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

                                    FORM 10-Q

                                   (Mark one)

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

                 FOR THE QUARTERLY PERIOD ENDED JANUARY 31, 2005

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

               For the transition period from _______ to ________

                          Commission file number 0-8419

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

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


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


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

Indicate by check mark whether  registrant (1) has filed all reports required to
be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days.

                                 Yes _X_   No ___

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in rule 12b-2 of the Exchange Act)

                                 Yes ___   No _X_

The number of shares of registrant's  common stock outstanding as of January 31,
2005 was 5,199,538.



                                    SBE, INC.

                       INDEX TO JANUARY 31, 2005 FORM 10-Q


PART I   FINANCIAL INFORMATION

     ITEM 1       Financial Statements

     Condensed Consolidated Balance Sheets as of
        January 31, 2005 (unaudited) and October 31, 2004 (audited)............3

     Condensed Consolidated Statements of Operations for the
        three months ended January 31, 2005 and 2004 (unaudited)...............4

     Condensed Consolidated Statements of Cash Flows for the
        three months ended January 31, 2005 and 2004 (unaudited)...............5

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

     ITEM 2       Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.........................10

     ITEM 3       Quantitative and Qualitative Disclosures about
                  Market Risk.................................................24

     ITEM 4       Controls and Procedures.....................................24


PART II  OTHER INFORMATION
     [DAVE:  HAVE YOU CHECKED TO SEE WHETHER YOU HAVE ANY ITEM 2 (SALES
      OF UNREGISTERED SECURITIES) DISCLOSURES?]

     ITEM 6       Exhibits and Reports on Form 8-K............................25



SIGNATURES....................................................................28

EXHIBITS......................................................................29


                                      -2-



PART I.           FINANCIAL INFORMATION

ITEM 1.           FINANCIAL STATEMENTS

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

                                                       January 31,   October 31,
                                                          2005          2004
                                                        --------      --------
                                                       (unaudited)
Current assets:
    Cash and cash equivalents                           $  1,564      $  1,849
    Trade accounts receivable, net                         2,048         1,668
    Inventories                                            1,638         1,926
    Other                                                    276           227
                                                        --------      --------
          Total current assets                             5,526         5,670

Property, plant and equipment, net                           408           427
Capitalized software costs, net                               41            48
Other                                                         33            28
                                                        --------      --------
          Total assets                                  $  6,008      $  6,173
                                                        ========      ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Trade accounts payable                              $    526      $    856
    Accrued payroll and employee benefits                    377           391
    Capital lease obligations - current portion               26            25
    Other accrued expenses                                   260           459
                                                        --------      --------

          Total current liabilities                        1,189         1,731

Capital lease obligations, net of current portion            146           139
                                                        --------      --------

          Total liabilities                                1,335         1,870
                                                        --------      --------

Commitments (note 6)

Stockholders' equity:
    Common stock                                          16,068        15,755
    Deferred compensation                                   (120)           --
    Accumulated deficit                                  (11,275)      (11,452)
                                                        --------      --------
          Total stockholders' equity                       4,673         4,303
                                                        --------      --------
          Total liabilities and stockholders' equity    $  6,008      $  6,173
                                                        ========      ========


            See notes to condensed consolidated financial statements.

                                      -3-


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


                                                        Three months ended
                                                            January 31,
                                                         2005         2004
                                                       -------      -------

Net sales                                              $ 2,815      $ 2,970

Cost of sales                                            1,230        1,325
                                                       -------      -------

       Gross profit                                      1,585        1,645
                                                       -------      -------

Product research and development                           473          505

Sales and marketing                                        559          489

General and administrative                                 369          364

Loan reserve (benefit)                                      --         (239)
                                                       -------      -------

       Total operating expenses                          1,401        1,119
                                                       -------      -------

       Operating income                                    184          526

Interest and other income (expense)                         (2)           1
                                                       -------      -------

       Income before income taxes                          182          527

Provision for income taxes                                   5           --
                                                       -------      -------

       Net income                                      $   177      $   527
                                                       =======      =======

Basic earnings per share                               $  0.03      $  0.11
                                                       =======      =======

Diluted earnings per share                             $  0.03      $  0.09
                                                       =======      =======

Shares used in per share computations:
  Basic                                                  5,136        4,888
                                                       =======      =======

  Diluted                                                5,869        6,120
                                                       =======      =======

            See notes to condensed consolidated financial statements.

                                      -4-


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



                                                                 Three months ended
                                                                      January 31,
                                                                --------------------
                                                                  2005         2004
                                                                -------      -------
                                                                       
Cash flows from operating activities:
     Net income                                                 $   177      $   527
     Adjustments to reconcile net income to net cash
     used in operating activities:
         Depreciation and amortization:
              Property and equipment                                 56           53
              Capitalized software costs                             16           11
              Amortization of intellectual property                  --          102
     Changes in operating assets and liabilities:
              Trade accounts receivable                            (380)      (1,459)
              Inventories                                           288         (184)
              Other assets                                          (53)        (300)
              Trade accounts payable                               (330)         721
              Other current liabilities                             (98)        (109)
              Other non-current liabilities                           7         (124)
                                                                -------      -------
                  Net cash used in operating activities            (317)        (762)
                                                                -------      -------

Cash flows from investing activities:
     Purchases of property and equipment                            (38)         (29)
     Purchased software                                              (9)          --
                                                                -------      -------
                  Net cash used in investing activities             (47)         (29)
                                                                -------      -------

Cash flows from financing activities:
     Repayment of stockholder note                                   --          142
     Proceeds from issuance of common stock and warrants             --          130
     Proceeds from stock plans                                       79          126
                                                                -------      -------
                  Net cash provided by financing activities          79          398
                                                                -------      -------

              Net decrease in cash and cash equivalents            (285)        (393)

Cash and cash equivalents at beginning of period                  1,849        1,378
                                                                -------      -------
Cash and cash equivalents at end of period                      $ 1,564      $   985
                                                                =======      =======

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:
Non-cash stock portion of Antares purchase price                $   114      $    --
                                                                =======      =======


            See notes to condensed consolidated financial statements.

                                      -5-


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

1.   INTERIM PERIOD REPORTING:

These  condensed  consolidated  financial  statements of SBE, Inc. are unaudited
(other  than  the  balance  sheet as of  October  31,  2004),  and  include  all
adjustments,  consisting  of normal  recurring  adjustments,  that  are,  in the
opinion  of  management,  necessary  for a fair  presentation  of the  financial
position  and  results  of  operations  and cash flows for the  interim  periods
presented.  The results of  operations  for the three month period ended January
31, 2005 are not  necessarily  indicative of expected  results for the full 2005
fiscal year.

Certain  information and footnote  disclosures  normally  contained in financial
statements prepared in accordance with generally accepted accounting  principles
have  been  condensed  or  omitted.   These  condensed   consolidated  financial
statements should be read in conjunction with the financial statements and notes
contained in our Annual Report on Form 10-K for the year ended October 31, 2004.

