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 APRIL 30, 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  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934 during the preceding 12 months (or for such shorter period that  Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
                                            Yes [X]  No [ ]

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

The number of shares of  Registrant's  Common Stock  outstanding as of April 30,
2005 was 5,243,033.



                                    SBE, INC.

                        INDEX TO APRIL 30, 2005 FORM 10-Q


PART I   FINANCIAL INFORMATION

     ITEM 1       Financial Statements (unaudited)

     Condensed Consolidated Balance Sheets as of
        April 30, 2005 and October 31, 2004....................................3

     Condensed Consolidated Statements of Operations for the
        three and six months ended April 30, 2005 and 2004.....................4

     Condensed Consolidated Statements of Cash Flows for the
        six months ended April 30, 2005 and 2004...............................5

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

     ITEM 2       Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.........................12

     ITEM 3       Quantitative and Qualitative Disclosures about
                  Market Risk.................................................27

     ITEM 4       Controls and Procedures.....................................27

PART II  OTHER INFORMATION

     ITEM 4       Submission of Matters to a Vote of Security Holders.........28

     ITEM 6       Exhibits and Reports on Form 8-K............................29


SIGNATURES....................................................................31

EXHIBITS......................................................................32



                                      -2-


PART I.     FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

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

                                                          April 30,  October 31,
    ASSETS                                                  2005        2004
                                                          --------    --------
                                                        (Unaudited)
Current assets:
    Cash and cash equivalents                             $  1,221    $  1,849
    Trade accounts receivable, net                           1,599       1,668
    Inventories                                              1,474       1,926
    Other                                                      262         227
                                                          --------    --------
          Total current assets                               4,556       5,670

Property, plant and equipment, net                             392         427
Capitalized software costs, net                                149          48
Other                                                          288          28
                                                          --------    --------
          Total assets                                    $  5,385    $  6,173
                                                          ========    ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Trade accounts payable                                $    854    $    856
    Accrued payroll and employee benefits                      329         391
    Capital lease obligations - current portion                 27          25
    Other accrued liabilities                                  164         459
                                                          --------    --------

          Total current liabilities                          1,374       1,731

Capital lease obligations and long term liabilities
   net of current portion                                      135         139
                                                          --------    --------

          Total liabilities                                  1,509       1,870
                                                          --------    --------

Commitments

Stockholders' equity:
    Common stock                                            16,175      15,755
    Deferred compensation                                      (88)         --
    Accumulated deficit                                    (12,211)    (11,452)
                                                          --------    --------
          Total stockholders' equity                         3,876       4,303
                                                          --------    --------
          Total liabilities and stockholders' equity      $  5,385    $  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    Six months ended
                                                April 30,            April 30,
                                             2005       2004      2005       2004
                                           -------    -------   -------    -------
                                                               
Net sales                                  $ 1,706    $ 2,977   $ 4,520    $ 5,947

Cost of sales                                1,076      1,417     2,305      2,742
                                           -------    -------   -------    -------

       Gross profit                            630      1,560     2,215      3,205

Product research and development               573        543     1,046      1,048

Sales and marketing                            567        564     1,126      1,053

General and administrative                     426        400       795        764

Loan loss recovery                              --         --        --       (239)
                                           -------    -------   -------    -------


       Total operating expenses              1,566      1,507     2,967      2,626
                                           -------    -------   -------    -------

       Operating income (loss)                (936)        53      (752)       579

Interest income (expense)                       --          1        (3)         2
                                           -------    -------   -------    -------

       Income (loss) before income taxes      (936)        54      (755)       581

Income tax provision                            --         --         5         --
                                           -------    -------   -------    -------

Net income (loss)                          $  (936)   $    54   $  (760)   $   581
                                           =======    =======   =======    =======

Basic income (loss) per share              $ (0.18)   $  0.01   $ (0.15)   $  0.12
                                           =======    =======   =======    =======

Diluted income (loss) per share            $ (0.18)   $  0.01   $ (0.15)   $  0.09
                                           =======    =======   =======    =======

Basic - weighted average shares
  used in per share computations             5,207      5,003     5,175      4,961
                                           =======    =======   =======    =======

Diluted - weighted average shares
  used in per share computations             5,207      6,030     5,175      6,134
                                           =======    =======   =======    =======



            See notes to condensed consolidated financial statements.


