduction to $1.45 per share, and the issuance of
a new  six-month  Series D warrant to purchase  1,222,050  shares at an exercise
price  of $2.10  per  share.  The new  Series D  warrant  does not have  similar
antidilution  provisions.  As a result of this repricing and the issuance of new
warrants,  the Company recorded a deemed dividend in the amount of approximately
$1,163,000 in the nine months ended September 30, 2004.

b.    Warrants issued in January 2004

In connection with the Securities  Purchase  Agreement  referred to in Note 11.a
below, the Company granted three-year warrants to purchase up to an aggregate of
9,840,426  shares of the Company's common stock at any time beginning six months
after closing at an exercise price per share of $1.88.


                                       24


                               AROTECH CORPORATION

During the nine months ended September 30, 2004 an aggregate of 7,446,811 shares
were  issued  pursuant to exercise of these  warrants.  In  connection  with the
exercise of the warrants,  the Company  granted to the same investors  five-year
warrants to purchase up to an  aggregate of  7,446,811  shares of the  Company's
common  stock at an exercise  price per share of $1.38.  The fair value of these
warrants was determined using Black-Scholes  pricing model, assuming a risk-free
interest  rate of 3.5%, a  volatility  factor 79%,  dividend  yields of 0% and a
contractual life of five years. See also Note 11.b.

c.    Warrants issued in May 2001

As part of the  investment  agreement in May 2001,  the Company issued to one of
its  investors  warrants to purchase  shares of common stock at a price of $3.22
per  share;  these  warrants  are  exercisable  by the  holder at any time after
November 8, 2001 and will expire on May 8, 2006.  On July 14, 2004,  the Company
repriced the warrants  exercise  price to $1.88 in order to induce their holders
to exercise  immediately.  In connection with the exercise of the warrants,  the
Company  additionally  granted five-year warrants to purchase up to an aggregate
of 145,454  shares of the Company's  common stock at an exercise price per share
of $1.38.  The fair value of these warrants was determined  using  Black-Scholes
pricing model,  assuming a risk-free  interest rate of 3.5%, a volatility factor
79%,  dividend yields of 0% and a contractual  life of five years. See also Note
11.b.

NOTE 11: ISSUANCE OF SHARES

a.    Shares issued in January 2004:

Pursuant to the terms of a Securities  Purchase  Agreement dated January 7, 2004
by and between the Company  and  several  institutional  investors,  the Company
issued and sold an aggregate of 9,840,426  shares of the Company's  common stock
at a purchase  price of $1.88 per share.  Gross  proceeds of this  offering were
approximately $18.5 million.

b.    Shares and warrants issued in July 2004:

In July 2004,  pursuant to a Securities  Purchase Agreement dated July 15, 2004,
the Company  issued to a group of investors an aggregate of 4,258,065  shares of
common  stock  at a price of  $1.55  per  share,  or a total  purchase  price of
$6,600,000.

On July 14, 2004,  warrants to purchase 8,814,235 shares of common stock, having
an aggregate  exercise  price of  $16,494,194,  net of issuance  expenses,  were
exercised  (see  also  Note 9.c and Note  10.b).  Out of the  shares  issued  in
conjunction  with the exercise of these warrants,  1,125,000  shares were issued
upon  exercise of  warrants  issued in the  transaction  referred to in Note 9.c
above and 7,446,811  shares were issued upon exercise of warrants  issued in the
transaction  referred to in the Note 10.b above;  the remaining  242,424  shares
were issued upon exercise of a warrant that the Company issued to an investor in
May 2001  referred to in Note 10.c.  In connection  with this  transaction,  the
Company  issued to the  holders of those  exercising  warrants an  aggregate  of
8,717,265  new  five-year  warrants  to  purchase  shares of common  stock at an
exercise price of $1.38 per share. (See also Notes 9 c., 10.b. and 10.c.)

As a result  of the  aforesaid  transactions,  including  the  repricing  of the
warrants  to the  investors  and the  issuance  of  additional  warrants  to the
investors,  the Company  recorded a deemed dividend in the amount of $2,165,952,
to reflect  the  additional  benefit  created  for these  investors.  The deemed


                                       25


                               AROTECH CORPORATION

dividend increased the loss applicable to common stockholders in the calculation
of basic and diluted net loss per share for the nine months ended  September 30,
2004, without any effect on total shareholder's equity.

In  addition,  the Company  recorded a  liability  related to the grant of these
warrants,  which are  subject to the  shareholders  approval,  which the Company
intend to seek in its special  shareholders  meeting on December 14, 2004.  This
transaction  was  accounted  according  to Emerging  Issue Task Force  No.00-19,
"Accounting  for Derivative  Financial  Instruments  Indexed to, and Potentially
Settled in, a Company's Own Stock." Accordingly the fair value of these warrants
was determined using Black-Scholes  pricing model, assuming a risk-free interest
rate of 3.5%, a volatility  factor 79%,  dividend yields of 0% and a contractual
life of five  years.  The change in the fair value of the  warrants  between the
date of grant and September 30, 2004 has been recorded as finance  income during
the nine months ended September 30, 2004 in the amount of $1,829,025.

NOTE 12: LITIGATION SETTLEMENT

On  February  4, 2004,  the  Company  entered  into an  agreement  settling  the
litigation  brought against it in the Tel-Aviv,  Israel district court by I.E.S.
Electronics  Industries,  Ltd. ("IES Electronics") and certain of its affiliates
in connection  with the Company's  purchase of the assets of its IES Interactive
Training,  Inc. from IES  Electronics  in August 2002. The litigation had sought
monetary damages in the amount of approximately $3.0 million.

Pursuant to the terms of the  settlement  agreement,  in addition to agreeing to
dismiss their lawsuit with prejudice,  IES Electronics  agreed (i) to cancel the
Company's  $450,000  debt to IES  Electronics  that had been due on December 31,
2003,  and (ii) to  transfer  to the Company  title to certain  certificates  of
deposit in the approximate principal amount of $112,000.

In  consideration  of the foregoing,  the Company issued to IES  Electronics (i)
450,000 shares of its common stock,  and (ii) five-year  warrants to purchase up
to an additional 450,000 shares of its common stock at a purchase price of $1.91
per share.

The fair value of the warrants was determined using Black-Scholes pricing model,
assuming a risk-free  interest rate of 3.5%, a volatility  factor 79%,  dividend
yields of 0% and a contractual life of five years.

NOTE 13: RESTRICTED SECURITIES AND DEPOSITS

The restricted  collateral  deposit is invested in a $14,236,461  certificate of
deposit that is used primarily to secure  earn-out  provisions in respect of the
acquisition  of FAAC and AoA and to secure that part of the Epsilor  acquisition
price that is paid in three installments.

                  FAAC ...............   $ 5,942,970
                  Epsilor ............     2,000,000
                  AoA ................     5,996,850
                  Other ..............       296,641
                                         -----------
                  Total ..............    14,236,461
                  Less current portion    13,236,461
                                         -----------
                  Long-term portion ..   $ 1,000,000
                                         ===========


                                       26


                               AROTECH CORPORATION

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

      This report contains forward-looking  statements made pursuant to the safe
harbor provisions of the Private Securities Litigation Reform Act of 1995. These
statements  involve  inherent  risks  and  uncertainties.   When  used  in  this
discussion,  the words  "believes,"  "anticipated,"  "expects,"  "estimates" and
similar  expressions are intended to identify such  forward-looking  statements.
Such statements are subject to certain risks and uncertainties  that could cause
actual results to differ materially from those projected.  Readers are cautioned
not to place undue  reliance on these  forward-looking  statements,  which speak
only as of the date hereof.  We undertake no obligation to publicly  release the
result of any revisions to these forward-looking  statements that may be made to
reflect  events  or  circumstances  after  the date  hereof  or to  reflect  the
occurrence of unanticipated  events.  Our actual results could differ materially
from  those  anticipated  in these  forward-looking  statements  as a result  of
certain factors including, but not limited to, those set forth elsewhere in this
report.  Please see "Risk  Factors,"  below,  and in our other  filings with the
Securities and Exchange Commission.

      Arotech(TM) is a trademark and Electric Fuel(R) is a registered  trademark
of  Arotech  Corporation.  All  company  and  product  names  mentioned  may  be
trademarks or  registered  trademarks of their  respective  holders.  Unless the
context requires  otherwise,  all references to us refer collectively to Arotech
Corporation and its subsidiaries.

      We make available  through our internet  website free of charge our annual
report on Form 10-K,  quarterly  reports on Form 10-Q,  current  reports on Form
8-K,  amendments  to such reports and other  filings made by us with the SEC, as
soon as practicable after we electronically  files such reports and filings with
the SEC. Our website address is  www.arotech.com.  The information  contained in
this website is not incorporated by reference in this report.

      The following  discussion and analysis should be read in conjunction  with
the interim financial  statements and notes thereto appearing  elsewhere in this
Quarterly Report. We have rounded amounts reported here to the nearest thousand,
unless such  amounts are more than 1.0  million,  in which event we have rounded
such amounts to the nearest hundred thousand.

Executive Summary

      Divisions and Subsidiaries

      We  operate   primarily  as  a  holding   company,   through  our  various
subsidiaries,  which we have organized into three  divisions.  Our divisions and
subsidiaries (all 100% owned by us, unless otherwise noted) are as follows:

         >  Our Simulation,  Training and Consulting  Division,  which
            develops,   manufactures   and  markets  advanced  hi-tech
            multimedia   and   interactive   digital   solutions   for
            use-of-force  and  driving   training  of  military,   law
            enforcement  and security  personnel,  as well as offering
            security consulting and other services, consisting of:


                                       27


                               AROTECH CORPORATION

o           IES  Interactive  Training,  Inc.,  located in Littleton,  Colorado,
      which provides  specialized  "use of force" training for police,  security
      personnel and the military ("IES");

o           FAAC Incorporated,  located in Ann Arbor,  Michigan,  which provides
      simulators, systems engineering and software products to the United States
      military, government and private industry ("FAAC"); and

o           Arocon Security  Corporation,  located in New York, New York,  which
      provides  security  consulting and other services,  focusing on protecting
      life, assets and operations with minimum hindrance to personal freedom and
      daily activities ("Arocon").