MANAGEMENT ESTIMATES

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

2.   INVENTORIES:

Inventories comprise the following (in thousands):

                                                  January 31,   October 31,
                                                     2005          2004
                                                   --------     --------
                 Finished goods                    $  1,055     $  1,343
                 Parts and materials                    583          583
                                                   --------     --------

                                                   $  1,638     $  1,926
                                                   ========     ========

3.   NET INCOME PER SHARE:

Basic net income per common share for the three month  periods ended January 31,
2005 and 2004 was computed by dividing the net income for the relevant period by
the weighted average number of shares of common stock outstanding.  Common stock

                                      -6-


equivalents  for the three month  periods  ended  January 31, 2005 and 2004 were
733,000 and 1,232,000,  respectively,  and have been included in the calculation
of diluted net income per share.

                                                          Three months ended
                                                              January 31,
                                                         2005            2004
                                                     -----------     -----------
                                                        (in thousands, except
BASIC                                                     per share amounts)

Weighted average number of
 common shares outstanding                                 5,136           4,888
                                                     -----------     -----------

Number of shares for computation of
 net income per share                                      5,136           4,888
                                                     ===========     ===========

Net income                                           $       177     $       527
                                                     ===========     ===========

Net income per share                                 $      0.03     $      0.11
                                                     ===========     ===========

DILUTED

Weighted average number of
 common shares outstanding                                 5,136           4,888

Shares issuable pursuant to options granted
 under stock option plans and warrants granted,
 less assumed repurchase at the average fair
 market value for the period                                 733           1,232
                                                     -----------     -----------

Number of shares for computation of
 net income per share                                      5,869           6,120
                                                     ===========     ===========

Net income                                           $       177     $       527
                                                     ===========     ===========

Net income per share                                 $      0.03     $      0.09
                                                     ===========     ===========

4. STOCK BASED COMPENSATION:

On January 31, 2005, we had two stock-based employee  compensation plans and one
stock-based  director  compensation  plan.  We account for these plans under the
recognition and measurement  principles of Accounting  Principles  Board Opinion
No. 25, Accounting for Stock Issued to Employees,  and related  interpretations.
Accordingly,  no stock-based  employee  compensation cost has been recognized in
net income  for the stock  option  plans.  Had  compensation  cost for our stock
option plans been determined based on the fair value  recognition  provisions of
Statement of Financial  Accounting  Standards  ("SFAS") No. 123,  Accounting for
Stock-Based Compensation, our net income and income per share would have been as
follows

                                      -7-


                                                         Three Months
                                                       Ended January 31,
                                                       2005         2004
                                                     -------      -------
                                                     (in thousands, except
                                                       per share amounts)

Net income, as reported                              $   177      $   527

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

Deduct: Total stock-based employee compensation
expense determined under fair value based method
for all awards, net of related tax effects              (640)        (414)
                                                     -------      -------

Pro forma net income (loss)                          $  (463)     $   113
                                                     =======      =======
Net income (loss) per share:
Basic - as reported                                  $  0.03      $  0.11
                                                     =======      =======
Basic - pro forma                                    $ (0.09)     $  0.02
                                                     =======      =======
Diluted - as reported                                $  0.03      $  0.09
                                                     =======      =======
Diluted - pro forma                                  $ (0.09)     $  0.02
                                                     =======      =======

Options to purchase  397,500  shares of common stock were granted in the quarter
ended January 31, 2005.  The  assumption  regarding the annual  vesting of stock
options was 25% per year for options granted during the quarter.  The fair value
of each option grant is  estimated on the date of grant using the  Black-Scholes
option-pricing  model with the following  weighted-average  assumption  used for
grants in 2005: Dividend yield of 0%; expected  volatility of 76.29%;  risk-free
interest rate of 3.0%; and expected life of five years.

In  December  2004,  the FASB  issued  SFAS No.  123R that  amends  SFAS No. 123
Accounting for Stock-Based Compensation,  to require public entities (other than
those  filing  as  small  business  issuers)  to  report  stock-based   employee
compensation  in their  financial  statements.  SFAS No. 123R will require us to
expense the fair value of unvested options and future grants of options over the
remaining  vesting period.  Unless modified,  we will be required to comply with
the provisions of SFAS No. 123R as of the first interim period that begins after
June 15, 2005 (August 1, 2005 for us). We  currently do not record  compensation
expense related to our stock-based employee  compensation plans in our financial
statements.

5.   CONCENTRATION OF RISK:

In the  first  three  months of fiscal  2005 and  2004,  most of our sales  were
attributable to sales of wireless  communications products and were derived from
a limited number of Original Equipment  Manufacturer  (OEM) customers.  Sales to
The Hewlett-Packard Company ("HP") accounted for 36% and 44% of our net sales in
the first three months of fiscal 2005 and 2004, respectively,  and sales to Data
Connection  Limited  and Nortel  Networks  accounted  for 15% and 14% of our net

                                      -8-


sales for the quarter ended January 31, 2005,  respectively.  No other  customer
accounted  for more  than 10% of our net  sales in  either  quarter.  The  three
customers combined  accounted for 60% of our accounts  receivable at January 31,
2005.  A  significant  reduction in orders from any of our OEM  customers,  or a
failure  to  collect  outstanding  accounts  receivable  from  any  of  our  OEM
customers,  could  have a material  adverse  effect on our  business,  operating
results, financial condition and cash flows.

6.   WARRANTY OBLIGATIONS AND OTHER GUARANTEES:

The following is a summary of our agreements  that we have determined are within
the scope of Financial Accounting Standards Board ("FASB") Interpretation("FIN")
No. 45,  Guarantor's  Accounting and  Disclosure  Requirements  for  Guarantees,
including Indirect Guarantees of Indebtedness of Others.

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

The  following  table  sets  forth  an  analysis  of our  warranty  reserve  (in
thousands):

                                                        January 31,  January 31,
                                                           2005        2004
                                                           ----        ----
      Warranty reserve at beginning of period              $ 20        $ 58
          Less: Cost to service warranty obligations         (4)        (17)
          Plus: Increases to reserves                         4          --
                                                           ----        ----
      Total warranty reserve included in other accrued
        expenses                                           $ 20        $ 41
                                                           ====        ====


We have agreed to indemnify  each of our  executive  officers and  directors for
certain  events or  occurrences  arising as a result of the  officer or director
serving  in such  capacity.  The term of the  indemnification  period is for the
officer's  or  director's  lifetime.  The  maximum  potential  amount  of future
payments we could be required to make under these indemnification  agreements is
unlimited.  However,  we have a directors'  and  officers'  liability  insurance
policy that should  enable us to recover a portion of future  amounts paid. As a
result of our insurance policy coverage,  we believe the estimated fair value of
these indemnification agreements is minimal and have no liabilities recorded for
these agreements as of January 31, 2005 and October 31, 2004, respectively.

We enter  into  indemnification  provisions  under  our  agreements  with  other
companies in the ordinary course of business,  typically with business partners,
contractors,  customers  and  landlords.  Under these  provisions  we  generally
indemnify  and hold  harmless  the  indemnified  party for  losses  suffered  or
incurred  by the  indemnified  party as a result of our  activities  or, in some
cases, as a result of the indemnified  party's  activities  under the agreement.
These  indemnification  provisions  often include  indemnifications  relating to
representations  made by us with regard to intellectual  property rights.  These

                                      -9-


indemnification  provisions  generally  survive  termination  of the  underlying
agreement.  The maximum potential amount of future payments we could be required
to make  under  these  indemnification  provisions  is  unlimited.  We have  not
incurred  material  costs to defend  lawsuits or settle claims  related to these
indemnification  agreements. As a result, we believe the estimated fair value of
these agreements is minimal.  Accordingly,  we have no liabilities  recorded for
these agreements as of January 31, 2005 and October 31, 2004, respectively.