                                      -4-


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



                                                                      Six months ended
                                                                          April 30,
                                                                     ------------------
                                                                       2005       2004
                                                                     -------    -------
                                                                          
Cash flows from operating activities:
     Net income (loss)                                               $  (760)   $   581
     Adjustments to reconcile net income (loss) to net cash
     provided (used) by operating activities:
         Depreciation and amortization:
              Property and equipment                                     105        106
              Software                                                    20         22
         Deferred compensation                                            32         --
         Amortization of intellectual property                            --        204
         Changes in operating assets and liabilities:
              Accounts receivable                                         69        185
              Inventories                                                451        129
              Other assets                                              (294)      (173)
              Trade accounts payable                                      (2)      (119)
              Other accrued liabilities                                 (163)      (276)
                                                                     -------    -------
                  Net cash provided (used) by operating activities      (542)       659
                                                                     -------    -------

Cash flows from investing activities:
     Purchases of property, plant  and equipment                         (70)       (55)
     Capitalized software costs                                         (120)       (78)
                                                                     -------    -------
                  Net cash used in investing activities                 (190)      (133)
                                                                     -------    -------

Cash flows from financing activities:
     Proceeds from exercise of warrants                                   --        116
     Proceeds from repayment of stockholder note                          --        142
     Proceeds from exercise of stock options                             104        227
                                                                     -------    -------
                  Net cash provided by financing activities              104        485
                                                                     -------    -------

              Net increase (decrease) in cash and cash equivalents      (628)     1,011

Cash and cash equivalents at beginning of period                       1,849      1,378
                                                                     -------    -------
Cash and cash equivalents at end of period                           $ 1,221    $ 2,389
                                                                     =======    =======


SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:
Non-cash stock portion of Antares purchase price                     $   196    $    --
                                                                     =======    =======



            See notes to condensed consolidated financial statements.


                                      -5-


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


1.   INTERIM PERIOD REPORTING:

These condensed consolidated financial statements of SBE, Inc. are unaudited and
include all adjustments,  consisting of normal recurring adjustments,  that are,
in the opinion of management, necessary for a fair presentation of the financial
position and results of operations and cash flows for the interim  periods.  The
results of operations  for the three and six and months ended April 30, 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 relate to matters such as potential liability
for sales allowances,  warranty and indemnification obligations,  collectibility
of accounts  receivable,  realizability  of inventories  and  recoverability  of
capitalized software and deferred tax assets.


2.   INVENTORIES:

Inventories were comprised of the following (in thousands):

                                         April 30,    October 31,
                                           2005         2004
                                         ---------    -----------
              Finished goods$                257        $1,343
              Parts and materials          1,217           583
                                          ------        ------
                                          $1,474        $1,926
                                          ======        ======


3.   NET INCOME (LOSS) PER SHARE:

Basic  income  (loss) per common  share for the three and six months ended April
30, 2005 and 2004 was computed by dividing the net income for such period by the
weighted average number of shares of common stock outstanding for such period. .


                                      -6-


Common  stock  equivalents  for the three  months and six months ended April 30,
2005 were 510,547 and 583,747,  respectively and were  anti-dilutive and as such
are not  included in the  calculation  of diluted  net income per share.  Common
stock  equivalents for the three months and six months ended April 30, 2004 were
1,026,890 and 1,173,517, respectively, and have been included in the calculation
of diluted net income per share. The common stock  equivalents for the three and
six months  ended April 30, 2004  include the  following  items:  1) 867,238 and
1,006,914  vested  employee  stock options,  respectively;  2) 90,707 and 97,658
common stock equivalents  subject to warrants,  respectively 3) 68,945 shares of
common stock to be issued in connection with the purchase of Antares.



                                                  Three months ended    Six months ended
($000 omitted)                                        April 30,              April 30,
- --------------                                    ------------------   ------------------
                                                    2005       2004      2005       2004
                                                  -------    -------   -------    -------
                                                                        
BASIC

Weighted average number of
 common shares outstanding                          5,207      5,003     5,175      4,961
                                                  -------    -------   -------    -------

Number of shares for computation of
 net income (loss) per share                        5,207      5,003     5,175      4,961
                                                  =======    =======   =======    =======

Net income (loss)                                 $  (936)   $    54   $  (760)   $   581
                                                  =======    =======   =======    =======

Net income (loss) per share                       $ (0.18)   $  0.01   $ (0.15)   $  0.12
                                                  =======    =======   =======    =======


DILUTED

Weighted average number of
 common shares outstanding                          5,207      5,003     5,175      4,961

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                           --      1,027        --      1,173
                                                  -------    -------   -------    -------

Number of shares for computation of
 net income (loss) per share                        5,207      6,030     5,175      6,134
                                                  =======    =======   =======    =======