>           Our Battery and Power Systems Division, which manufactures and sells
      Zinc-Air and lithium batteries for defense and security products and other
      military  applications  and  pioneers  advancements  in  Zinc-Air  battery
      technology for electric vehicles, consisting of:

o           Electric Fuel Battery Corporation, located in Auburn, Alabama, which
      manufactures and sells Zinc-Air fuel sells, batteries and chargers for the
      military,  focusing  on  applications  that  demand  high energy and light
      weight ("EFB");

o           Epsilor Electronic  Industries,  Ltd., located in Dimona, Israel (in
      Israel's  Negev desert area),  which develops and sells  rechargeable  and
      primary  lithium  batteries  and smart  chargers  to the  military  and to
      private industry in the Middle East, Europe and Asia ("Epsilor"); and

o           Electric Fuel (E.F.L.) Ltd., located in Beit Shemesh,  Israel, which
      produces  water-activated  lifejacket  lights for commercial  aviation and
      marine  applications,  and which  conducts  our Electric  Vehicle  effort,
      focusing on obtaining and implementing  demonstration projects in the U.S.
      and Europe,  and on building broad industry  partnerships that can lead to
      eventual  commercialization  of our  Zinc-Air  energy  system for electric
      vehicles ("EFL").

>           Our  Armored   Vehicle   Division,   which  utilizes   sophisticated
      lightweight   materials  and  advanced  engineering   processes  to  armor
      vehicles, consisting of:

o           MDT  Protective  Industries,  Ltd.,  located in Lod,  Israel,  which
      specializes  in  using  state-of-the-art  lightweight  ceramic  materials,
      special ballistic glass and advanced engineering  processes to fully armor
      vans and cars, and is a leading supplier to the Israeli military,  Israeli
      special forces and special services ("MDT") (75.5% owned by us);

o           MDT Armor Corporation,  located in Auburn,  Alabama,  which conducts
      MDT's United States activities ("MDT Armor") (88% owned by us); and

o           Armour  of  America,  located  in  Los  Angeles,  California,  which
      manufacturers  aviation  armor  both for  helicopters  and for fixed  wing
      aircraft,  marine  armor,  personnel  armor,  armoring  kits for  military
      vehicles,  fragmentation


                                       28


                               AROTECH CORPORATION


      blankest and a unique  ballistic/flotation vest (ArmourFloat) that is U.S.
      Coast Guard-certified ("AoA").

      Restatement of Previously-Issued Financial Statements

      During our management's review of our interim financial statements for the
period ended September 30, 2004 we, after discussion with and based on a new and
revised review of accounting treatment by our independent auditors,  conducted a
comprehensive  review on the re-pricing of warrants and grant of new warrants to
certain of our  investors and others during the years 2004 and 2003. As a result
of that review, we, upon  recommendation of our management and with the approval
of the Audit  Committee  of our Board of  Directors  after  discussion  with our
independent auditors,  reconsidered the accounting related to these transactions
and are now  reclassifying  certain  expenses as a deemed  dividend,  a non-cash
item, instead of as general and  administrative  expenses due to the recognition
of this transaction as a capital  transaction  that should not be expensed.  The
consolidated  financial statements for the nine months ended September 30, 2003,
for the six months  ended June 2003 and 2004,  for the three  months ended March
31, 2004 and the year ended  December 31, 2003 will be restated to record deemed
dividends and to decrease general and administrative expenses accordingly. These
restatements do not affect our balance sheet,  shareholders' equity or cash flow
statements. In addition and as a result of the remeasurement described above, we
have reviewed  assumptions used in the calculation of fair value of all warrants
granted during the year 2003. As a result of this comprehensive  review, we have
decreased general and administrative expenses in the amount of $150,000, related
to errors found in valuation  underlying  assumptions  of warrants  granted as a
result of a litigation  settlement,  in the  financial  statements  for the year
ended December 31, 2003.

      In  addition,  during our  management's  review of our  interim  financial
statements  for the period  ended  September  30,  2004,  we also  reviewed  our
calculation  of  amortization  of debt discount  attributable  to the beneficial
conversion  feature of convertible  debentures.  As a result of this review,  we
found errors which  increased  (decreased)  our financial  expenses for the nine
months ended  September  30, 2003,  for the six months ended June 2003 and 2004,
for the three months ended March 31, 2004 and the year ended  December 31, 2003.
The errors were related to the debt  discount  attributable  to the warrants and
their  related  convertible  debentures,  whereby we  understated  the amount of
amortization in the year ended December 31, 2003  attributable to the conversion
of  certain  of the  convertible  debentures,  and we  overstated  the amount of
amortization in the six months ended June 30, 2004  attributable to the exercise
of certain of the warrants.


      The impacts of certain of these restatements are summarized below:

                                       29


                               AROTECH CORPORATION


Statement of Operations Data:



                                                   For the Three Months ended September 30, 2003
                                                 -------------------------------------------------
                                                   Previously
                                                    Reported         Adjustment       As Restated
                                                 --------------   --------------    --------------
                                                                           
General and administrative expenses ..........   $    1,105,864   $     (123,085)   $      982,779
Operating income .............................          234,428          123,085           357,513
Financial expenses, net ......................          100,761          (18,428)           82,333

Net income from continuing operations ........           77,093          141,513           218,606
                                                 --------------   --------------    --------------
Net income ...................................           74,808          141,513           216,321
Deemed dividend to certain stockholders of
   common stock ..............................               --          (94,676)          (94,676)
Net income attributable to common stockholders   $       74,808   $       46,837    $      121,645
                                                 ==============   ==============    ==============

Basic and diluted net earnings per share from
  continuing operations ......................   $         0.00   $         0.00    $         0.00
                                                 ==============   ==============    ==============
Basic and diluted net earnings per share .....   $         0.00   $         0.00    $         0.00
                                                 ==============   ==============    ==============


                                                    For the Nine Months ended September 30, 2003
                                                 -------------------------------------------------
                                                   Previously
                                                    Reported        Adjustment       As Restated
                                                 --------------   --------------    --------------
                                                                           
General and administrative expenses ..........   $    3,579,371   $     (123,085)   $    3,456,286
Operating loss ...............................        2,597,043         (123,085)        2,473,958
Financial expenses, net ......................        1,084,582          129,000         1,213,582

Net income from continuing operations ........        3,854,949            5,915         3,860,864
                                                 --------------   --------------    --------------
Net loss .....................................        3,774,066            5,915         3,779,981
Deemed dividend to certain stockholders of
   common stock ..............................               --          267,026           267,026
Net loss attributable to common stockholders .   $    3,774,066   $      272,941    $    4,047,007
                                                 ==============   ==============    ==============

Basic and diluted net loss per share from
  continuing operations ......................   $         0.10   $         0.01    $         0.11
                                                 ==============   ==============    ==============
Basic and diluted net loss per share .........   $         0.10   $         0.01    $         0.11
                                                 ==============   ==============    ==============


Balance sheet data:



                                                                      As of December 31, 2003
                                                 -----------------------------------------------------------------
                                                 Previously Reported        Adjustment             As Restated
                                                 -------------------    -------------------    -------------------
                                                                                      
Other accounts payable and
  accrued expenses ...........................   $         4,180,411    $          (150,000)   $         4,030,411
Convertible debenture ........................               881,944                568,250              1,450,194
Total long term liabilities ..................             4,066,579                568,250              4,634,829

Additional paid in capital ...................           135,891,316               (188,903)           135,702,413
Accumulated deficit ..........................          (109,681,893)              (229,347)          (109,911,240)
Total shareholders' equity ...................            22,044,127               (418,250)            21,625,877


                                       30


                               AROTECH CORPORATION


Cash flow data:



                                                         For the Nine Months ended September 30, 2003
                                                  -----------------------------------------------------------
                                                     Previously
                                                      Reported             Adjustment            As Restated
                                                 -------------------   -------------------   -------------------
                                                                                     
Net loss .....................................   $         3,774,066   $            (5,915)   $         3,779,981
Stock based compensation related to
  repricing of warrants granted to investors
  and the grant of new warrants ..............               152,844              (123,085)                29,759

Amortization of compensation related to
  beneficial conversion feature and
  warrants issued to holders of
  convertible debentures .....................             1,005,001               129,000              1,134,001


      Overview of Results of Operations

      We incurred significant  operating losses for the years ended December 31,
2001,  2002 and 2003 and for the first nine  months of 2004.  While we expect to
continue  to derive  revenues  from the sale of products  that our  subsidiaries
manufacture  and the services that they provide,  there can be no assurance that
we will be able to achieve or maintain profitability on a consistent basis.

      During  2003,  we  substantially  increased  our  revenues and reduced our
operating  loss from  $18.5  million in 2002 to $9.7  million in 2003.  This was
achieved through a combination of cost-cutting  measures and increased revenues,
particularly from the sale of Zinc-Air  batteries to the military and from sales
of  interactive  training  systems by IES. We believe that our  acquisitions  of
FAAC, Epsilor and AoA will contribute to our goal of achieving profitability.

      We regard  moving  the  company  to a positive  cash flow  situation  on a
consistent  basis to be an important  goal, and we are focused on achieving that
goal for the second half of 2004 and beyond.  In this  connection,  we note that
most of our business lines historically have had weaker first halves than second
halves,  and weaker first quarters than second  quarters.  This has proved to be
the case thus far for 2004 as well.

      A portion of our operating loss during the first nine months of 2004 arose
as a result of non-cash  charges.  These charges were  primarily  related to our
acquisitions and to our raising capital.  Because we anticipate continuing these
activities, we expect to continue to incur such non-cash charges in the future.

      Non-cash charges related to acquisitions arise when the purchase price for
an acquired company exceeds the company's book value. In such a circumstance,  a
portion  of the excess of the  purchase  price is  recorded  as  goodwill  and a
portion as intangible  assets.  In the case of goodwill,  the assets recorded as
goodwill  are not  amortized;  instead,  we are  required  to  perform an annual
impairment review. If we determine,  through the impairment review process, that
goodwill  has  been  impaired,  we must  record  the  impairment  charge  in our
statement of  operations.  Intangible  assets are amortized in  accordance  with
their useful life.  Accordingly,  for a period of time following an acquisition,
we incur a non-cash charge in the amount of a fraction (based on the useful life
of the  intangible  assets) of the amount  recorded as  intangible  assets.  Our
acquisitions of FAAC, Epsilor and AoA resulted in our incurring similar non-cash
charges during the first nine months of 2004.


                                       31


                               AROTECH CORPORATION


      As a result of the application of the above  accounting  rule, we incurred
non-cash charges related to our acquisitions in the amount of $2,332,900  during
the first nine months of 2004.

      The  non-cash  charges  that relate to our  financings  arise when we sell
convertible debentures and warrants.  When we issue convertible  debentures,  we
record an expense for a beneficial  conversion feature that is amortized ratably
over the life of the  debenture.  When a debenture is  converted,  however,  the
entire  remaining   unamortized   beneficial   conversion   feature  expense  is
immediately  recognized  in the  quarter in which the  debenture  is  converted.
Similarly,  when we issue warrants in connection with convertible debentures, we
record an expense for financial expenses that is amortized ratably over the term
of the convertible  debentures;  when the convertible  debentures are converted,
the entire remaining unamortized financial expense is immediately  recognized in
the  quarter  in which the  conversion  occurs.  As and to the  extent  that our
remaining convertible debentures are converted,  we would incur similar non-cash
charges going forward.