As  discussed  below,  we are the  secondary  guarantor  on the  sublease of our
previous headquarters.  We believe we will have no liabilities on this guarantee
and have not recorded a liability at January 31, 2005.

7.  LOAN TO OFFICER

On November 6, 1998, we made a loan to our retiring president and CEO, which was
used by him to exercise an option to purchase 139,400 shares of our common stock
and pay related taxes. The loan, as amended, was collateralized by shares of our
common  stock,  bore  interest  at a rate of  2.48%  per  annum,  and was due on
December 14, 2003.

On October 31, 2002, we determined  that it was probable that we would be unable
to fully  recover the balance of the loan on its due date of December  14, 2003.
Accordingly,  a valuation allowance of $474,000 was recorded against the loan at
October 31, 2002.

During the fourth  quarter of fiscal 2003,  the officer  repaid  $362,800 of the
loan and as a  result,  we  recognized  a benefit  of  $235,000  related  to the
reversal of the loan  impairment  charge taken by us in fiscal 2002.  During the
first quarter of fiscal 2004,  the officer  repaid the remaining loan balance in
full and as a result, we recorded a benefit of $239,000 relating to the reversal
of the remaining loan impairment charge.

8.  DEFERRED COMPENSATION

On January 1, 2005, the Company's retiring President and Chief Executive Officer
was awarded  options to purchase 75,000 shares of the Company's stock at a price
of $4.00 per share (closing price on December 31, 2004).  The fair value of this
option  grant  is  estimated  on the  date  of  grant  using  the  Black-Scholes
option-pricing  model and is included as  deferred  compensation  on the balance
sheet.  The  $120,000   deferred   compensation  is  amortized  to  general  and
administrative expense at the rate of $8,000 per month over the 15 month vesting
period ending March 2006.

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

FORWARD LOOKING STATEMENTS

The following  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations contains forward-looking statements that involve risks and
uncertainties. Words such as "believes," "anticipates," "expects," "intends" and
similar expressions are intended to identify forward-looking statements, but are

                                      -10-


not the exclusive means of identifying  such  statements.  Readers are cautioned
that the  forward-looking  statements  reflect our analysis  only as of the date
hereof, and we assume no obligation to update these statements. Actual events or
results may differ  materially  from the results  discussed in or implied by the
forward-looking statements.  Factors that might cause such a difference include,
but are not  limited  to,  those  risks and  uncertainties  set forth  under the
caption "Risk Factors" below.

The  following  discussion  should  be read in  conjunction  with the  Financial
Statements and the Notes thereto  included in Item 1 of this Quarterly Report on
Form 10-Q and in our Form 10-K for the fiscal year ended October 31, 2004.

RISK FACTORS

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

                          RISKS RELATED TO OUR BUSINESS

WE  DEPEND  UPON A SMALL  NUMBER  OF OEM  CUSTOMERS.  THE  LOSS OF ANY OF  THESE
CUSTOMERS,  OR THEIR FAILURE TO SELL THEIR PRODUCTS,  WOULD LIMIT OUR ABILITY TO
GENERATE  REVENUES.  IN PARTICULAR,  WE EXPECT HP WILL CEASE TO BE A SIGNIFICANT
CUSTOMER  OF OURS IN FISCAL  2005,  AND OUR  SUCCESS  DEPENDS  ON BEING  ABLE TO
REPLACE NET SALES PREVIOUSLY ATTRIBUTABLE TO HP WITH SALES TO OTHER CUSTOMERS.

In the first  quarter  of fiscal  2005 and 2004,  sales of Versa  Module  Europa
("VME")  products to The  Hewlett-Packard  Company ("HP")  accounted for 36% and
44%,  respectively,  of our net sales.  We shipped the final $1.0 million of the
last order for VME  products to HP in the first  fiscal  quarter of fiscal 2005.
Our success depends on being able to replace net sales  previously  attributable
to HP with sales to other  customers.  We can provide no assurance  that we will
succeed in obtaining  new orders from  existing or new  customers  sufficient to
replace or exceed the net sales previously attributable to HP.

Even after HP ceases to be a customer,  we expect to continue to depend on sales
to a small number of OEM customers, including Data Connection Limited and Nortel
Networks. Sales to Data Connection Limited and Nortel Networks accounted for 15%
and 14% of our net sales for the quarter ended  January 31, 2005,  respectively.
There can be no assurance that we will become a qualified  supplier with new OEM
customers  or that  we will  remain  a  qualified  supplier  with  existing  OEM
customers.

Orders  by our OEM  customers  are  affected  by  factors  such  as new  product
introductions,  product life cycles, inventory levels, manufacturing strategies,
contract awards,  competitive  conditions and general economic  conditions.  Our
sales to any single OEM  customer are also  subject to  significant  variability
from quarter to quarter. Such fluctuations may have a material adverse effect on
our operating  results.  A  significant  reduction in orders from any of our OEM
customers,  would  have a  material  adverse  effect on our  operating  results,
financial condition and cash flows.

                                      -11-


Three  customers,  HP (29%),  Data  Connection  Limited (20%) and Spectel,  Inc.
(11%),  combined  accounted  for 60% of our accounts  receivable  at January 31,
2005.  A  significant  reduction in orders from any of our OEM  customers,  or a
failure  to  collect  outstanding  accounts  receivable  from  any  of  our  OEM
customers,  could  have a material  adverse  effect on our  business,  operating
results, financial condition and cash flows.

OUR FUTURE CAPITAL NEEDS MAY EXCEED OUR ABILITY TO RAISE CAPITAL OR USE OUR
EXISTING CREDIT LINE WITH A BANK.

The  development  and marketing of our products is  capital-intensive.  While we
believe  that our existing  cash  balances  and our  anticipated  cash flow from
operations  will satisfy our working  capital  needs for the next 12 months,  we
cannot assure that this will be the case.  Declines in our sales or a failure to
keep  expenses  in line  with  revenues  could  require  us to  seek  additional
financing or force us to draw down on our existing line of credit with a bank in
fiscal 2005. In addition,  should we experience a significant growth in customer
orders or wish to make strategic  acquisitions of business or assets,  we may be
required to seek additional capital to meet our working capital needs. There can
be no assurance that  additional  financing,  if required,  will be available on
reasonable  terms or at all.  To the extent  that  additional  capital is raised
through  the sale of  additional  equity or  convertible  debt  securities,  the
issuance  of  such  securities  could  result  in  additional  dilution  to  our
stockholders.

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

The  chipsets  used in most of our products are  currently  available  only from
Motorola.  In addition,  certain other  components are currently  available only
from  single  suppliers.  Suppliers  may  discontinue  or  upgrade  some  of the
components used in our products, which could require us to redesign a product to
incorporate newer or alternative technology.  The inability to obtain sufficient
key components as required, or to develop alternative sources if and as required
in the future,  could  result in delays or  reductions  in product  shipments or
margins that,  in turn,  would have a material  adverse  effect on our business,
operating results,  financial condition and cash flows. If enough components are
unavailable,  we may have to pay a  premium  in order to meet  customer  demand.
Paying premiums for parts, building inventories of scarce parts and obsolesce of
existing inventories could lower or eliminate our profit margin, reduce our cash
flow and otherwise harm our business.  To offset potential component  shortages,
we  have in the  past,  and may in the  future,  carry  an  inventory  of  these
components.  As a result,  our inventory of components parts may become obsolete
and may result in write-downs.