Net income (loss)                                 $  (936)   $    54   $  (760)   $   581
                                                  =======    =======   =======    =======

Net income (loss) per share                       $ (0.18)   $  0.01   $ (0.15)   $  0.09
                                                  =======    =======   =======    =======



                                      -7-


4. STOCK BASED COMPENSATION:

At April 30, 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 Principle Board Opinion No.
25,  "Accounting  for  Stock  Issued  to  Employees,"  ("APB  25")  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  Standard No. 123,  "Accounting
for  Stock-Based  Compensation,"  ("SFAS 123") our net income  (loss) and income
(loss) per share would have been as follows (in thousands):

                                             Three Months          Six Months
                                            Ended April 30,     Ended April 30,
                                           2005       2004      2005       2004
                                         -------    -------   -------    -------
Net income (loss), as reported           $  (936)   $    54   $  (760)   $   581

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

Deduct: Total stock-based employee
compensation expense determined under
fair value based method for all awards,
net of related tax effects                   388         96     1,139        166
                                         -------    -------   -------    -------

Pro forma net income (loss)              $(1,324)   $   (42)  $(1,894)   $   415
                                         =======    =======   =======    =======
Income (loss) per share:
Basic - as reported                      $ (0.18)   $  0.01   $ (0.15)   $  0.12
                                         =======    =======   =======    =======
Basic - pro forma                        $ (0.25)   $ (0.01)  $ (0.37)   $  0.08
                                         =======    =======   =======    =======
Diluted - as reported                    $ (0.18)   $  0.01   $ (0.15)   $  0.09
                                         =======    =======   =======    =======
Diluted - pro forma                      $ (0.25)   $ (0.01)  $ (0.37)   $  0.07
                                         =======    =======   =======    =======

There were 280,000  stock  options  granted in the quarter ended April 30, 2005.
The assumptions  regarding the annual vesting of stock options were 25% per year
for options granted in 2005. The fair value of each option grant is estimated on
the  date of  grant  using  the  Black-Scholes  option-pricing  model  with  the
following  weighted-average  assumptions used for grants in 2005: Dividend yield
of 0%;  expected  volatility of 121.5%,  risk-free  interest  rate of 3.1%,  and
expected life of four years.


                                      -8-


5.   CONCENTRATION OF RISK:

In the three and six months  ended  April 30,  2005 and 2004,  most of our sales
were  attributable to sales of  communications  products and were derived from a
limited number of original  equipment  manufacturer  ("OEM")  customers.  In our
second  quarter of fiscal  2005,  we had sales to two  customers  that were each
greater than 10% of our net sales for the quarter and collectively accounted for
54% of net sales during the second quarter of fiscal 2005. In our second quarter
of fiscal 2004, we had sales to two customers  that  individually  accounted for
greater than 10% of our net sales for the quarter and collectively accounted for
50% of our net sales for that  quarter.  In the first six months of fiscal 2005,
we had sales to three customers that were each greater than 10% of our sales for
that period and collectively accounted for 61% of net sales during the first two
quarters of fiscal 2005. In the first six months of fiscal 2004, we had sales to
two customers that individually  accounted for greater than 10% of our net sales
for that  period  and  collectively  accounted  for 56% of our net sales for the
first two quarters of fiscal 2004.

As of April 30, 2005, we had two customers that each accounted for more than 10%
of our accounts receivable compared to three customers as of April 30, 2004.

6.  WARRANTY OBLIGATIONS AND OTHER GUARANTEES:

Warranty Reserve:
Our  products  are sold  with  warranty  provisions  that  require  us to remedy
deficiencies  in quality or performance of our products over a specified  period
of time,  generally  12  months,  at no cost to our  customers.  We  accrue  the
estimated  costs to be incurred in performing  warranty  services at the time of
revenue recognition and shipment of our 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 may increase, resulting in decreased gross margin.

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

                                                                     April 30,
                                                                   2005    2004
                                                                   ----    ----

       Warranty reserve at  beginning of period                    $ 20    $ 53
         Less: Cost to service warranty obligations                  (4)    (33)
         Plus: Increases to reserves                                  4      33
                                                                   ----    ----

       Total warranty reserve included in other accrued expenses   $ 20    $ 20
                                                                   ====    ====

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


                                      -9-


Indemnification Agreements:

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 any future amount 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 April 30, 2005 and October 31, 2004.