      As a result of the application of the above  accounting  rule, we incurred
non-cash  charges  related to our financings in the amount of $3,454,676  during
the first nine months of 2004.

      Additionally,  in  an  effort  to  improve  our  cash  situation  and  our
shareholders'  equity,  we have  periodically  induced holders of certain of our
warrants  to exercise  their  warrants by  lowering  the  exercise  price of the
warrants in exchange for immediate exercise of such warrants,  and by issuing to
such  investors  new  warrants.  Under  such  circumstances,  we record a deemed
dividend in an amount  determined  based upon the fair value of the new warrants
(using a Black-Scholes  pricing  model).  As and to the extent that we engage in
similar warrant  repricings and issuances in the future,  we would incur similar
non-cash charges.

      As a result of the application of the above  accounting rule we recorded a
deemed dividend related to warrants repricing in amount of $3,328,952 during the
first nine months of 2004.

      In addition, we incurred non-cash charges in the amount of $576,648 during
the first nine months of 2004 in connection  with options and shares  granted to
employees.

      Overview of Operating Performance and Backlog

      We shut  down our  money-losing  consumer  battery  operations  and  began
acquiring new businesses in the defense and security field in 2002.  Since then,
we have  concentrated on eliminating our operating deficit and moving Arotech to
cash-flow positive operations. In order to do this, we have focused on acquiring
businesses with strong revenues and profitable operations.

      In the first nine months of 2004, IES  experienced a substantial  slowdown
of new sales. As of September 30, 2004, our backlog for our Simulation, Training
and Consulting Division totaled $12.2 million, most of which was attributable to
FAAC.


                                       32


                               AROTECH CORPORATION


      In our Battery and Power  Systems  Division,  EFB and Epsilor had revenues
roughly in line with expectations. As of September 30, 2004, our backlog for our
Battery and Power Systems Division totaled $3.6 million.

      In our Armored  Vehicle  Division,  MDT Armor  experienced  an increase in
revenues  during  the first  nine  months  of 2004 as a result of new  orders in
connection  with the War in Iraq. As of September 30, 2004,  our backlog for our
Armored Vehicle Division totaled $7.1 million.

Functional Currency

      We consider  the United  States  dollar to be the  currency of the primary
economic  environment  in which we and our Israeli  subsidiary  EFL operate and,
therefore,  both we and EFL have adopted and are using the United  States dollar
as our functional currency.  Transactions and balances originally denominated in
U.S.  dollars are presented at the original  amounts.  Gains and losses  arising
from non-dollar transactions and balances are included in net income.

      The majority of financial transactions of our Israeli subsidiaries MDT and
Epsilor, is in New Israel Shekels ("NIS") and a substantial portion of MDT's and
Epsilor's  costs is incurred  in NIS.  Management  believes  that the NIS is the
functional currency of MDT and Epsilor. Accordingly, the financial statements of
MDT and Epsilor  have been  translated  into U.S.  dollars.  All  balance  sheet
accounts have been translated  using the exchange rates in effect at the balance
sheet date.  Statement  of  operations  amounts have been  translated  using the
average exchange rate for the period. The resulting translation  adjustments are
reported as a component of accumulated other comprehensive loss in shareholders'
equity.

Critical Accounting Policies

      The  changes  to our  critical  accounting  policies  as a  result  of our
purchases of Epsilor, FAAC and AoA include the following:

      >     Revenue Recognition

            >      Accounting for Income Taxes

      Revenue Recognition

      Significant  management  judgments and estimates  must be made and used in
connection  with the recognition of revenue in any accounting  period.  Material
differences  in the amount of  revenue  in any given  period may result if these
judgments or estimates prove to be incorrect or if management's estimates change
on the basis of  development  of the business or market  conditions.  Management
judgments and estimates  have been applied  consistently  and have been reliable
historically.


                                       33


                               AROTECH CORPORATION


      A  portion  of our  revenue  is  generated  by our  subsidiary  FAAC  from
arrangements involving significant  customization of simulation system. Revenues
from such  arrangements  are  recognized  based on the  percentage of completion
method.  The  percentage of completion is measured by monitoring  progress using
records of actual time  incurred to date in the project  compared with the total
estimated project requirement,  which corresponds to the costs related to earned
revenues.  Estimates of total project requirements are based on prior experience
of customization,  delivery and acceptance of the same or similar technology and
are reviewed and updated regularly by management. We believe that the use of the
percentage of completion  method is  appropriate  as we have the ability to make
reasonably  dependable  estimates of the extent of progress towards  completion,
contract  revenues and contract costs. In addition,  contracts  executed include
provisions that clearly specify the enforceable  rights regarding services to be
provided and received by the parties to the contracts,  the  consideration to be
exchanged  and the  manner  and terms of  settlement.  In all cases we expect to
perform our  contractual  obligations  and our licensees are expected to satisfy
their obligations under the contract.  The complexity of the estimation  process
and the issues related to the assumptions, risks and uncertainties inherent with
the application of the percentage of completion  method of accounting affect the
amounts of revenue and related expenses  reported in our consolidated  financial
statements.  A number of internal and external factors can affect our estimates,
including labor rates,  utilization and  specification  and testing  requirement
changes.

      Accounting for Income Taxes

      Significant  judgment is required in determining our worldwide  income tax
expense provision.  In the ordinary course of a global business,  there are many
transactions and calculations where the ultimate tax outcome is uncertain.  Some
of these uncertainties arise as a consequence of cost reimbursement arrangements
among related entities,  the process of identifying items of revenue and expense
that qualify for  preferential  tax  treatment  and  segregation  of foreign and
domestic income and expense to avoid double  taxation.  Although we believe that
our  estimates  are  reasonable,  the final tax outcome of these  matters may be
different from that which is reflected in our  historical  income tax provisions
and accruals.  Such  differences  could have a material effect on our income tax
provision  and net income  (loss) in the period in which such  determination  is
made.

Results of Operations

      Preliminary Note

      Results for the three and nine months ended September 30, 2004 include the
results of FAAC, Epsilor and AoA for such period as a result of our acquisitions
of these  companies  during 2004. The results of FAAC,  Epsilor and AoA were not
included in our operating  results for the three and nine months ended September
30, 2003.  Accordingly,  the following  period-to-period  comparisons should not
necessarily be relied upon as indications of future performance.

Three  months  ended  September  30,  2004  compared to the three  months  ended
September 30, 2003.

      Revenues.  During the three months ended  September  30, 2004, we (through
our subsidiaries) recognized revenues as follows:

   >        IES and FAAC  recognized  revenues  from  the sale of  interactive
      use-of-force  training  systems  and from  the  provision  of  maintenance
      services in connection with such systems;

   >        MDT, MDT Armor and AoA  recognized  revenues from  payments  under
      vehicle armoring  contracts,  for service and repair of armored  vehicles,
      and on sale of armoring products;


                                       34


                               AROTECH CORPORATION


   >        EFB and Epsilor  recognized  revenues  from the sale of batteries,
      chargers  and  adapters to the  military,  and under  certain  development
      contracts with the U.S. Army; and

          > EFL recognized  revenues from the sale of lifejacket lights and from
            subcontracting  fees  received  in  connection  with Phase IV of the
            United  States  Department  of  Transportation  (DOT)  electric  bus
            program.

      Revenues  for the three  months ended  September  30, 2004  totaled  $16.3
million,  compared to $5.7 million in the comparable period in 2003, an increase
of $10.6  million,  or 185%.  This  increase was primarily  attributable  to the
following factors:

   >          Increased revenues from our Armored Vehicle Division, particularly
      MDT Armor; and

   >           Revenues generated by FAAC ($4.6 million), Epsilor ($1.9 million)
      and AoA ($1.3  million) in the third quarter of 2004 that were not present
      in the corresponding period of 2003.

      These revenues were offset to some extent by

          > Decreased  U.S.  Army  Communications  Electronics  Command  (CECOM)
            revenues from our EFB subsidiary.

      In the  third  quarter  of  2004,  revenues  were  $6.0  million  for  the
Simulation,  Training and Consulting  Division  (compared to $2.9 million in the
third quarter of 2003, an increase of $3.1  million,  or 107%,  due primarily to
the added  revenues of FAAC);  $2.9  million  for the Battery and Power  Systems
Division  (compared to $1.8 million in the third quarter of 2003, an increase of
$1.1 million, or 58%, due primarily to the added revenues of Epsilor,  offset to
some extent by decreased  revenues  from EFB);  and $7.3 million for the Armored
Vehicle Division (compared to $943,000 in the third quarter of 2003, an increase
of $6.4 million, or 677%, due primarily to increased revenues from MDT Armor and
to the added revenues of AoA).

      Cost of revenues and gross profit.  Cost of revenues totaled $11.5 million
during the third quarter of 2004,  compared to $3.3 million in the third quarter
of 2003, an increase of $8.3 million,  or 255%, due primarily to increased sales
in all divisions.

      Direct expenses for our three  divisions  during the third quarter of 2004
were $5.0 million for the Simulation, Training and Consulting Division (compared
to $2.1 million in the third quarter of 2003,  an increase of $2.9  million,  or
140%,  due primarily the added  expenses of FAAC ); $2.4 million for the Battery
and Power  Systems  Division  (compared to $1.6 million in the third  quarter of
2003, an increase of $818,000,  or 52%, due  primarily to the added  revenues of
Epsilor ($1.9 million),  offset by decreased  revenues of our Zinc-Air  military
batteries);  and $6.2  million for the Armored  Vehicle  Division  (compared  to
$780,000 in the third quarter of 2003, an increase of $5.5 million, or 701%, due
primarily  to  increased  revenues  from MDT Armor and to the added  revenues of
AoA).

                                       35


                               AROTECH CORPORATION


      Gross profit was $4.7 million  during the third quarter of 2004,  compared
to $2.5 million  during the third  quarter of 2003, an increase of $2.3 million,
or 93%. This increase was the direct result of all factors presented above, most
notably the presence of FAAC, Epsilor and AoA in our results and the increase in
vehicle armoring revenues.

      Research and development  expenses.  Research and development expenses for
the third quarter of 2004 were $431,000,  compared to $252,000  during the third
quarter of 2003,  an increase of $179,000,  or 71%.  This increase was primarily
the result of the inclusion of the research and development expenses of FAAC and
Epsilor in our results this quarter.