IF WE FAIL TO DEVELOP AND PRODUCE NEW HIGHWIRE, WAN AND LAN ADAPTERS, TOE AND
STORAGE PRODUCTS, WE MAY LOSE SALES AND OUR REPUTATION MAY BE HARMED

The markets for our products are characterized by rapidly changing technologies,
evolving industry standards and frequent new product  introductions.  Our future
success  will  depend on our  ability to enhance our  existing  products  and to
introduce  new  products  and  features to meet and adapt to  changing  customer
requirements  and  emerging  technologies  such as Voice  over IP  ("VoIP"),  3G
Wireless  ("Third  Generation  Wireless  Services")  SATA  ("Serial  ATA"),  SAS

                                      -12-


("Serial Attached SCSI"),  Internet Small Computer System Interface  ("iSCSI") ,
Gigabit Ethernet,  10 Gigabit Ethernet and TCP/IP Offload Engine ("TOE").  There
can be no  assurance  that we will be  successful  in  identifying,  developing,
manufacturing and marketing new products or enhancing our existing products.  In
addition,  there can be no assurance  that  services,  products or  technologies
developed by others will not render our products noncompetitive or obsolete.

We have focused a significant portion of our research and development, marketing
and sales efforts on HighWire, WAN and LAN adapters,  Encryption,  iSCSI and TOE
products.  The  success of these  products  is  dependent  on  several  factors,
including timely  completion of new product  designs,  achievement of acceptable
manufacturing quality and yields,  introduction of competitive products by other
companies,  market  acceptance  of our  products  and our  ability  to sell  our
products. If the TOE, iSCSI, HighWire and adapter products or other new products
developed by us do not gain market acceptance, our business,  operating results,
financial condition and cash flows would be materially adversely affected.

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

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

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

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

We are highly dependent on the technical, management, marketing and sales skills
of a limited number of key employees. We do not have employment agreements with,
or life  insurance  on the lives of, any of our key  employees.  The loss of the
services of any key employees could adversely  affect our business and operating
results.  Our future  success  will depend on our ability to continue to attract
and  retain  highly  talented  personnel  to  the  extent  our  business  grows.
Competition for qualified personnel in the networking  industry,  and in the San

                                      -13-


Francisco  Bay  Area,  is  intense.  There can be no  assurance  that we will be
successful  in  retaining  our key  employees  or that we can  attract or retain
additional skilled personnel as required.

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

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

               RISKS ASSOCIATED WITH OWNERSHIP OF OUR COMMON STOCK

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

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

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

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

                                      -14-


OUR SALES AND OPERATING RESULTS HAVE FLUCTUATED, AND ARE LIKELY TO CONTINUE TO
FLUCTUATE SIGNIFICANTLY IN FUTURE PERIODS, WHICH MAY CAUSE, OUR STOCK PRICE TO
FALL AS A RESULT OF FAILURE TO MEET THE EXPECTATIONS OF SECURITIES ANALYSTS OR
INVESTORS.

Our quarterly  operating  results have fluctuated  significantly in the past and
are likely to fluctuate significantly in the future due to several factors, some
of which  are  outside  our  control  and  which we may not be able to  predict,
including the  existence or absence of  significant  orders from OEM  customers,
fluctuating  market demand for, and declines in the average  selling  prices of,
our products,  success in achieving  design wins,  delays in the introduction of
our new products,  competitive product introductions,  the mix of products sold,
changes in our distribution network, the failure to anticipate changing customer
product  requirements,  the cost and  availability  of  components  and  general
economic  conditions.  We  generally  do not operate  with a  significant  order
backlog,  and a  substantial  portion of our net sales in any quarter is derived
from orders  booked in that quarter.  Accordingly,  our sales  expectations  are
based almost entirely on our internal estimates of future demand and not on firm
customer orders.

Due to the adverse economic conditions in the telecommunications  industry, many
of our  customers  may hold excess  inventory of our  products.  A result of the
economic  downturn is that certain of our  customers  have  cancelled or delayed
many of their new design  projects and new product  rollouts  that  included our
products.  Due to the current economic uncertainty,  our customers now typically
require a  "just-in-time"  ordering and  delivery  cycle where they will place a
purchase  order with us after they  receive an order from their  customer.  This
"just-in-time" inventory purchase cycle by our customers has made forecasting of
our future sales volumes very difficult.

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

MANAGEMENT'S DISCUSSION AND ANALYSIS

OVERVIEW

SBE,  Inc.  designs,  develops  and sells  network  communications  and  storage
solutions to original equipment  manufacturers ("OEM") in the embedded computing
and   storage    markets.    Our   solutions    enable   data    communications,
telecommunications  and storage  solution  companies,  in addition to enterprise
class high-end  server  customers,  to rapidly deliver  advanced  networking and
storage  products and services.  Our products include wide area network ("WAN"),
local area network ("LAN"),  Internet Small Computer System Interface  ("iSCSI")
software, SCSI, Fibre Channel,  intelligent carrier cards, Encryption and TCP/IP
Offload  Engine  ("TOE")  cards.  These  products  perform  critical  computing,
processing  offload,  Input/Output  ("I/O")  and storage  tasks  across both the
enterprise  server  and  embedded  markets  such as  high-end  enterprise  level

                                      -15-


servers, Linux super computing clusters,  workstations, media gateways, routers,
internet access devices, home location registers,  data messaging  applications,
network attached storage ("NAS") and remote storage devices and networks.

SBE's has partnered  with PyX  Technologies,  a California  company,  to provide
iSCSI software products that strategically  support our TOE development plans by
offering  a high value  iSCSI  storage  software  stack  that  utilizes  the TOE
hardware to  facilitate  Internet  based storage  solutions to large,  small and
medium  sized  businesses.  iSCSI is an  end-to-end  protocol  for  transporting
storage I/O block data over an Internet Protocol ("IP") network. The protocol is
used on servers (initiators),  storage devices (targets),  and protocol transfer
gateway devices.  iSCSI uses standard  Ethernet switches and routers to move the
data from server to storage.  The  initiator  is  typically a host (PC,  server,
laptop) that is running an iSCSI initiator  driver (such as the PyX or Microsoft
iSCSI  initiator) that will be accessing  storage on the IP Storage Area Network
("SAN") and the target is any storage device such as disk drives,  raid systems,
CDROM's, DVD's, tapes amongst others.

Managing  storage is  universally  regarded as one of the most  burdensome of IT
responsibilities.  In  direct-attached  storage  environments that most small to
mid-sized companies deploy, the process of managing storage is multiplied by the
number of  physical  connection  points and the number of storage  systems in an
organization.  Imagine  an  environment  with ten  computers,  each with its own
storage  system.  Not only does that  create  ten  point-for-management  for the
storage  systems  themselves,  it also  requires  ten times the effort to handle
storage  expansion,  reallocation and repairs.  With SANs, storage management is
consolidated to a single point from which an IT manager can partition, allocate,
expand,  reassign,  backup  and  repair  storage.  By moving to a SAN,  small to
mid-sized organizations can scale their storage infrastructure much more easily.
When additional capacity is needed, simply add additional storage to the SAN. IP
SANs such as iSCSI provide higher-speed storage access than internal disks while
also enabling load balancing across multiple connections. Remote storage powered
by iSCSI also enables  on-line  data back up,  disaster  recover and  high-speed
access to data by remote users.