We  enter  into  agreements  with  other  companies  containing  indemnification
provisions in the ordinary course of business, typically with business partners,
contractors, customers and landlords. Under these provisions, we generally agree
to 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 relate to representations made by us with
regard to our intellectual  property rights.  These  indemnification  provisions
generally survive termination of the underlying agreement. The maximum potential
amount  of  future   payments   we  could  be   required  to  make  under  these
indemnification  provisions is unlimited. To date, we have not incurred material
costs to defend  lawsuits  or settle  claims  related  to these  indemnification
provisions. 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 April 30, 2005 and October 31, 2004.

Other:

We  are  the  secondary  guarantor  on the  lease  assignment  of  our  previous
headquarters  that  expires  in 2006.  We  believe  we will not have to make any
payments as a result of this guarantee and thus have not recorded a liability at
April 30, 2005.


7.  LOAN TO OFFICER

On November 6, 1998,  we made a loan to one of our  officers  and  stockholders,
which was used by the  officer/stockholder  to  exercise  an option to  purchase
139,400 shares of our common stock and related taxes. The loan, as amended,  was
collateralized  by shares of our common stock,  bore interest at a rate of 2.48%
per annum, with interest due annually and the entire amount of the principal 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  based on the fair
value of the common stock  collateralizing  the note at October 31, 2002 and the
amount of the officer's  personal  assets  considered  likely to be available to
settle the note in December 2003.

During the fourth quarter of fiscal 2003, the officer sold 139,400 shares of our
common stock and used the proceeds from the stock sale to repay  $362,800 of the
loan from us. As a result of the  fiscal  2003 loan  payment,  we  recognized  a
benefit in the fourth quarter of 2003 of $235,000 related to the reversal of the
loan impairment charge taken by us in fiscal 2002. In November 2003, the officer


                                      -10-


sold  additional  shares of our common  stock and used the proceeds to repay the
remaining loan balance in full. As a result, in our first quarter of fiscal 2004
we recorded a benefit of $239,000  resulting  from 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 based on his  continued  service as a director of the
Company.  As of April 30, 2005,  $32,000 of the deferred  compensation  has been
amortized to expense and is included in General and Administrative expense.

9.  PENDING ACQUISITION AND PRIVATE PLACEMENT FINANCING

On March 28, 2005, the Company  entered into an Agreement and Plan of Merger and
Reorganization  (the  "Merger   Agreement")  with  PyX  Technologies,   Inc.,  a
California  corporation  ("PyX"). The Merger Agreement provides for PyX to merge
with and into a wholly-owned subsidiary of the Company. At the effective time of
the  merger,  each share of issued  and  outstanding  PyX  Common  Stock will be
converted  into the right to receive 0.46 shares of the Company's  Common Stock,
and all outstanding options to acquire PyX Common Stock will be assumed. A total
of 2,561,050  shares of the Company's  Common Stock will be issued in respect of
outstanding  PyX Common Stock. An additional  2,038,950  shares of the Company's
Common  Stock will be  issuable  upon  exercise  of assumed  stock  options  for
services of selling  shareholders  who will become  employees of the Company.  A
total of 95% of the Company's  shares issued in connection  with the merger will
be subject to a one-year market standoff,  such that only 128,053 of such shares
will be freely tradable prior to the first  anniversary of the closing date. The
Company  has also  agreed to  register  the option  shares on a Form S-8 shortly
following the closing.  The option shares are issuable upon exercise of options,
subject to vesting  restrictions that do not begin to lapse until February 2006,
except that if an  optionee's  employment  is  terminated  without  cause or the
optionee resigns for certain specified reasons,  the vesting will accelerate and
the options  will become  fully  vested.  The Board of  Directors of each of the
Company  and  PyX  have  approved  the  Merger   Agreement.   The   transactions
contemplated  by  the  Merger  Agreement  are  subject  to the  approval  of the
Company's  stockholders,  the Company  obtaining  at least $5.0 million in gross
proceeds from a financing to close in connection with the Merger, the receipt by
the Company of audited  financial  statements of PyX and other customary closing
conditions.

On May 4, 2005, the Company entered into a unit subscription agreement with AIGH
Investment  Partners,  LLC and  other  accredited  investors  providing  for the
private  placement  of shares of the  Company's  common  stock and  warrants  to
purchase  shares of the  Company's  common  stock,  with gross  proceeds  to the
Company  of  $5,150,000.  The  unit  subscription  agreement  provides  that the
investors  will  invest  $5,150,000  for  units  consisting  of one share of the


                                      -11-


Company's common stock and a warrant to purchase 0.5 of a share of the Company's
common stock concurrent with the close of the above merger agreement.  The price
per unit is to be the lowest of:

      o     $2.50;

      o     92% of the average closing sale price per share of the Company's
            common stock as quoted on the Nasdaq SmallCap Market for the five
            preceding consecutive trading days on which the Company's common
            stock trades ending on the date immediately before the closing date
            of the private placement; and

      o     95% of the closing sale price per share of the Company's common
            stock as quoted on The Nasdaq SmallCap Market on the trading day on
            which the Company's common stock trades immediately preceding the
            closing date of the private placement.