      Sales and marketing  expenses.  Sales and marketing expenses for the third
quarter of 2004 were $1.3  million,  compared to $758,000  the third  quarter of
2003, an increase of $537,000, or 71%. This increase was primarily  attributable
to the inclusion of the sales and marketing expenses of FAAC, Epsilor and AoA in
our results for 2004.

      General and administrative  expenses.  General and administrative expenses
for the third quarter of 2004 were $2.1 million  compared to $1.0 million in the
third quarter of 2003, an increase of $1.1 million,  or 115%.  This increase was
primarily attributable to the following factors:

          > The  inclusion of the general and  administrative  expenses of FAAC,
            Epsilor and AoA in our results for 2004;

          > Expenses in 2004 in connection  with grants of options and shares to
            employees that did not exist in 2003;

          > Increases in other general and administrative expenses in comparison
            to 2003, such as employees salaries, travel expenses and audit fees.

      Financial  income  (expenses),  net.  Financial  income , net of financial
expenses and exchange  differentials,  totaled approximately $1.1 million in the
third quarter of 2004  compared to $(82,000) in the third  quarter of 2003.  The
difference  was due primarily to  amortization  of debt discount  related to the
issuance of  convertible  debentures,  as well as interest  expenses  related to
those  debentures.  Those expenses were offset by $1.8 million  financial income
due to the change in the fair market value of the  warrants  that were issued in
July 2004 (see Note 11.b. to the financial statements) .

      Income taxes. We and certain of our subsidiaries  incurred accumulated net
operating losses during previous years and, accordingly, we were not required to
make any provision for income  taxes.  With respect to some of our  subsidiaries
that operated at a net profit during 2004, we were able to offset  federal taxes
against our accumulated  loss carry forward.  We recorded a total of $116,000 in
tax  expenses  in the third  quarter  of 2004,  with  respect  to certain of our
subsidiaries  that  operated at a net profit  during 2004 and we are not able to
offset their taxes against our loss carry forward. In the third quarter of 2003,
tax expenses written were with respect to MDT's taxable income.

      Amortization  of intangible  assets.  Amortization  of  intangible  assets
totaled  $739,000 in the third  quarter of 2004,  compared to $104,000 the third
quarter of 2003, an increase of

                                       36


                               AROTECH CORPORATION


$636,000,  or  614%.  Of  this  increase,  $226,000  of  this  amortization  was
attributable to FAAC,  $142,000 was  attributable  to Epsilor,  and $213,000 was
attributable to AoA.

      Net income before deemed dividend of common stock to certain stockholders.
Due to the factors cited above,  we reported a net income of $1.1 million in the
third quarter of 2004, compared to a net income of $216,000 in the third quarter
of 2003, an increase in income of $911,000.

      Net  income  (loss)  after  deemed  dividend  of common  stock to  certain
stockholders  was a net loss of $(1.0)  million in the third quarter of 2004 due
to a deemed  dividend  of $2.2  million  in the third  quarter of 2004 (see Note
11.b. to the financial  statements)  compared to a net income of $122,000 in the
third  quarter of 2003 due to a deemed  dividend of $95,000 in the third quarter
of 2003.

Nine months ended September 30, 2004 compared to the nine months ended September
30, 2003.

      Revenues. During the nine months ended September 30, 2004, we (through our
subsidiaries) recognized revenues as follows:

      >     IES and  FAAC  recognized  revenues  from  the  sale of  interactive
      use-of-force  training systems and from the provision of warranty services
      in connection with such systems;

      >     MDT,  MDT Armor and AoA  recognized  revenues  from  payments  under
      vehicle armoring  contracts,  for service and repair of armored  vehicles,
      and on sale of armoring products;

      >     EFB and  Epsilor  recognized  revenues  from the sale of  batteries,
      chargers  and  adapters to the  military,  and under  certain  development
      contracts with the U.S. Army;

      >     Arocon recognized revenues under consulting agreements; and

         >  EFL recognized  revenues from the sale of lifejacket lights and from
            subcontracting  fees  received  in  connection  with Phase IV of the
            United  States  Department  of  Transportation  (DOT)  electric  bus
            program.

      Revenues  for the nine  months  ended  September  30, 2004  totaled  $33.4
million, compared to $13.2 million in the comparable period in 2003, an increase
of $20.2  million,  or 152%.  This  increase was primarily  attributable  to the
following factors:

      >     Increased  revenues from our Armored Vehicle Division,  particularly
      MDT Armor;

      >     Increased  revenues  from our  Battery and Power  Systems  Division,
      particularly CECOM revenues from EFB; and

      >     Revenues  generated by FAAC ($9.4  million),  Epsilor ($3.9 million)
      and AoA  ($1.3  million)  in the first  nine  months of 2004 that were not
      present in the corresponding period of 2003.

                                       37


                               AROTECH CORPORATION


      These revenues were offset to some extent by

         >  Decreased revenues from our IES subsidiary.

      In the first nine  months of 2004,  revenues  were $13.3  million  for the
Simulation,  Training and Consulting  Division  (compared to $5.8 million in the
first nine months of 2003, an increase of $7.5 million,  or 130%,  due primarily
to the added revenues of FAAC, offset to some extent by decreased  revenues from
IES); $8.0 million for the Battery and Power Systems Division  (compared to $4.7
million in the first nine months of 2003, an increase of $3.3  million,  or 71%,
due primarily to the added  revenues of Epsilor ($3.9  million),  offset to some
extent by decreased  revenues from our Zinc-Air military  batteries);  and $12.1
million for the Armored Vehicle Division  (compared to $2.8 million in the first
nine months of 2003,  an increase of $9.3  million,  or 335%,  due  primarily to
increased revenues from MDT Armor and to the added revenues of AoA).

      Cost of revenues and gross profit.  Cost of revenues totaled $22.7 million
during the first nine months of 2004, compared to $8.4 million in the first nine
months  of 2003,  an  increase  of $14.3  million,  or 171%,  due  primarily  to
increased sales in all divisions.

      Direct  expenses for our three  divisions  during the first nine months of
2004 were $11.9 million for the  Simulation,  Training and  Consulting  Division
(compared to $5.1 million in the first nine months of 2003,  an increase of $6.8
million,  or 132%, due primarily to the added  expenses of FAAC,  offset to some
extent by  decreased  expenses by IES);  $7.5  million for the Battery and Power
Systems Division  (compared to $4.3 million in the first nine months of 2003, an
increase  of $3.1  million,  or 72%,  due  primarily  to the added  expenses  of
Epsilor;  and $10.7 million for the Armored Vehicle  Division  (compared to $2.8
million in the first nine months of 2003, an increase of $7.8 million,  or 276%,
due primarily to increased  revenues from MDT Armor and to the added expenses of
AoA ($759,000).

      Gross  profit was $10.7  million  during  the first  nine  months of 2004,
compared to $4.9  million  during the first nine months of 2003,  an increase of
$5.8  million,  or 120%.  This  increase  was the direct  result of all  factors
presented  above,  most  notably the  presence  of FAAC,  Epsilor and AoA in our
results and the increase in vehicle armoring revenues from MDT Armor.

      Research and development  expenses.  Research and development expenses for
the first nine months of 2004 were $1.3 million, compared to $763,000 during the
first nine months of 2003,  an increase of $540,000,  or 71%.  This increase was
the result of the inclusion of the research and development expenses of FAAC and
Epsilor in our results this nine months.

      Sales and marketing  expenses.  Sales and marketing expenses for the first
nine months of 2004 were $3.4  million,  compared to $2.4 million the first nine
months of 2003, an increase of $1.0 million, or 43%. This increase was primarily
attributable  to the  inclusion  of the sales and  marketing  expenses  of FAAC,
Epsilor and AoA in our results for 2004.

      Those  expenses  were  offset to some  extent by a  decrease  in  expenses
related to our security  consulting business in the U.S., a decrease in expenses
related  to our  military  batteries  field  and a  decrease  in IES  sales  and
marketing expenses.

                                       38


                               AROTECH CORPORATION


      General and administrative  expenses.  General and administrative expenses
for the first nine months of 2004 were $7.6 million  compared to $3.5 million in
the first nine  months of 2003,  an  increase  of $4.1  million,  or 119%.  This
increase was primarily attributable to the following factors:

          > The  inclusion of the general and  administrative  expenses of FAAC,
            Epsilor and AoA in our results for 2004;

          > Expenses in 2004 in  connection  with grant of options and shares to
            employees that were not present in 2003; and

          > Increases in other general and administrative expenses in comparison
            to 2003, such as employee accruals,  travel expenses, audit fees and
            expenses related to due diligence performed in connection to certain
            potential acquisitions; and

          > We incurred expenses in connection with new activities by our Arocon
            and MDT Armor subsidiaries.

      Financial expenses,  net. Financial  expenses,  net of interest income and
exchange  differentials,  totaled  approximately  $2.1 million in the first nine
months of 2004  compared  to $1.2  million in the first nine  months of 2003,  a
difference of $912,000 or 75%. This difference was due primarily to amortization
of debt discount related to the issuance of convertible  debentures,  as well as
interest expenses related to those debentures.

      Income taxes.  We and certain of our  subsidiaries  incurred net operating
losses during 2004 and, accordingly,  we were not required to make any provision
for income taxes.  With respect to some of our  subsidiaries  that operated at a
net profit during 2004, we were able to offset  federal taxes against our losses
carry forward. We recorded a total of $287,000 in tax expenses in the first nine
months of 2004, with respect to certain of our  subsidiaries  that operated at a
net profit  during 2004 and we are not able to offset  their  taxes  against our
loss carry forward and with respect to state taxes.  In the first nine months of
2003, tax expenses were written with respect to MDT's taxable income.

      Amortization  of intangible  assets.  Amortization  of  intangible  assets
totaled $1.7  million in the first nine months of 2004,  compared to $727,000 in
the first nine months of 2003,  an increase of $1.0  million,  or 138%.  Of this
increase,  $678,000 of this amortization was attributable to FAAC,  $426,000 was
attributable to Epsilor and $213,000 was  attributable to AoA. The expenses were
offset to some extent by a decrease in IES's and MDT's amortization  expenses in
2004.

      Net loss before deemed  dividend of common stock to certain  stockholders.
Due to the factors  cited  above,  we reported a net loss of $5.8 million in the
first nine months of 2004, compared to a net loss of $3.8 million the first nine
months of 2003, an increase of $2.0 million.

      Net loss after deemed dividend of common stock to certain stockholders was
$9.1 million due to a deemed dividend of $3.3 million (see Notes 10.a. and 11.b.
to the financial  statements)  compared to $4.0 million in the first nine months
of 2003 due to a deemed dividend of $267,000 in the first nine months of 2003.