The PyX iSCSI software uses the port  aggregation and port failover  features of
the SBE TOE  dual  port  Gigabit  Ethernet  card to  recover  from  transmission
failures . In addition,  the PyX iSCSI  software  uses the SBE TOE  acceleration
feature to obtain wire transmission  speeds of up to 2 Gigabits per second.  Our
TOE/iSCSI  product has Error  Recovery  Level 0 ("ERL0")  through Error Recovery
Level 2 ("ERL2") failure recovery  functionality.  ERL2 functionality is reached
when the TCP/IP and iSCSI  transmission  can  recover  from a  breakdown  in the
initiator,  the target or the  transport  medium.  When using the PyX ERL2 iSCSI
software  and SBE TOE  hardware,  the  transmission  is resent from the point of
failure and not from the  beginning  of the  transmission  like other ERL0 iSCSI
products.

Our business is  characterized  by a concentration of sales to a small number of
OEMs  and  distributors  who  provide  products  and  services  to the  datacom,
telecommunications  and storage  markets in addition to the enterprise  high-end
server IT markets.  Consequently,  the timing of  significant  orders from major
customers and their product cycles cause  fluctuation in our operating  results.
HP has  historically  been the largest of our customers and  represented 36% and
44% of net sales in the quarters ended January 31, 2005 and 2004,  respectively.
We shipped  the final order  totaling  $1.0  million in January  2005 and do not
expect to receive  any future  orders  from HP for VME  products.  Even after HP
ceases to be a  customer,  we expect to  continue  to depend on sales to a small

                                      -16-


number of OEM customers,  including Data Connection Limited and Nortel Networks.
Sales to Data Connection  Limited and Nortel Networks  accounted for 15% and 14%
of our net sales for the quarter ended January 31, 2005, respectively. There can
be no assurance that we will become a qualified  supplier with new OEM customers
or that we will remain a qualified supplier with existing OEM customers.  Orders
by our OEM customers are affected by factors such as new product  introductions,
product  life  cycles,  inventory  levels,  manufacturing  strategies,  contract
awards, competitive conditions and general economic conditions. Our sales to any
single OEM customer are also subject to significant  variability from quarter to
quarter.

Three customers combined accounted for 59% of our accounts receivable at January
31, 2005. A significant reduction in orders from any of our OEM customers,  or a
failure  to  collect  outstanding  accounts  receivable  from  any  of  our  OEM
customers,  could  have a material  adverse  effect on our  business,  operating
results, financial condition and cash flows.

Our  products  are   distributed   worldwide   through  a  direct  sales  force,
distributors,   independent   manufacturers'   representatives  and  value-added
resellers. Our business falls primarily within one industry segment.

On January 31, 2005, we had a sales backlog of product  orders of  approximately
$1.4 million compared to a sales backlog of product orders of approximately $2.5
million, including $1.0 million in orders from HP, at October 31, 2004.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The  preparation  of  consolidated   financial  statements  in  conformity  with
generally accepted accounting principles in the U.S. requires management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting  period.  Significant  estimates  and judgments  made by us
include  matters  such as  warranty  obligations,  indemnification  obligations,
collectibility  of  accounts   receivable,   realizability  of  inventories  and
recoverability of capitalized software and deferred tax assets.

Our critical accounting policies and estimates include the following:

Revenue Recognition:

Our policy is to  recognize  revenues  for  product  sales upon  shipment of our
products to our customers  provided that no  significant  obligation on our part
remains and collection of the receivable is considered probable.  Shipping terms
are generally FOB shipping point. We defer and recognize  service  revenues over
the contractual  period or as services are rendered.  We estimate expected sales
returns  and  record  the amount as a  reduction  of  revenue  and cost of goods
("COGS") at the time of shipment. Our policy complies with the guidance provided
by  Staff  Accounting   Bulletin  No.  104,  Revenue  Recognition  in  Financial
Statements,  issued by the  Securities  and Exchange  Commission.  Judgments are
required in evaluating  the credit  worthiness of our  customers.  Credit is not
extended to customers  and revenue is not  recognized  until we have  determined

                                      -17-


that   collectibility  is  reasonably   assured.   Our  sales  transactions  are
denominated in U.S. dollars.  The software component of our hardware products is
considered  incidental to our products.  We therefore do not recognize  software
revenues separately from the product sale.

Our agreements with OEMs, such as HP and Nortel Networks,  typically incorporate
clauses reflecting the following understandings:

      -     all prices are fixed and determinable at the time of sale;

      -     title and risk of loss pass at the time of shipment (FOB shipping
            point);

      -     collectibility of the sales price is probable (the OEM is obligated
            to pay and such obligation is not contingent on the ultimate sale of
            the OEM's integrated solution);

      -     the OEM's obligation to us will not be changed in the event of theft
            or physical destruction or damage of the product;

      -     we do not have significant obligations for future performance to
            directly assist in the resale of the product by the OEMs; and

      -     there is no contractual right of return other than for defective
            products.

Our agreements with our distributors  include certain product rotation and price
protection  rights.  All  distributors  have the  right to  rotate  slow  moving
products  once each  fiscal  quarter.  The  maximum  dollar  value of  inventory
eligible  for  rotation  is  equal  to  25%  of our  products  purchased  by the
distributor  during the previous  quarter.  In order to take  advantage of their
product  rotation  rights,  the  distributors  must order and take  delivery  of
additional  SBE products equal to at least the dollar value of the products that
they want to rotate.

Each distributor is also allowed certain price protection rights. If and when we
reduce or plan to reduce the price of any of our products and the distributor is
holding  any  of  the  affected  products  in  inventory,  we  will  credit  the
distributor  the  difference  in price when it places its next order with us. We
record an  allowance  for price  protection  reducing our net sales and accounts
receivable. The allowance is based on the price difference of the inventory held
by our stocking  distributors  at the time we expect to reduce  selling  prices.
Reserves for the right of return and  restocking  are  established  based on the
requirements of SFAS 48, Revenue Recognition when Right of Return Exists because
we have visibility into our distributor's  inventory and have sufficient history
to estimate returns.

During the  quarters  ended  January 31, 2005 and 2004,  $173,000,  or 6% of net
sales,  and  $229,000,   or  8%  of  net  sales,   were  sold  to  distributors,
respectively.

Allowance for Doubtful Accounts:

Our policy is to maintain  allowances  for estimated  losses  resulting from the
inability  of our  customers  to  make  required  payments.  Credit  limits  are
established  through a process of reviewing the financial  history and stability
of each  customer.  Where  appropriate,  we obtain  credit  rating  reports  and
financial  statements of the customer when determining or modifying their credit
limits.  We  regularly  evaluate  the  collectibility  of our  trade  receivable
balances based on a combination of factors.  When a customer's  account  balance
becomes past due, we initiate dialogue with the customer to determine the cause.
If it is  determined  that the  customer  will be unable  to meet its  financial

                                      -18-


obligation to us, such as in the case of a bankruptcy  filing,  deterioration in
the customer's  operating results or financial position or other material events
impacting  its  business,  we record a specific  allowance to reduce the related
receivable to the amount we expect to recover.