The Company has the right to terminate the unit  subscription  agreement and not
close the transaction if the price per unit is less than $2.00.

The warrants issued in connection with the private placement will have a term of
five years and will be  exercisable  at a per share  price  equal to 133% of the
unit  price,  subject  to  proportional  adjustments  for  stock  splits,  stock
dividends,  recapitalizations  and the like.  The  warrants  will also contain a
cashless exercise feature.

The Company  has agreed to file a  registration  statement  within 60 days after
completion  of the private  placement  registering  for resale the shares of our
common stock, including shares issuable upon exercise of the warrants, issued to
the purchasers in the private placement.

The Company has  capitalized in other assets  approximately  $254,000 in prepaid
costs related to this transaction.

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

FORWARD LOOKING STATEMENTS

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


                                      -12-


The  following  discussion  should  be read in  conjunction  with the  condensed
consolidated  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

IF WE ARE UNABLE TO COMPLETE THE PYX MERGER AND THE PROPOSED PRIVATE PLACEMENT,
OUR BUSINESS WILL BE ADVERSELY AFFECTED.

If the merger with PyX and the private placement are not completed, our business
and the market price of our stock price may be adversely affected.  We currently
anticipate  that our available  cash  balances,  available  borrowings  and cash
generated from operations will be sufficient to fund our operations only through
July 2005.  If we are unable to complete the  transactions,  we may be unable to
find another way to grow our business.  Costs related to the transactions,  such
as  legal,  accounting  and  financial  advisor  fees,  must be paid even if the
transactions are not completed. In addition, even if we have sufficient funds to
continue to operate our business but the  transactions  are not  completed,  the
current market price of our common stock may decline.

WE  DEPEND  UPON A SMALL  NUMBER OF  ORIGINAL  EQUIPMENT  MANUFACTURERS  ("OEM")
CUSTOMERS.  THE LOSS OF ANY OF THESE  CUSTOMERS,  OR THEIR FAILURE TO SELL THEIR
PRODUCTS, COULD 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 two quarters of fiscal 2005 and 2004,  sales of Versa Module Europa
("VME")  products to The  Hewlett-Packard  Company ("HP")  accounted for 23% and
42%, respectively, of our net sales. We made our final shipment for $1.0 million
of our VME products to HP in the first fiscal quarter of fiscal 2005. Our future
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 34%
and 20% of our net sales for the  quarter  ended April 30,  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.


                                      -13-


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,  could  have a  material  adverse  effect on our  operating  results,
financial condition and cash flows.

As of April 30, 2005, Data Connection  Limited and Nortel Networks  individually
accounted  for  43%  and  23%  of our  accounts  receivable,  respectively,  and
collectively accounted for 66% of our accounts receivable.  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.  We believe
that our existing cash balances and our  anticipated  cash flow from  operations
and financing  alternatives  will satisfy our working capital needs only through
July 2005.  [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.]  Update for
current cash situation

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 chip sets used in most of our products  are  currently  available  only from
Motorola.  In addition,  certain other  components are currently  available only
from other single suppliers.  If these suppliers  discontinue or upgrade some of
the components used in our products,  we could be required 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.


                                      -14-


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"),  third
generation  wireless services ("3G Wireless "), Serial ATA ("SATA "), , Internet
Small Computer System Interface  ("iSCSI")Serial Attached SCSI ("SAS "), 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,  wide area network ("WAN") and local area network
("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,
encryption  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, SAS, TOE, VoIP and other  technologies.  In
addition,  we may encounter  increased  competition  from  operating  system and
network  operating  system vendors to the extent that 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.


                                      -15-


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

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


                                      -16-


rights of the  holders  of our  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.

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,


                                      -17-


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
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.

In January 2004, we partnered  with NCOMM, a New Hampshire  company,  to provide
Call Control  Trunk  Management  Software for our WAN wireline  products.  NCOMM
delivers  the  underpinning  drop-in  software  technology  necessary  to  build
interoperable,  standards-compliant  WAN access devices:  framer  configuration,
alarming & fault  management,  PerfMon,  line  testing,  signaling and Automatic
Protection Switching. The combination of our WAN products and the NCOMM software
reduces our telecommunications  customers product time-to-market through turnkey
T1/E1/T3/E3 telecommunications source code.