                                       39


                               AROTECH CORPORATION


Liquidity and Capital Resources

      As of September  30, 2004,  we had $4.6 million in cash,  $13.2 million in
restricted  collateral  securities  and cash deposits due within one year,  $1.0
million in  long-term  restricted  securities  and  deposits,  and  $129,000  in
marketable  securities,  as compared to at December 31, 2003,  when we had $13.7
million in cash and $706,000 in  restricted  cash  deposits due within one year.
The decrease in cash was primarily  the result of the costs of the  acquisitions
of FAAC, Epsilor and AoA, and working capital needed in our other segments.

      We used  available  funds  in the  third  quarter  of 2004  primarily  for
acquisitions,   sales  and  marketing,   continued   research  and   development
expenditures,  and other working  capital needs.  We increased our investment in
fixed  assets  during the nine months ended  September  30, 2004 by $1.1 million
over the investment as at December 31, 2003,  primarily in the Battery and Power
Systems Division and in the Simulation,  Training and Consulting  Division.  Our
net fixed assets amounted to $4.5 million at quarter end.

      Net cash used in operating  activities from continuing  operations for the
nine months ended September 30, 2004 and 2003 was $1.0 million and $2.4 million,
respectively, a decrease of $1.4 million. This decrease was primarily the result
of an  increase  in our  adjusted  profits  in  2004  (profit  in  statement  of
operations less non-cash  charges such as depreciation,  amortization,  non-cash
financial expenses and non-cash expenses related to options and warrants).

      Net cash used in investing  activities for the nine months ended September
30, 2004 and 2003 was $52.2 million and $936,000,  an increase of $51.3 million.
This increase was primarily the result of our  investment in the  acquisition of
FAAC, Epsilor and AoA in 2004.

      Net cash  provided  by  financing  activities  for the nine  months  ended
September 30, 2004 and 2003 was $44.3 million and $4.9 million, respectively, an
increase of $39.4  million.  This  increase was  primarily  the result of higher
amounts of funds raised  through  sales of our  securities  in 2004  compared to
2003.

      During the nine months ended September 30, 2004,  certain of our employees
exercised options under our registered  employee stock option plan. The proceeds
to us from the exercised options were approximately $1.1 million.

      As of September 30, 2004, we had (based on the  contractual  amount of the
debt and not on the accounting valuation of the debt) approximately $7.5 million
in long term bank and certificated debt  outstanding,  of which $5.3 million was
convertible debt, and approximately $1.25 million in short-term debt.

      Our  current  debt  agreements  grant  to our  investors  a right of first
refusal on any future  financings,  except for underwritten  public offerings in
excess of $30  million,  and contain  certain  other  affirmative  and  negative
covenants.  We do not believe that these  covenants  will  materially  limit our
ability to undertake future financings.

                                       40


                               AROTECH CORPORATION


      Based on our internal forecasts, we believe that our present cash position
and anticipated  cash flows from operations  should be sufficient to satisfy our
current estimated cash requirements  through the next year. This belief is based
on certain  assumptions that our management  believes to be reasonable,  some of
which are subject to the risk factors  detailed  below.  Over the long term,  we
will need to become profitable, at least on a cash-flow basis, and maintain that
profitability in order to avoid future capital  requirements.  Additionally,  we
would need to raise additional capital in order to fund any future acquisitions.

                                  RISK FACTORS

      The following factors,  among others, could cause actual results to differ
materially  from those  contained  in  forward-looking  statements  made in this
Report and presented elsewhere by management from time to time.

Business-Related Risks

      We have had a history of losses and may incur future losses.

         We were incorporated in 1990 and began our operations in 1991. We have
funded our operations principally from funds raised in each of the initial
public offering of our common stock in February 1994; through subsequent public
and private offerings of our common stock and equity and debt securities
convertible or exercisable into shares of our common stock; research contracts
and supply contracts; funds received under research and development grants from
the Government of Israel; and sales of products that we and our subsidiaries
manufacture. We have incurred significant operating losses since our inception.
Additionally, as of September 30, 2004, we had an accumulated deficit of
approximately $115.8 million. There can be no assurance that we will ever be
able to maintain profitability consistently or that our business will continue
to exist.

      Our  existing  indebtedness  may  adversely  affect our  ability to obtain
additional  funds and may  increase  our  vulnerability  to economic or business
downturns.

      Our bank  and  certificated  indebtedness  aggregated  approximately  $7.5
million as of  September  30,  2004.  Accordingly,  we are  subject to the risks
associated with indebtedness, including:

      o     we must dedicate a portion of our cash flows from  operations to pay
            debt service  costs and, as a result,  we have less funds  available
            for  operations,   future   acquisitions   of  consumer   receivable
            portfolios, and other purposes;

      o     it may be more  difficult and expensive to obtain  additional  funds
            through financings, if available at all;

      o     we are more  vulnerable to economic  downturns and  fluctuations  in
            interest  rates,  less able to withstand  competitive  pressures and
            less  flexible in reacting  to changes in our  industry  and general
            economic conditions; and

      o     if we default under any of our existing debt  instruments  or if our
            creditors demand payment of a portion or all of our indebtedness, we
            may not have sufficient funds to make such payments.

                                       41


                               AROTECH CORPORATION


The  occurrence  of any of these events could  materially  adversely  affect our
results of  operations  and financial  condition and adversely  affect our stock
price.

      The  agreements  governing the terms of our  debentures  contain  numerous
affirmative  and negative  covenants that limit the discretion of our management
with respect to certain business matters and place restrictions on us, including
obligations on our part to preserve and maintain our assets and  restrictions on
our  ability  to incur or  guarantee  debt,  to merge with or sell our assets to
another  company,  and to make  significant  capital  expenditures  without  the
consent of the  debenture  holders.  Our  ability to comply with these and other
provisions of such agreements may be affected by changes in economic or business
conditions or other events beyond our control.

      Failure  to comply  with the  terms of our  debentures  could  result in a
default that could have material adverse consequences for us.

      A failure  to  comply  with the  obligations  contained  in our  debenture
agreements could result in an event of default under such agreements which could
result in an acceleration  of the debentures and the  acceleration of debt under
other instruments evidencing indebtedness that may contain cross-acceleration or
cross-default  provisions.  If the  indebtedness  under the  debentures or other
indebtedness  were to be accelerated,  there can be no assurance that our assets
would be sufficient to repay in full such indebtedness.

      We have  pledged  a  substantial  portion  of our  assets  to  secure  our
borrowings.

      Our debentures are secured by a substantial  portion of our assets.  If we
default  under the  indebtedness  secured by our assets,  those  assets would be
available  to the secured  creditors to satisfy our  obligations  to the secured
creditors, which could materially adversely affect our results of operations and
financial condition and adversely affect our stock price.

      We need significant amounts of capital to operate and grow our business.

      We require substantial funds to market our products and develop and market
new  products.  To the extent  that we are  unable to fully fund our  operations
through  profitable sales of our products and services,  we may continue to seek
additional funding, including through the issuance of equity or debt securities.
However,  there can be no  assurance  that we will  obtain  any such  additional
financing in a timely manner or on  acceptable  terms.  If additional  funds are
raised by issuing equity securities, stockholders may incur further dilution. If
additional  funding is not  secured,  we will have to modify,  reduce,  defer or
eliminate parts of our anticipated future commitments and/or programs.

      We may not be successful in operating a new business.

      Prior to the  acquisitions of IES and MDT in 2002 and the  acquisitions of
FAAC and Epsilor in January  2004 and AoA in August 2004,  our primary  business
was the marketing and sale of products based on primary and refuelable  Zinc-Air
fuel cell  technology  and  advancements  in battery  technology for defense and
security  products  and  other  military  applications,  electric  vehicles  and
consumer electronics.  As a result of our acquisitions,  a substantial component
of our business is the marketing and sale of hi-tech  multimedia and interactive
training  solutions  and  sophisticated   lightweight   materials  and  advanced
engineering  processes used to armor  vehicles.  These are new businesses for us
and our  management  group  has  limited  experience  operating  these  types of
businesses.  Although  we  have  retained  our  acquired  companies'  management
personnel,  we cannot assure that such personnel will continue to work for us or
that we will be successful  in managing  this new business.  If we are unable to
successfully operate these new businesses, our business, financial condition and
results of operations could be materially impaired.

                                       42


                               AROTECH CORPORATION


      Our acquisition strategy involves various risks.

      Part of our strategy is to grow through the  acquisition of companies that
will complement our existing operations or provide us with an entry into markets
we do not currently  serve.  Growth through  acquisitions  involves  substantial
risks, including the risk of improper valuation of the acquired business and the
risk  of  inadequate  integration.  There  can  be no  assurance  that  suitable
acquisition  candidates  will be  available,  that we will be able to acquire or
manage  profitably such additional  companies or that future  acquisitions  will
produce  returns  that justify our  investments  therein.  In  addition,  we may
compete for  acquisition  and expansion  opportunities  with companies that have
significantly  greater  resources than we do.  Furthermore,  acquisitions  could
disrupt our ongoing  business,  distract the  attention of our senior  managers,
make it difficult to maintain our operational standards, controls and procedures
and subject us to contingent and latent risks that are different,  in nature and
magnitude, than the risks we currently face.

      We may finance future acquisitions with cash from operations or additional
debt or equity  financings.  There can be no  assurance  that we will be able to
generate  internal cash or obtain  financing  from external  sources or that, if
available,  such  financing  will be on terms  acceptable to us. The issuance of
additional  common  stock to  finance  acquisitions  may  result in  substantial
dilution to our stockholders.  Any debt financing may significantly increase our
leverage and may involve restrictive covenants which limit our operations.

      We may not successfully integrate our new acquisitions.

      In light of our recent  acquisitions  of IES, MDT, FAAC,  Epsilor and AoA,
our success will depend in part on our ability to manage the combined operations
of these  companies  and to  integrate  the  operations  and  personnel of these
companies  along  with  our  other  subsidiaries  and  divisions  into a  single
organizational  structure.  There  can be no  assurance  that we will be able to
effectively  integrate the operations of our  subsidiaries and divisions and our
newly-acquired businesses into a single organizational structure. Integration of
these operations could also place additional pressures on our management as well
as on our key  technical  resources.  The  failure to  successfully  manage this
integration could have an adverse material effect on us.

      If we are successful in acquiring additional businesses, we may experience
a period of rapid growth that could place significant additional demands on, and
require us to expand,  our  management,  resources  and  management  information
systems.  Our failure to manage any such rapid growth  effectively  could have a
material  adverse effect on our financial  condition,  results of operations and
cash flows.

      If we are unable to manage  our  growth,  our  operating  results  will be
impaired.