We also record an allowance  for all  customers  based on certain  other factors
including  the  length  of time the  receivables  are  past  due and  historical
collection  experience  with customers.  We believe our reported  allowances are
adequate.  If the financial  conditions of those  customers were to deteriorate,
however,  resulting in their  inability to make payments,  we may need to record
additional   allowances   which   would   result  in   additional   general  and
administrative   expenses   being   recorded   for  the  period  in  which  such
determination was made.

Warranty Reserves:

We accrue the estimated costs to be incurred in performing  warranty services at
the time of revenue  recognition  and shipment of the products to OEMs.  Because
there is no  contractual  right of return other than for  defective  products or
stock rotation rights by certain  distributors,  we can reasonably estimate such
returns and record a warranty reserve at the point of shipment.  Our estimate of
costs to service our warranty obligations is based on historical  experience and
expectation of future conditions. To the extent we experience increased warranty
claim activity or increased costs  associated  with servicing those claims,  the
warranty  accrual will  increase,  resulting in increased cost of goods sold and
decreased gross profit margin.

Inventories:

We are exposed to a number of economic and industry factors that could result in
portions of our inventory  becoming  either obsolete or in excess of anticipated
usage. These factors include, but are not limited to,  technological  changes in
our markets,  our ability to meet changing  customer  requirements,  competitive
pressures in products and prices and the availability of key components from our
suppliers.  Our policy is to establish  inventory reserves when conditions exist
that suggest that our  inventory  may be in excess of  anticipated  demand or is
obsolete  based upon our  assumptions  about future  demand for our products and
market conditions. We regularly evaluate our ability to realize the value of our
inventory based on a combination of factors including the following:  historical
usage rates,  forecasted sales or usage,  product  end-of-life dates,  estimated
current  and future  market  values and new  product  introductions.  Purchasing
practices and  alternative  usage avenues are explored within these processes to
mitigate inventory exposure.  When recorded, our reserves are intended to reduce
the carrying  value of our  inventory  to its net  realizable  value.  If actual
demand for our products  deteriorates,  or market  conditions are less favorable
than those that we project, additional inventory reserves may be required.

Inventories  are  stated at the lower of cost,  using  the  first-in,  first-out
method, or market value.

Deferred Taxes

We record a valuation  allowance to reduce our deferred taxes to the amount that
is more  likely  than not to be  realized.  Based on the  uncertainty  of future

                                      -19-


pre-tax income, we have fully reserved our deferred tax assets as of January 31,
2005 and October 31, 2004, respectively.  In the event we were to determine that
we would be able to realize our deferred tax assets in the future, an adjustment
to the deferred tax asset would increase income in the period such determination
was made.

New Accounting Pronouncements

In  December  2004,  the FASB issued SFAS No.  123R,  which  amends SFAS No. 123
Accounting for Stock-Based Compensation,  to require public entities (other than
those  filing  as  small  business  issuers)  to  report  stock-based   employee
compensation in their financial statements. Unless modified, we will be required
to comply with the  provisions of SFAS No. 123R as of the first  interim  period
that begins  after June 15,  2005 (for us,  beginning  with the  quarter  ending
October 31, 2005).  We currently do not record  compensation  expense related to
our stock-based employee compensation plans in our financial statements.

RESULTS OF OPERATIONS

The  following  table sets forth,  as a  percentage  of net sales,  consolidated
statements of operations  data for the three month period ended January 31, 2005
and  2004.  These  operating  results  are  not  necessarily  indicative  of our
operating results for any future period.

                                                  THREE MONTHS ENDED
                                                      JANUARY 31,
                                                   2005        2004
                                                   ----        ----
Net sales                                           100%        100%
Cost of sales                                        44          45
                                                   ----        ----
  Gross profit                                       56          55
                                                   ----        ----

Product research and development                     17          17
Sales and marketing                                  20          17
General and administrative                           13          12
Loan reserve (benefit)                               --          (8)
                                                   ----        ----
  Total operating expenses                           50          38
                                                   ----        ----
  Operating income                                    6          17

Interest income and provision for income taxes       --          --
                                                   ----        ----
  Net income                                          6%         17%
                                                   ====        ====

NET SALES

Net sales for the first quarter of fiscal 2005 was $2.8  million,  a 5% decrease
from $3.0  million  in the first  quarter  of fiscal  2004.  This  decrease  was
primarily  attributable  to a decrease in  shipments  to HP offset in part by an
increase in shipments of our Highwire  products to other customers.  Sales to HP
were $1.0 million in the first quarter of fiscal 2005,  compared to $1.3 million
for the first  quarter of fiscal 2004.  Sales to HP,  primarily of VME products,

                                      -20-


represented  36% of total sales for the first quarter of fiscal 2005 compared to
44% of total sales during the comparable  quarter in fiscal 2004. We shipped our
final order of VME products to HP in the first fiscal quarter of 2005 and do not
expect sales of VME products to HP to be a substantial  portion of our net sales
in the future.  Two other customers  combined accounted for 29% of our sales for
the quarter ended January 31, 2005. No other customer  accounted for over 10% of
sales in the first fiscal quarter of 2005 or 2004.

Sales of our adapter  products  were  $965,000  for the first  quarter of fiscal
2005, as compared to $1.3 million for the same quarter in fiscal 2004.  Sales of
our HighWire  products  were  $585,000 in the quarter ended January 31, 2005, as
compared to $153,000 in the same  quarter in fiscal 2004.  Our adapter  products
are used primarily in  edge-of-the-network  applications such as Virtual Private
Network  ("VPN")  and other  routers,  Voice  over  Internet  Protocol  ("VoIP")
gateways  and security  devices,  whereas our  HighWire  products are  primarily
targeted    at    core-of-the-network    applications    used    primarily    by
telecommunications central offices. During the quarter we shipped a small number
of TOE adapters to customers who will use the TOE to facilitate CPU acceleration
for use in iSCSI  storage  applications.  We  continue to test our TOE and iSCSI
products  at  customer  sites  and  expect   customer   adoption  of  these  new
technologies to begin during fiscal 2005. In the future, we expect our net sales
to be generated  predominantly  by sales of our adapter  products with Linux and
Solaris  software,  followed  by the sale of TOE  adapters  and  iSCSI  software
storage  products.  We expect to see a  continued  increase  in the sales of our
Highwire products due to some prior design wins in the communications  equipment
markets going into production.  All of our design wins and new customers are for
applications using these product families. In addition, we will continue to sell
and  support  our older VME  products,  but  expect  them to become a  declining
portion of our future net sales.