In April 2005, we contracted  with  SignaLogic,  a Texas  company,  to develop a
family of VoIP Digital Signal Protocol ("DSP")  products that will  interoperate
with our HighWire and WAN products to provide a high-density cost efficient VoIP
gateway with full media gateway  functionality.  The VoIP gateway is targeted at
telecommunications,  cable and Internet Service Providers (`ISP") companies that
provide VoIP services. The first product will be completed in our third quarter.

We are currently  developing an IP Post Branch Exchange  ("PBX") software stack.
The software  stack will convert  analog-based  telecommunications  signals into
packet based signals to enable VoIP services using our WAN products.

In May 2004,  we  partnered  with PyX  Technologies,  a California  company,  to
provide iSCSI software products that  strategically  support our TOE development
plans.  Thishigh-value iSCSI storage software stack utilizes our 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 the
server to storage.  The  initiator is  typically a host (either a PC,  server or
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").  The target is any storage device,  such as disk drives,  raid systems,
CDROM's, DVD's, or tapes. On March 28, 2005, we entered into a definitive merger
agreement with PyX pursuant to which PyX will merge with and into a wholly-owned
subsidiary of ours. This merger will allow us to own the  intellectual  property
imbedded  in the PyX  iSCSI  software  product.  The  merger is  subject  to the
approval of our stockholders.

Managing  storage is  universally  regarded as one of the most  burdensome of IT
responsibilities. In the direct-attached storage environments that most small to


                                      -18-


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  normally
required in order to handle storage  expansion,  reallocation and repairs.  With
SANs,  storage  management is consolidated  into 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 than with a direct attached storage system. When
additional  capacity is needed, IT managers can 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
our TOE dual port Gigabit Ethernet card to recover from  transmission  failures.
In addition,  the PyX iSCSI software uses our TOE acceleration feature to obtain
wire transmission speeds of up to two Gigabits per second. The SBE/PyX TOE/iSCSI
product has Error  Recovery  Level 0 ("ERL0")  through  Error  Recovery  Level 2
("ERL2") failure recovery  functionality.  ERL2  functionality is reached when a
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 our
TOE hardware, the transmission is re-sent from the point of failure and not from
the  beginning  of the  transmission,  as is the  case  with  other  ERL0  iSCSI
products,  enabling  the user to  ensure  that  all  data  has been  transmitted
successfully.

Our business is  characterized  by a concentration of sales to a small number of
OEMs and distributors, consequently, the timing of significant orders from major
customers and their product cycles causes fluctuations in our operating results.
HP has been the largest of our  customers.  Sales to HP accounted for 0% and 23%
of our net sales in the three and six months ended April 30, 2005, respectively,
and 36% and 42% for the same periods in fiscal 2004,  respectively.  We made our
final  shipment to HP in the first fiscal  quarter of fiscal 2005. In the second
quarter of fiscal 2005 sales to Nortel  Networks  and Data  Connections  Limited
accounted for greater than 10% of net sales for the quarter. Nortel was the only
customer  other than HP that  accounted for greater than 10% of our net sales in
the three or six  months  ended  April 30,  2004.  As of April  30,  2005,  Data
Connection Limited and Nortel Networks individually accounted for 43% and 18% of
our accounts receivable, respectively, and collectively accounted for 61% of our
accounts receivable. HP accounted for 17% of our accounts receivable as of April
30, 2004 and two other  customers  each  accounted  for greater  that 10% of our
accounts receivable.  No other customer individually accounted for more than 10%
of our accounts receivable as of April 30, 2005 or 2004, respectively. Orders by
our OEM  customers  are affected by factors  such as new product  introductions,
product life cycles, inventory levels,  manufacturing strategy, contract awards,
competitive conditions and general economic conditions.  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.


                                      -19-


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.

BACKLOG

On April 30, 2005,  we had a sales  backlog of product  orders of  approximately
$1.2 million compared to a sales backlog of product orders of approximately $4.8
million one year ago.  None of the April 30, 2005 backlog is related to sales of
VME products to HP, as compared to $2.8 million as of April 30, 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  indemnifications  obligations,  accounts  receivable,
realizability  of inventories  and  recoverability  of capitalized  software and
deferred tax assets. Actual results could differ from those estimates.

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  outstanding  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
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);


                                      -20-


      -     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  thereby 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 Statement of Financial  Accounting  Standards 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 quarter ended April 30, 2005,  $79,000, or 5%, of our sales were sold
to  distributors  as  compared  to  $361,000,  or 12%,  of our sales in the same
quarter of fiscal 2004. During the six months ended April 30, 2005, $253,000, or
6%, of our sales were sold to distributors  as compared to $590,000,  or 10%, of
our sales in the same period of fiscal 2004.