      As a result of our acquisitions, we are currently experiencing a period of
significant  growth and  development  activity  which could place a  significant
strain on our  personnel and  resources.  Our activity has resulted in increased
levels of responsibility for both existing and new management personnel. Many of
our management  personnel have had limited or no experience in managing  growing
companies.  We have sought to manage our current and anticipated  growth through
the  recruitment  of  additional  management  and  technical  personnel  and the
implementation of internal systems and controls.  However, our failure to manage
growth effectively could adversely affect our results of operations.

                                       43


                               AROTECH CORPORATION


      A  significant   portion  of  our  business  is  dependent  on  government
contracts.

      Many of the customers of IES, FAAC and AoA to date have been in the public
sector of the U.S., including the federal,  state and local governments,  and in
the public sectors of a number of other  countries,  and most of MDT's customers
have been in the public sector in Israel, in particular the Ministry of Defense.
Additionally,  all of EFB's sales to date of battery  products  for the military
and  defense  sectors  have been in the public  sector in the United  States.  A
significant  decrease in the overall level or allocation of defense  spending or
law  enforcement in the U.S. or other  countries  could have a material  adverse
effect on our future  results of  operations  and financial  condition.  MDT has
already  experienced  a slowdown in orders  from the  Ministry of Defense due to
budget  constraints  and a requirement  of U.S. aid to Israel that a substantial
proportion of such aid be spent in the U.S.,  where MDT has only recently opened
a factory in operation.

      Sales to public sector customers are subject to a multiplicity of detailed
regulatory  requirements  and public  policies as well as to changes in training
and  purchasing  priorities.  Contracts  with  public  sector  customers  may be
conditioned  upon the  continuing  availability  of public funds,  which in turn
depends upon  lengthy and complex  budgetary  procedures,  and may be subject to
certain pricing  constraints.  Moreover,  U.S. government contracts and those of
many  international  government  customers  may  generally be  terminated  for a
variety  of  factors  when it is in the best  interests  of the  government  and
contractors may be suspended or debarred for misconduct at the discretion of the
government.  There can be no assurance  that these  factors or others  unique to
government  contracts or the loss or suspension of necessary regulatory licenses
will not have a material  adverse effect on our future results of operations and
financial condition.

      Our  U.S.  government  contracts  may be  terminated  at any  time and may
contain other unfavorable provisions.

      The U.S. government typically can terminate or modify any of its contracts
with us either for its  convenience or if we default by failing to perform under
the terms of the applicable  contract.  A termination arising out of our default
could expose us to liability and have a material  adverse  effect on our ability
to re-compete for future  contracts and orders.  Our U.S.  government  contracts
contain  provisions that allow the U.S.  government to  unilaterally  suspend us
from  receiving  new  contracts  pending  resolution  of alleged  violations  of
procurement laws or regulations,  reduce the value of existing contracts,  issue
modifications  to a contract and control and potentially  prohibit the export of
our products, services and associated materials.

      A  negative  audit by the  U.S.  government  could  adversely  affect  our
business,  and we might not be  reimbursed by the  government  for costs that we
have expended on our contracts.

                                       44


                               AROTECH CORPORATION


      Government agencies routinely audit government  contracts.  These agencies
review a  contractor's  performance  on its contract,  pricing  practices,  cost
structure and compliance with applicable laws, regulations and standards.  If we
are  audited,  we will not be  reimbursed  for any costs found to be  improperly
allocated  to a  specific  contract,  while we would be  required  to refund any
improper  costs for which we had already been  reimbursed.  Therefore,  an audit
could result in a substantial  adjustment to our revenues. If a government audit
uncovers improper or illegal activities, we may be subject to civil and criminal
penalties and  administrative  sanctions,  including  termination  of contracts,
forfeitures  of  profits,  suspension  of  payments,  fines  and  suspension  or
debarment from doing business with United States government  agencies.  We could
suffer serious reputational harm if allegations of impropriety were made against
us. A governmental  determination of impropriety or illegality, or an allegation
of impropriety,  could have a material adverse effect on our business, financial
condition or results of operations.

      We may be liable for penalties  under a variety of  procurement  rules and
regulations,  and changes in government  regulations  could adversely impact our
revenues, operating expenses and profitability.

      Our defense and commercial businesses must comply with and are affected by
various government  regulations that impact our operating costs,  profit margins
and our internal  organization  and operation of our businesses.  Among the most
significant regulations are the following:

      o     the  U.S.  Federal  Acquisition  Regulations,   which  regulate  the
            formation, administration and performance of government contracts;

      o     the U.S. Truth in Negotiations Act, which requires certification and
            disclosure of all cost and pricing data in connection  with contract
            negotiations; and

      o     the  U.S.  Cost  Accounting   Standards,   which  impose  accounting
            requirements  that govern our right to  reimbursement  under certain
            cost-based government contracts.

      These regulations affect how we and our customers do business and, in some
instances,  impose added costs on our businesses. Any changes in applicable laws
could adversely affect the financial performance of the business affected by the
changed regulations.  With respect to U.S. government contracts,  any failure to
comply with applicable laws could result in contract  termination,  price or fee
reductions or suspension or debarment from contracting with the U.S. government.

      Our operating  margins may decline under our  fixed-price  contracts if we
fail to estimate  accurately  the time and  resources  necessary  to satisfy our
obligations.

      Some of our contracts are  fixed-price  contracts  under which we bear the
risk of any cost overruns. Our profits are adversely affected if our costs under
these contracts exceed the assumptions that we used in bidding for the contract.
Often,  we are  required to fix the price for a contract  before we finalize the
project  specifications,  which  increases the risk that we will mis-price these
contracts. The complexity of many of our engagements makes accurately estimating
our time and resources more difficult.

                                       45


                               AROTECH CORPORATION


      If we are  unable to retain our  contracts  with the U.S.  government  and
subcontracts under U.S. government prime contracts in the competitive  rebidding
process, our revenues may suffer.

      Upon expiration of a U.S.  government contract or subcontract under a U.S.
government prime contract,  if the government customer requires further services
of the  type  provided  in the  contract,  there  is  frequently  a  competitive
rebidding  process.  We cannot  guarantee that we, or if we are a  subcontractor
that the prime contractor,  will win any particular bid, or that we will be able
to replace  business lost upon expiration or completion of a contract.  Further,
all U.S.  government  contracts  are  subject  to protest  by  competitors.  The
termination of several of our significant  contracts or nonrenewal of several of
our significant contracts could result in significant revenue shortfalls.

      Some of the components of our products pose  potential  safety risks which
could create potential liability exposure for us.

      Some of the components of our products  contain elements that are known to
pose  potential  safety risks.  In addition to these risks,  and there can be no
assurance that accidents in our facilities will not occur. Any accident, whether
occasioned by the use of all or any part of our products or technology or by our
manufacturing  operations,  could adversely affect commercial  acceptance of our
products and could result in significant production delays or claims for damages
resulting from injuries.  Any of these  occurrences  would materially  adversely
affect our operations and financial condition.

      We may face product liability claims.

      In the event that our products, including the products manufactured by MDT
and AoA, fail to perform as specified, users of these products may assert claims
for substantial amounts.  These claims could have a materially adverse effect on
our financial  condition and results of  operations.  There is no assurance that
the amount of the general product  liability  insurance that we maintain will be
sufficient to cover potential claims or that the present amount of insurance can
be maintained at the present level of cost, or at all.

      Our fields of business are highly competitive.

      The  competition  to develop  defense and  security  products and electric
vehicle  battery  systems,  and to obtain  funding for the  development of these
products, is, and is expected to remain, intense.

      Our defense and  security  products  compete with other  manufacturers  of
specialized  training systems,  including  Firearms  Training  Systems,  Inc., a
producer of interactive  simulation  systems designed to provide training in the
handling and use of small and  supporting  arms.  In  addition,  we compete with
manufacturers and developers of armor for cars and vans, including O'Gara-Hess &
Eisenhardt, a division of Armor Holdings, Inc.

      Our battery technology competes with other battery  technologies,  as well
as other  Zinc-Air  technologies.  The  competition in this area of our business
consists of  development  stage  companies,  major  international  companies and
consortia  of  such  companies,  including  battery  manufacturers,   automobile
manufacturers,  energy production and transportation  companies,  consumer goods
companies  and defense  contractors.  Many of our  competitors  have  financial,
technical,  marketing,  sales,  manufacturing,  distribution and other resources
significantly greater than ours.

                                       46


                               AROTECH CORPORATION


      Various  battery  technologies  are being  considered  for use in electric
vehicles and defense and safety products by other  manufacturers and developers,
including the following: lead-acid,  nickel-cadmium,  nickel-iron,  nickel-zinc,
nickel-metal  hydride,  sodium-sulfur,   sodium-nickel  chloride,  zinc-bromine,
lithium-ion,    lithium-polymer,    lithium-iron   sulfide,   primary   lithium,
rechargeable alkaline and Zinc-Air.

      If we are unable to compete  successfully in each of our operating  areas,
especially  in the defense  and  security  products  area of our  business,  our
business and results of operations could be materially adversely affected.

      Our business is dependent on  proprietary  rights that may be difficult to
protect and could affect our ability to compete effectively.

      Our ability to compete  effectively will depend on our ability to maintain
the proprietary  nature of our technology and manufacturing  processes through a
combination of patent and trade secret protection, non-disclosure agreements and
licensing arrangements.

      Litigation,  or  participation  in  administrative  proceedings,   may  be
necessary to protect our  proprietary  rights.  This type of  litigation  can be
costly and time  consuming and could divert  company  resources  and  management
attention  to defend  our  rights,  and this could harm us even if we were to be
successful in the litigation.  In the absence of patent protection,  and despite
our reliance upon our proprietary confidential information,  our competitors may
be able to use innovations similar to those used by us to design and manufacture
products directly competitive with our products.  In addition,  no assurance can
be given that  others  will not obtain  patents  that we will need to license or
design  around.  To the extent any of our  products  are covered by  third-party
patents,  we could need to acquire a license  under such  patents to develop and
market our products.

      Despite our efforts to safeguard and maintain our proprietary  rights,  we
may not be  successful  in doing so. In addition,  competition  is intense,  and
there can be no assurance that our competitors will not independently develop or
patent  technologies  that  are  substantially  equivalent  or  superior  to our
technology.  Moreover,  in the event of patent litigation,  we cannot assure you
that a court  would  determine  that we were the  first  creator  of  inventions
covered by our issued patents or pending patent applications or that we were the
first to file patent  applications for those  inventions.  If existing or future
third-party  patents  containing broad claims were upheld by the courts or if we
were found to  infringe  third party  patents,  we may not be able to obtain the
required  licenses from the holders of such patents on acceptable  terms,  if at
all.  Failure to obtain these licenses could cause delays in the introduction of
our products or necessitate  costly  attempts to design around such patents,  or
could foreclose the development,  manufacture or sale of our products.  We could
also incur substantial costs in defending ourselves in patent infringement suits
brought  by  others  and  in  prosecuting  patent   infringement  suits  against
infringers.