Our sales backlog at January 31, 2005 was $1.4 million, compared to $3.6 million
at January 31, 2004,  which  included a $700,000 HP order for VME  products.  We
anticipate  an increase in our sales  volume for adapter and  HighWire  products
over the course of fiscal 2005 as our customers roll out their new products.  We
also  expect  to see an  increase  in sales of TOE and iSCSI  products  as these
products gain market acceptance;  however,  there can be no assurances that such
an increase or adoption will occur.  The  communications  markets continue to be
slow in recovering  economically and due to the continuing economic uncertainty,
our customers  typically  require a  "just-in-time"  ordering and delivery cycle
where they will place a purchase  order with us after they receive an order from
their customer.  This  "just-in-time"  inventory purchase cycle by our customers
has made  forecasting  of our future sales volumes very  difficult.  Because our
sales are generally  concentrated with a small group of OEM customers,  we could
experience  significant  fluctuations  in our  quarterly  sales  volumes  due to
fluctuating  demand  from any  major  customer  or delay in the  rollout  of any
significant new product by a major customer.

GROSS MARGIN

Gross  margin as a percentage  of sales in the first  quarter of fiscal 2005 was
56% and was 55% during the first  quarter of fiscal  2004.  Our gross  margin on
sales of HP  products  for the  quarter  was 70% versus 77% in 2004.  The slight
increase in overall  gross profit  margin in fiscal 2005 compared to fiscal 2004

                                      -21-


is partially due to the inclusion of $100,000 of non-cash  intellectual property
amortization expense in costs of goods sold in the first quarter of fiscal 2004.
Intellectual  property was fully  amortized in the fiscal year ended October 31,
2004. We expect our gross margin to range between 48% and 50% for fiscal 2005.

However,   if   market   and   economic   conditions,    particularly   in   the
telecommunications  sector,  deteriorate or fail to recover, gross margin may be
lower than projected.

PRODUCT RESEARCH AND DEVELOPMENT

Product research and development expenses representing  engineering salaries and
benefits,  contract services and other costs to develop and enhance our products
were  $473,000  in the first  quarter  of fiscal  2004,  a  decrease  of 6% from
$505,000 in the first quarter of fiscal 2004. The decrease is primarily due to a
decrease  in project  materials  expense.  We expect  overall  spending  for our
product  research and  development  to range between 17% and 20% of net sales in
fiscal 2005 as we remain committed to the development and enhancement of new and
existing  products,  particularly  TOE,  iSCSI  and  VoIP  products.  We did not
capitalize  any  internal  software  development  costs in the first  quarter of
fiscal 2005.

SALES AND MARKETING

Sales and marketing expenses for the first quarter of fiscal 2005 were $559,000,
an  increase  of 14% from  $489,000  in the first  quarter of fiscal  2004.  The
increase is primarily due to increased  marketing  program  spending for our new
TOE and iSCSI  products.  TOE/iSCSI  are at the early  stages of storage  market
acceptance and we will continue to increase our spending on marketing activities
to capture  market share in the emerging  market space.  We expect our sales and
marketing  expenses to range  between 20% and 24% of net sales in fiscal 2005 as
we continue to accelerate our product marketing efforts and attend an increasing
number of industry specific trade shows.

GENERAL AND ADMINISTRATIVE

General and  administrative  expenses  were  $369,000  for the first  quarter of
fiscal 2005,  virtually unchanged from $364,000 in the first quarter of 2004. We
do  expect  an  increase  in  our  general  and  administrative  expense  due to
compliance work related to the  Sarbanes-Oxley  Section 404 compliance.  General
and  administrative  expenses are  expected to range  between 14% and 18% of net
sales for fiscal 2005.

LOAN RESERVE BENEFIT

On November 6, 1998, we made a loan to our retiring President and CEO, which was
used by him to exercise an option to purchase 139,400 shares of our common stock
and pay related taxes. The loan, as amended, was collateralized by shares of our
common stock, bore interest at a rate of 2.48% per annum and was due on December
14, 2003.

On October 31, 2002, we determined  that it was probable that we would be unable
to fully  recover the balance of the loan on its due date of December  14, 2003.
Accordingly,  a valuation allowance of $474,000 was recorded against the loan at
October 31, 2002.

                                      -22-


During the fourth  quarter of fiscal 2003,  the officer  repaid  $362,800 of the
loan and as a  result,  we  recognized  a benefit  of  $235,000  related  to the
reversal of the loan  impairment  charge taken by us in fiscal 2002.  During the
first quarter of fiscal 2004,  the officer  repaid the remaining loan balance in
full and as a result, we recorded a benefit of $239,000 relating to the reversal
of the remaining loan impairment charge.

NET INCOME

As a result of the factors  discussed  above, we recorded net income of $177,000
in the first  quarter of fiscal  2005,  as compared to net income of $527,000 in
the first quarter of fiscal 2004.

OFF-BALANCE SHEET ARRANGEMENTS

We do not have  any  transactions,  arrangements  or  other  relationships  with
unconsolidated  entities that are  reasonably  likely to affect our liquidity or
capital  resources.  We have no special purpose or limited purpose entities that
provide  off-balance  sheet  financing,  liquidity,  or market  or  credit  risk
support.  We also do not engage in leasing,  hedging,  research and  development
services,  or other  relationships that could expose us to liability that is not
reflected on the face of the financial statements.

LIQUIDITY AND CAPITAL RESOURCES

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

      -     the actual versus anticipated increase in sales of our products;

      -     ongoing cost control actions and expenses, including for example,
            research and development and capital expenditures;

      -     timing of product shipments which occur primarily during the last
            month of the quarter;

      -     the gross profit margin;

      -     the ability to raise additional capital, if necessary

      -     the ability to secure credit facilities, if necessary, and

      -     the ability to successfully negotiate merger and partnership
            agreements to acquire certain intellectual property rights related
            to the storage and VoIP markets.

At January  31,  2005,  we had cash and cash  equivalents  of $1.6  million,  as
compared to $1.8  million at October  31,  2004.  In the first  three  months of
fiscal 2005,  $317,000 of cash was used in operating  activities  primarily as a
result of an increase  in our trade  accounts  receivable  and a decrease in our
accounts payable,  partially offset by a decrease in inventory.  The increase in
trade  accounts  receivable is due to large  shipments  made to HP and two other
customers during the later part of January.  The decrease in accounts payable is
related to payments to our contract  manufacturers  for finished goods inventory
received at the end of October  2004.  The  decrease in  inventory is due to the
shipment of VME products to HP with an inventory cost of approximately  $300,000
was in inventory at October 31, 2004. Working capital,  comprised of our current
assets less our current  liabilities,  at January 31, 2005 was $4.3 million,  as
compared to $3.9 million at October 31, 2004.

                                      -23-


In the first three months of fiscal 2005, we purchased  $38,000 of fixed assets,
consisting primarily of computer and engineering equipment. Capital expenditures
for each of the  remaining  quarters of fiscal  2005 are  expected to range from
$25,000 to $100,000 per quarter.

Cash from  financing  activities  in the  first  three  months  of  fiscal  2005
consisted  of $79,000 in  payments  related to common  stock  purchases  made by
employees pursuant to the exercise of employee stock options.

We have a working  capital  line of credit with a Bank that with an annual renew
date of May 14. The credit line is secured by a first lien on all our assets and
carries a floating  annual  interest  rate equal to the bank's prime rate,  plus
1.50%.  Draw-downs on the credit line are based on a formula equal to 80% of our
domestic accounts receivable.  We have not drawn down on this line of credit and
have no amounts payable at January 31, 2005.