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
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


                                      -21-


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 that we experience  increased
warranty  claim activity or increased  costs  associated  with  servicing  those
claims,  the warranty  accrual will  increase,  resulting in increased  COGS 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
pre-tax  income,  we have fully  reserved  our deferred tax assets as of each of
April 30, 2005 and October 31, 2004. In the event that 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.


                                      -22-


New Accounting Pronouncements

In December 2004, the FASB issued Statement of Financial  Accounting S No. 123R,
"Share  Based  Payments"  ("SFAS  123R"),  which  amends  Statement of Financial
Accounting  Standard No. 123,  "Accounting  for Stock-Based  Compensation,"  and
requires public entities (other than those filing as small business  issuers) to
report  stock-based  employee  compensation  in their financial  statements.  As
modified in April 2004,  we will be  required to comply with the  provisions  of
SFAS 123R as of the first  interim  period for the fiscal year  beginning  on or
after  June 15,  2005.  Thus,  we will be  required  to  comply  with  SFAS 123R
beginning  with our quarter  ending January 31, 2006. 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,  our  consolidated
statements of operations  data for the three and six months ended April 30, 2005
and  2004.  These  operating  results  are  not  necessarily  indicative  of our
operating results for any future period.



                                     THREE MONTHS ENDED          SIX MONTHS ENDED
                                          APRIL 30,                  APRIL 30,
                                    --------------------       --------------------
                                      2005        2004           2005        2004
                                    --------    --------       --------    --------
                                                                    
Net sales                                100%        100%           100%        100%
Cost of sales                             63          48             51          46
                                    --------    --------       --------    --------
  Gross profit                            37          52             49          54
                                    --------    --------       --------    --------
Product research and development          34          18             23          18
Sales and marketing                       33          19             25          18
General and administrative                25          13             18          12
Loan benefit                              --          --             --          (4)
                                    --------    --------       --------    ---------
Total operating expenses                  92          50             66          44
                                    --------    --------       --------    --------
  Operating income (loss)                (55)          2            (17)         10
Interest income                           --          --             --          --
Income tax benefit                        --          --             --          --
                                    --------    --------       --------    --------
  Net income (loss)                      (55)%         2%           (17)%        10%
                                    =========   ========       =========   ========


NET SALES

Net sales  for the  second  quarter  of fiscal  2005  were $1.7  million,  a 43%
decrease from $3.0 million in the second  quarter of fiscal 2004.  For the first
six months of fiscal 2005, net sales were $4.5 million,  which represented a 24%
decrease over net sales of $5.9 million for the same period in fiscal 2004. This
decrease  was  primarily  attributable  to a decline in shipments to HP combined
with a decrease in shipments in our adapter products. This decrease in shipments
was partially offset by an increase in our HighWire  business.  Sales to HP were
$0 and  $1.0  million  in the  three  and  six  months  ended  April  30,  2005,
respectively,  compared to $1.1 million and $2.5 million for the same periods of
fiscal 2004, respectively.  Sales to HP, primarily of VME products,  represented


                                      -23-


0% and 23% of total  sales for the three and six months  ended April 30, 2005 as
compared to 36% and 42% of total sales during the  comparable  periods 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.  We may not  succeed  in
obtaining  new orders from  existing or new  customers  sufficient to replace or
exceed the net sales attributable to HP. Data Connection Limited represented 34%
and 22% and  Nortel  Networks  represented  20% and 16% of our net sales for the
three months and six months ended April 30, 2005, respectively.  Nortel Networks
was our only customer other than HP that individually  accounted for over 10% of
our sales in the three-month period ended April 30, 2004.