                                       47


                               AROTECH CORPORATION


      We also rely on trade  secrets and  proprietary  know-how  that we seek to
protect, in part, through non-disclosure and confidentiality agreements with our
customers, employees, consultants, and entities with which we maintain strategic
relationships.  We cannot assure you that these agreements will not be breached,
that we would have  adequate  remedies for any breach or that our trade  secrets
will not otherwise become known or be independently developed by competitors.

      We are dependent on key personnel and our business would suffer if we fail
to retain them.

      We are  highly  dependent  on the  presidents  of our  IES,  FAAC  and AoA
subsidiaries and the general managers of our MDT and Epsilor  subsidiaries,  and
the loss of the services of one or more of these persons could adversely  affect
us. We are especially  dependent on the services of our Chairman,  President and
Chief Executive Officer, Robert S. Ehrlich. The loss of Mr. Ehrlich could have a
material adverse effect on us. We are party to an employment  agreement with Mr.
Ehrlich, which agreement expires at the end of 2005. We do not have key-man life
insurance on Mr. Ehrlich.

      There are risks involved with the international nature of our business.

      A significant  portion of our sales are made to customers  located outside
the U.S.,  primarily in Europe and Asia. In 2003, 2002 and 2001,  without taking
account of revenues  derived  from  discontinued  operations,  42%, 56% and 49%,
respectively,  of our  revenues,  were derived  from sales to customers  located
outside the U.S. We expect that our  international  customers  will  continue to
account for a substantial  portion of our revenues in the near future.  Sales to
international  customers  may  be  subject  to  political  and  economic  risks,
including political instability,  currency controls, exchange rate fluctuations,
foreign taxes,  longer payment cycles and changes in  import/export  regulations
and tariff rates. In addition,  various forms of protectionist trade legislation
have been and in the  future  may be  proposed  in the U.S.  and  certain  other
countries. Any resulting changes in current tariff structures or other trade and
monetary policies could adversely affect our sales to international customers.

      Investors  should not purchase our common  stock with the  expectation  of
receiving cash dividends.

      We currently  intend to retain any future earnings for funding growth and,
as a result, do not expect to pay any cash dividends in the foreseeable future.

Market-Related Risks

      The price of our common stock is volatile.

      The market price of our common stock has been volatile in the past and may
change rapidly in the future.  The following  factors,  among others,  may cause
significant volatility in our stock price:

      o     Announcements by us, our competitors or our customers;

      o     The  introduction of new or enhanced  products and services by us or
            our competitors;

                                       48


                               AROTECH CORPORATION


      o     Changes in the perceived  ability to  commercialize  our  technology
            compared to that of our competitors;

      o     Rumors relating to our competitors or us;

      o     Actual or anticipated fluctuations in our operating results; and

      o     General market or economic conditions.

      If our shares were to be delisted,  our stock price might decline  further
and we might be unable to raise additional capital.

      One of the  continued  listing  standards  for  our  stock  on the  Nasdaq
National  Market is the  maintenance  of a $1.00 bid price.  Our stock price has
periodically  traded below $1.00 in the recent past. If our bid price were to go
and remain below $1.00 for 30 consecutive  business days, Nasdaq could notify us
of our failure to meet the  continued  listing  standards,  after which we would
have 180 calendar  days to correct  such failure or be delisted  from the Nasdaq
National Market.

      Although we would have the opportunity to appeal any potential  delisting,
there can be no assurances  that this appeal would be resolved  favorably.  As a
result,  there can be no assurance  that our common stock will remain  listed on
the Nasdaq  National  Market.  If our common stock were to be delisted  from the
Nasdaq  National  Market,  we might  apply to be listed on the  Nasdaq  SmallCap
market; however, there can be no assurance that we would be approved for listing
on the Nasdaq  SmallCap  market,  which has the same $1.00 minimum bid and other
similar  requirements as the Nasdaq National  Market.  If we were to move to the
Nasdaq SmallCap market, current Nasdaq regulations would give us the opportunity
to obtain an  additional  180-day  grace period and an  additional  90-day grace
period after that if we meet certain net income,  stockholders' equity or market
capitalization  criteria.  While  our  stock  would  continue  to  trade  on the
over-the-counter  bulletin board  following any delisting  from the Nasdaq,  any
such  delisting of our common  stock could have an adverse  effect on the market
price of, and the efficiency of the trading market for, our common stock.  Also,
if in the future we were to  determine  that we need to seek  additional  equity
capital,  it could have an adverse effect on our ability to raise capital in the
public equity markets.

      In addition, if we fail to maintain Nasdaq listing for our securities, and
no other  exclusion  from the definition of a "penny stock" under the Securities
Exchange Act of 1934, as amended,  is available,  then any broker  engaging in a
transaction in our  securities  would be required to provide any customer with a
risk disclosure document, disclosure of market quotations, if any, disclosure of
the compensation of the broker-dealer and its salesperson in the transaction and
monthly account  statements  showing the market values of our securities held in
the customer's account. The bid and offer quotation and compensation information
must be provided prior to effecting the transaction and must be contained on the
customer's  confirmation.  If brokers  become subject to the "penny stock" rules
when engaging in transactions in our securities,  they would become less willing
to engage in transactions, thereby making it more difficult for our stockholders
to dispose of their shares.

                                       49


                               AROTECH CORPORATION


      A  substantial  number of our shares are  available for sale in the public
market and sales of those shares could adversely affect our stock price.

      Sales of a  substantial  number of shares of common  stock into the public
market,  or the perception that those sales could occur,  could adversely affect
our stock  price or could  impair  our  ability  to obtain  capital  through  an
offering of equity securities. As of November 10, 2004, we had 79,096,283 shares
of common  stock  issued  and  outstanding.  Of these  shares,  most are  freely
transferable  without  restriction  under  the  Securities  Act of  1933,  and a
substantial  portion of the  remaining  shares may be sold subject to the volume
restrictions,  manner-of-sale  provisions and other conditions of Rule 144 under
the Securities Act of 1933.

      Exercise of our warrants,  options and  convertible  debt could  adversely
affect our stock price and will be dilutive.

      As of November 10,  2004,  there were  outstanding  warrants to purchase a
total of 17,251,020  shares of our common stock at a weighted  average  exercise
price of $1.55 per share, options to purchase a total of 8,994,130 shares of our
common stock at a weighted  average  exercise price of $1.32 per share, of which
5,905,336 were vested,  at a weighted average exercise price of $1.46 per share,
and outstanding  debentures  convertible into a total of 3,786,732 shares of our
common stock at a weighted average conversion price of $1.39 per share.  Holders
of our options,  warrants and convertible debt will probably exercise or convert
them only at a time  when the price of our  common  stock is higher  than  their
respective  exercise or conversion  prices.  Accordingly,  we may be required to
issue shares of our common stock at a price  substantially lower than the market
price of our stock. This could adversely affect our stock price. In addition, if
and when these  shares  are  issued,  the  percentage  of our common  stock that
existing stockholders own will be diluted.

      Our  certificate  of  incorporation  and bylaws and  Delaware  law contain
provisions that could discourage a takeover.

     Provisions of our amended and restated certificate of incorporation may
have the effect of making it more difficult for a third party to acquire, or of
discouraging a third party from attempting to acquire, control of us. These
provisions could limit the price that certain investors might be willing to pay
in the future for shares of our common stock. These provisions:

      o     divide our board of directors into three classes  serving  staggered
            three-year terms;

      o     only permit  removal of directors by  stockholders  "for cause," and
            require  the  affirmative  vote of at least  85% of the  outstanding
            common stock to so remove; and

      o     allow us to issue preferred stock without any vote or further action
            by the stockholders.

                                       50


                               AROTECH CORPORATION


      The classification  system of electing directors and the removal provision
may tend to  discourage  a  third-party  from making a tender offer or otherwise
attempting to obtain  control of us and may maintain the incumbency of our board
of  directors,  as the  classification  of the board of directors  increases the
difficulty of replacing a majority of the directors.  These  provisions may have
the effect of deferring  hostile  takeovers,  delaying changes in our control or
management,  or may make it more  difficult  for  stockholders  to take  certain
corporate  actions.  The  amendment  of any of these  provisions  would  require
approval by holders of at least 85% of the outstanding common stock.

Israel-Related Risks

      A  significant  portion of our  operations  takes place in Israel,  and we
could be adversely affected by the economic,  political and military  conditions
in that region.

      The offices and  facilities  of three of our  subsidiaries,  EFL,  MDT and
Epsilor, are located in Israel (in Beit Shemesh,  Lod and Dimona,  respectively,
all of  which  are  within  Israel's  pre-1967  borders).  Most  of  our  senior
management is located at EFL's  facilities.  Although we expect that most of our
sales will be made to customers  outside  Israel,  we are  nonetheless  directly
affected  by  economic,  political  and  military  conditions  in that  country.
Accordingly,  any major  hostilities  involving  Israel or the  interruption  or
curtailment of trade between Israel and its present trading  partners could have
a material  adverse effect on our  operations.  Since the  establishment  of the
State of Israel in 1948, a number of armed  conflicts  have taken place  between
Israel and its Arab  neighbors and a state of  hostility,  varying in degree and
intensity, has led to security and economic problems for Israel.

      Historically,  Arab states have boycotted any direct trade with Israel and
to varying degrees have imposed a secondary  boycott on any company  carrying on
trade with or doing  business in Israel.  Although in October  1994,  the states
comprising the Gulf Cooperation Council (Saudi Arabia, the United Arab Emirates,
Kuwait,  Dubai,  Bahrain and Oman) announced that they would no longer adhere to
the  secondary  boycott  against  Israel,  and Israel has entered  into  certain
agreements with Egypt,  Jordan,  the Palestine  Liberation  Organization and the
Palestinian  Authority,  Israel has not entered into any peace  arrangement with
Syria or Lebanon.  Moreover,  since September 2000, there has been a significant
deterioration in Israel's  relationship  with the Palestinian  Authority,  and a
significant increase in terror and violence. Efforts to resolve the problem have
failed to result in an agreeable  solution.  Continued  hostilities  between the
Palestinian community and Israel and any failure to settle the conflict may have
a  material  adverse  effect  on our  business  and us.  Moreover,  the  current
political and security situation in the region has already had an adverse effect
on the economy of Israel, which in turn may have an adverse effect on us.