We believe our projected  net sales during fiscal 2005 will generate  sufficient
cash flows to fund our  operations  through  October 31,  2005 and  beyond.  Our
projected future  quarterly  operational cash flow breakeven point (the point at
which we would  generate  positive cash flow from  operations) is expected to be
$2.6 million to $2.7 million of net sales, assuming an expected 48% to 50% gross
margin.  Our projected net sales are based on a combination of increasing demand
for existing products and market acceptance of recently released products,  such
as TOE and iSCSI,  to a limited number of new and existing OEM customers and are
based on internal and customer  provided  estimates of future  demand,  not firm
customer  orders.  If the projected  sales do not  materialize,  we will need to
reduce  expenses   further  and  raise   additional   capital  through  customer
prepayments or the issuance of debt or equity securities.  We have embarked on a
strategy of acquiring  certain  intellectual  property rights related to storage
and VoIP  products  and our future  liquidity  may be affected by our ability to
raise additional capital,  if necessary.  If additional funds are raised through
the issuance of preferred  stock or debt,  these  securities  could have rights,
privileges  or  preferences  senior  to  those  of our  common  stock,  and debt
covenants could impose  restrictions  on our  operations.  The sale of equity or
debt could  result in  additional  dilution  to current  stockholders,  and such
financing may not be available to us on acceptable terms, if at all.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our cash and cash  equivalents  are  subject to  interest  rate risk.  We invest
primarily on a short-term  basis. Our financial  instrument  holdings at January
31, 2005 were analyzed to determine their  sensitivity to interest rate changes.
The fair values of these  instruments were determined by net present values.  In
our  sensitivity  analysis,  the same change in  interest  rate was used for all
maturities and all other factors were held constant. If interest rates increased
by 10%, the expected  effect on net income related to our financial  instruments
would be immaterial.  We hold no assets or liabilities  denominated in a foreign
currency.  Since  October 31, 2004,  there has been no change in our exposure to
market risk.

                                      -24-


ITEM 4.  CONTROLS AND PROCEDURES

         (a)        Evaluation of Disclosure Controls and Procedures

         An  evaluation  as of  January  31,  2005 was  carried  out  under  the
supervision of and with the participation of our management, including our Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design and  operation of the  Company's  "disclosure  controls and  procedures,"
which are defined under SEC rules as controls and other  procedures of a company
that are  designed to ensure that  information  required  to be  disclosed  by a
company in the reports that it files under the  Securities  Exchange Act of 1934
(the "Exchange  Act") is recorded,  processed,  summarized  and reported  within
required time periods.  Based upon that evaluation,  our Chief Executive Officer
and  Chief  Financial  Officer  concluded  that  our  disclosure   controls  and
procedures were effective.

         (b)        Changes in Internal Controls over Financial Reporting

            Our  management,  including  our Chief  Executive  Officer and Chief
Financial  Officer,  has evaluated any changes in the company's internal control
over  financial  reporting  that  occurred  during the quarter ended January 31,
2005,  and has  concluded  that there was no change during such quarter that has
materially  affected,  or is reasonably likely to materially affect our internal
control over financial reporting.


PART II. OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)(3)   List of Exhibits

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

         2.1(1)         Asset Purchase Agreement dated August 8, 2003, by and
                        between D.R. Barthol & Company and SBE, Inc.

         3.1(2)         Certificate of Incorporation, as amended through March
                        29, 2004

         3.2(3)         Bylaws, as amended through December 8, 1998.

         10.1(4)        1996 Stock Option Plan, as amended.

         10.2(4)        1991 Non-Employee Directors' Stock Option Plan, as
                        amended.

         10.3(4)        1992 Employee Stock Purchase Plan, as amended.

         10.4(4)        1998 Non-Officer Stock Option Plan as amended.

                                      -25-


         10.5(5)        Lease for 4550 Norris Canyon Road, San Ramon, California
                        dated November 2, 1992 between the Company and PacTel
                        Properties.

         10.6(6)        Amendment dated June 6, 1995 to lease for 4550 Norris
                        Canyon Road, San Ramon, California, between the Company
                        and CalProp L.P. (assignee of PacTel Properties).

         10.7(4)        Full Recourse Promissory Note executed by William B.
                        Heye, Jr. in favor of the Company dated November 6,
                        1998, as amended and restated on December 14, 2001.

         10.8(7)        Securities Purchase Agreement, dated July 27, 2003,
                        between SBE, Inc. and purchasers of SBE's common stock
                        thereunder, including form of warrant issued thereunder

         10.9(7)        Form of warrant issued to associates of Puglisi & Co.
                        ($1.50 exercise price)

         10.10(7)       Form of warrant issued to associates of Puglisi & Co.
                        ($1.75 and $2.00 exercise price)

         10.11          Employment agreement dated January 1, 2005, between SBE
                        and Daniel Grey, President & CEO

         10.12          Severance agreement, dated April 12, 2004, between SBE
                        and Daniel Grey, President and CEO

         10.13          Severance agreement, dated April 12, 2004, between SBE
                        and David Brunton, Vice President Finance, Secretary,
                        Treasurer & CFO

         10.14          Severance agreement dated April 12, 2004, between SBE
                        and Kirk Anderson, Vice President, Operations

         10.15          Offer Letter, dated August 7, 2003, between SBE and Carl
                        Munio, Vice President, Engineering

         10.16          Termination agreement, dated January 5, 2005, between
                        SBE and William Heye, Jr., retiring President & CEO

         31.1           Certification of Chief Executive Officer
         31.2           Certification of Chief Financial Officer
         32.1           Certification of Chief Executive Officer pursuant to 18
                        U.S.C. Section 1350, as adopted pursuant
                        to Section 906 of the Sarbanes-Oxley Act of 2002
         32.2           Certification of Chief Financial Officer pursuant to 18
                        U.S.C. Section 1350, as adopted pursuant
                        to Section 906 of the Sarbanes-Oxley Act of 2002

                                      -26-


            +     Certain confidential information has been deleted from this
                  exhibit pursuant to a confidential treatment order that has
                  been granted.

            (1)   Filed as an exhibit to Current Report on Form 8-K, dated April
                  30, 2002 and incorporated herein by reference.

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

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

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

            (5)   Filed as an exhibit to Annual Report on Form 10-K for the year
                  ended October 31, 1993 and incorporated herein by reference.

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

            (7)   Filed as an exhibit to Registration Statement on Form S-3
                  dated July 11, 2003 and incorporated herein by reference.


(b) REPORTS ON FORM 8-K

A report on Form 8-K was filed with the  Securities  and Exchange  Commission on
January 1, 2005.  The report  provided  information  regarding  the  granting of
options to purchase common stock to certain officers and directors on January 1,
2005.


                                      -27-


                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized, on March 2, 2005.


                                               SBE, INC.
                                               Registrant


Date:  March 2, 2005                           By: /s/ Daniel B. Grey
                                                   --------------------------
                                                   Daniel B. Grey
                                                   Chief Executive Officer and
                                                   President
                                                   (Principal Executive Officer)


Date:  March 2, 2005                           By: /s/ David W. Brunton
                                                   --------------------------
                                                   David W. Brunton
                                                   Chief Financial Officer,
                                                   Vice President, Finance
                                                   and Secretary
                                                   (Principal Financial and
                                                   Accounting Officer)



                                      -28-