      Service of process  and  enforcement  of civil  liabilities  on us and our
officers may be difficult to obtain.

      We are  organized  under  the laws of the  State of  Delaware  and will be
subject to service of process in the United States.  However,  approximately 35%
of our assets are located  outside the United  States.  In addition,  two of our
directors  and all of our  executive  officers  are  residents  of Israel  and a
portion of the assets of such  directors  and  executive  officers  are  located
outside the United States.

      There is doubt as to the  enforceability  of civil  liabilities  under the
Securities Act of 1933, as amended,  and the Securities Exchange Act of 1934, as
amended,  in original actions  instituted in Israel.  As a result, it may not be
possible  for  investors  to  enforce or effect  service  of process  upon these
directors and executive  officers or to judgments of U.S. courts predicated upon
the civil liability  provisions of U.S. laws against our assets,  as well as the
assets  of these  directors  and  executive  officers.  In  addition,  awards of
punitive   damages  in  actions   brought  in  the  U.S.  or  elsewhere  may  be
unenforceable in Israel.


                                       51


                               AROTECH CORPORATION


      Exchange rate fluctuations between the U.S. dollar and the Israeli NIS may
negatively affect our earnings.

      Although a substantial  majority of our revenues and a substantial portion
of our  expenses  are  denominated  in U.S.  dollars,  a portion  of our  costs,
including personnel and facilities-related  expenses, is incurred in New Israeli
Shekels (NIS). Inflation in Israel will have the effect of increasing the dollar
cost of our  operations  in Israel,  unless it is offset on a timely  basis by a
devaluation of the NIS relative to the dollar.  In 2003, the inflation  adjusted
NIS appreciated against the dollar,  which raised the dollar cost of our Israeli
operations.

      Some of our agreements are governed by Israeli law.

      Israeli law governs some of our agreements,  such as our lease  agreements
on our subsidiaries' premises in Israel, and the agreements pursuant to which we
purchased  IES, MDT and Epsilor.  While Israeli law differs in certain  respects
from American law, we do not believe that these differences materially adversely
affect our rights or remedies under these agreements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Interest Rate Risk

      It is our policy  not to enter into  interest  rate  derivative  financial
instruments,  except for hedging of foreign currency exposures  discussed below.
We do not currently have any significant interest rate exposure.

Foreign Currency Exchange Rate Risk

      Since a significant part of our sales and expenses are denominated in U.S.
dollars,  we have  experienced  only  insignificant  foreign  exchange gains and
losses to date, and do not expect to incur significant gains and losses in 2004.
Our research, development and production activities are primarily carried out by
our Israeli subsidiary, EFL, at its facility in Beit Shemesh, and accordingly we
have sales and expenses in NIS.  Additionally,  our MDT and Epsilor subsidiaries
operate  primarily in NIS.  However,  the majority of our sales are made outside
Israel in U.S. dollars,  and a substantial  portion of our costs are incurred in
U.S. dollars. Therefore, our functional currency is the U.S. dollar.

      While we conduct  our  business  primarily  in U.S.  dollars,  some of our
agreements are denominated in foreign currencies, and we occasionally hedge part
of the risk of a  devaluation  of the U.S  dollar,  which  could have an adverse
effect on the revenues  that we incur in foreign  currencies.  We do not hold or
issue derivative financial instruments for trading or speculative purposes


                                       52


                               AROTECH CORPORATION


ITEM 4. CONTROLS AND PROCEDURES.

      As of the end of the third quarter of 2004, our management,  including the
principal  executive  officer and  principal  financial  officer,  evaluated the
effectiveness  of  our  disclosure   controls  and  procedures  related  to  the
recording,  processing,  summarization,  and  reporting  of  information  in our
periodic  reports  that we file  with the SEC.  These  disclosure  controls  and
procedures  have been designed to ensure that material  information  relating to
us, including our subsidiaries, is made known to our management, including these
officers,  by other of our  employees,  and that this  information  is recorded,
processed,  summarized,  evaluated and reported, as applicable,  within the time
periods specified in the SEC's rules and forms. Due to the inherent  limitations
of control  systems,  not all  misstatements  may be  detected.  These  inherent
limitations  include the  realities  that  judgments in  decision-making  can be
faulty  and that  breakdowns  can  occur  because  of simple  error or  mistake.
Additionally,  controls  can be  circumvented  by the  individual  acts  of some
persons,  by collusion of two or more people,  or by management  override of the
control. Our controls and procedures can only provide reasonable,  not absolute,
assurance that the above objectives have been met.

      As of September 30, 2004,  based upon their  evaluations,  these  officers
concluded  that  the  design  of the  disclosure  controls  and  procedures  are
effective  in ensuring  that  information  required to be disclosed by us in the
reports that we file or submit  under the  Exchange Act is recorded,  processed,
summarized,  evaluated  and  reported,  as  applicable,  within the time periods
specified  in the SEC's  rules and  forms.  We intend to  continually  strive to
improve our  disclosure  controls and  procedures  to enhance the quality of our
financial reporting.

      There  have  been  no  changes  in our  internal  control  over  financial
reporting that occurred during the fiscal quarter to which this Quarterly Report
on Form 10-Q relates that have materially affected,  or are reasonably likely to
materially affect, our internal control over financial reporting.

      Pursuant to Section 404 of the Sarbanes-Oxley Act of 2002,  beginning with
our Annual Report on Form 10-K for the fiscal year ending  December 31, 2004, we
will be required to furnish a report by management on our internal  control over
financial  reporting.   Such  report  will  contain,  among  other  matters,  an
assessment of the effectiveness of our internal control over financial reporting
as of December 31, 2004, including a statement as to whether or not our internal
control over  financial  reporting is effective.  This  assessment  must include
disclosure  of any material  weaknesses in our internal  control over  financial
reporting  identified by  management.  Such report must also contain a statement
that our auditors have issued an attestation  report on management's  assessment
of such internal controls.  Public Company Oversight Board Auditing Standard No.
2 provides  the  professional  standards  and related  performance  guidance for
auditors  to  attest  to,  and  report  on,   management's   assessment  of  the
effectiveness of internal control over financial reporting under Section 404.

      While we  currently  believe  that our  internal  control  over  financial
reporting  is  effective,  we  are  still  performing  the  system  and  process
documentation  and  evaluation  needed to comply with Section 404, which is both
costly and challenging. During this process, if our management identifies one or
more material  weaknesses in our internal control over financial  reporting,  we
will be unable to assert  that such  internal  control is  effective.  If we are
unable to assert that our internal control over financial reporting is effective
as of  December  31,  2004 (or if our  auditors  are  unable to attest  that our
management's  report is fairly stated or are unable to express an opinion on the
effectiveness of our internal  controls),  we could lose investor  confidence in
the accuracy and  completeness  of our  financial  reports,  which could have an
adverse effect on our stock price.


                                       53


                               AROTECH CORPORATION


      While we currently  anticipate  being able to satisfy the  requirements of
Section  404 in a timely  fashion,  we cannot  be  certain  as to the  timing of
completion of our evaluation,  testing and any required remediation,  especially
with respect to certain entities that we have acquired during 2004, due in large
part to the  fact  that  there is no  precedent  available  by which to  measure
compliance with the new Auditing Standard No. 2.


                                       54


                               AROTECH CORPORATION

                                     PART II

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

      Issuance of Warrants to Investors

      In July 2004,  warrants  to  purchase  8,814,235  shares of common  stock,
having an aggregate exercise price of $16,494,194, were exercised. In connection
with this  exercise,  we issued to those  exercising  warrants an  aggregate  of
8,717,265  new  five-year  warrants  to  purchase  shares of common  stock at an
exercise price of $1.38 per share.

      We  issued  the above new  warrants  in  reliance  on the  exemption  from
registration  provided by Section 4(2) of the Securities Act as  transactions by
an issuer not involving a public offering.  The issuance of these securities was
without the use of an underwriter, and the shares of common stock currently bear
restrictive  legends  permitting  transfer thereof only upon  registration or an
exemption under the Act.

ITEM 5. OTHER INFORMATION.

      We will be holding a Special Meeting of Stockholders on Tuesday,  December
14, 2004,  to consider  and act upon a proposal to ratify,  for purposes of NASD
Marketplace  Rule  4350(i)(1)(C)(ii),  the  issuance  in July 2004 of  five-year
warrants to purchase up to  8,717,265  shares of our common  stock at a price of
$1.38 per share.  We mailed our Notice and Proxy  Statement for the 2004 Special
Meeting of Stockholders on or about November 8, 2004.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

      (a) The following documents are filed as exhibits to this report:

      Exhibit Number                           Description
      --------------                           -----------
          *10.1...........Securities Purchase Agreement dated July 15, 2004

         **10.2...........Stock  Purchase  Agreement  dated as of July 15,  2004
                            between  Arotech  Corporation and Armour of America,
                            Incorporated and its sole shareholder

           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

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

   *  Incorporated  by reference to our Current Report on Form 8-K filed on July
      15, 2004
  **  Incorporated  by  reference to our  Quarterly  Report on Form 10-Q for the
      quarter ended June 30, 2004, filed on August 16, 2004


                                       55


                               AROTECH CORPORATION


      (b)  The  following  reports  on Form  8-K or Form  8-K/A  were  filed  or
furnished during the third quarter of 2004:

        Date Filed                           Item Reported
        ----------                           -------------
July 15, 2004.............Item 5 - Other Events and  Regulation  FD  Disclosure;
                            and  Item  7  -  Financial  Statements,   Pro  Forma
                            Financial Information and Exhibits

August 10, 2004...........Item 7 -  Financial  Statements,  Pro Forma  Financial
                            Information  and Exhibits;  and Item 12 - Results of
                            Operations  and Financial  Condition  (furnished but
                            not filed)

August 23, 2004...........Item 2.01 - Completion of  Acquisition  or Disposition
                            of Assets; and Item 9.01 - Financial  Statements and
                            Exhibits


                                       56


                               AROTECH CORPORATION


                                   SIGNATURES
- --------------------------------------------------------------------------------


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

Dated:   November 22, 2004

                                 AROTECH CORPORATION


                                 By:      /s/ Robert S. Ehrlich
                                    --------------------------------------------
                                      Name:   Robert S. Ehrlich
                                      Title:  Chairman, President and CEO
                                              (Principal Executive Officer)


                                 By:      /s/ Avihai Shen
                                    --------------------------------------------
                                      Name:   Avihai Shen
                                      Title:  Vice President - Finance
                                              (Principal Financial Officer)


                                       57


                               AROTECH CORPORATION


                                  EXHIBIT INDEX

      Exhibit Number                           Description
      --------------                           -----------
          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