Sales of our adapter  products  were $812,000 and $1.7 million for the three and
six months ended April 30, 2005,  respectively,  as compared to $1.5 million and
$2.8  million for the same periods in fiscal  2004,  respectively.  Sales of our
HighWire  products  were  $707,000 and $1.3 million for the three and six months
ended April 30, 2005, respectively, as compared to $323,000 and $476,000 for the
same  periods  in fiscal  2004,  respectively.  Our  adapter  products  are used
primarily in  edge-of-the-network  applications  such as Virtual Private Network
("VPN") and other  routers,  VoIP  gateways and security  devices.  Our HighWire
products  are  primarily  targeted  at  core-of-the-network   applications  used
primarily by telecommunications  central offices and VoIP providers. The Gigabit
Ethernet and other adapter  products we acquired in the Antares  acquisition are
used primarily in enterprise  applications  such as high-end servers and storage
arrays  using both  Solaris and Linux  software.  In the next few years,  if the
acquisition  of PyX is  finalized,  we expect  our net sales  will be  generated
primarily by sales of our iSCSI storage software products,  followed by sales of
our  VoIP/HighWire  products  and our  adapter  products  with  Linux  software.
Although we expect to see sales growth in our iSCSI  products as these  products
gain  market  acceptance,  there can be no  assurance  that such an  increase or
adoption  will  occur.  We expect to see  continued  slowness in the sale of our
adapter products,  but are encouraged by the acceptance of our HighWire products
and expect to see continued grow in these high margin products.  In addition, we
will  continue to sell and support  our older VME  products,  but expect them to
decline  significantly as the OEM products in which they are embedded are phased
out.

The communications  market continues 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  among  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 second  quarter of fiscal 2005 was
37% as compared to 52% for the second  quarter of fiscal 2004. For the first six


                                      -24-


months of fiscal 2005,  our gross margin was 49% as compared to 54% for the same
period in fiscal 2004.  The decrease in the gross margin is due primarily to the
product mix of our sales.  In the quarter  ended April 30, 2005, we had no sales
to HP as  compared  to net sales of $1.1  million in the same  quarter of fiscal
2004 and in the six  months  ended  April  30,  2005,  we had net  sales of $1.0
million to HP as  compared to $2.5  million in the same  period  last year.  The
gross  margin on the HP sales was  approximately  70% as compared to the average
gross  margin on HighWire and adapter  products of mid-50%.  We expect our gross
margin to range  between  47% and 49% for fiscal  2005.  However,  if market and
economic conditions,  particularly in the telecommunications sector, continue to
deteriorate or fail to recover, our gross margin may be lower than expected.

PRODUCT RESEARCH AND DEVELOPMENT

Product  research and  development  expenses for the three and six month periods
ended April 30, 2005 were  $573,000  and $1.1  million,  respectively,  a slight
increase from $543,000 for each of the  comparable  three month period in fiscal
2004 and no change from the comparable six month period.  The increase  resulted
primarily from engineering  staffing increases to work on PyX software products.
We remain  committed  to the  development  and  enhancement  of new and existing
products and  anticipate  increasing our spending over the course of fiscal 2005
to capitalize  on new  products.  We did not  capitalize  any internal  software
development costs in the six month period ended April 30, 2005.

SALES AND MARKETING

Sales and marketing expenses for the three and six month periods ended April 30,
2005 were  $567,000 and $1.1 million,  respectively,  virtually  unchanged  from
$564,000 and $1.1  million for the same  periods in fiscal  2004.  We expect our
sales and marketing expenses to increase over the remainder of fiscal 2005 as we
continue to accelerate  our product  marketing  efforts and attend an increasing
number  of  industry-specific  trade  shows,  especially  for the iSCSI and VoIP
products.

GENERAL AND ADMINISTRATIVE

General and  administrative  expenses for the three and six months periods ended
April 30, 2005 were  $426,000  and  $795,000,  respectively,  an  increase  from
$400,000 and  $764,000 for the same periods in fiscal 2004.  The increase in our
general and  administrative  expense was primarily due to our compliance efforts
related  to  Section  404  of  the  Sarbanes-Oxley  Act  of  2002.  General  and
administrative  expenses are expected to remain flat for the remainder of fiscal
2005.

LOAN RESERVE BENEFIT

On November 6, 1998, we made a loan to our former  president and chief executive
offer, who retired as of December 31, 2004, 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.


                                      -25-


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.

NET INCOME (LOSS)

As a result of the factors  discussed  above, we recorded net losses of $936,000
and  $760,000  in the three and six  month  periods  ended  April 30,  2005,  as
compared to net income of $54,000 and  $581,000  for the same  periods in 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:

      -     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;

      -     our gross profit margin;

      -     our ability to raise additional capital, if necessary; and

      -     our ability to secure credit facilities, if necessary.

At April 30, 2005, we had cash and cash equivalents of $1.2 million, as compared
to $1.8  million at October 31,  2004.  In the first six months of fiscal  2005,
$542,000 of cash was used in operating activities,  primarily as a result of our
net loss and an  increase  in our other  assets  and a decrease  in our  accrued
liabilities,   partially   offset  by  a  decrease  in  inventory  and  accounts
receivable.  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 in January 2005 with an inventory cost of approximately  $300,000 that was
held as inventory at October 31, 2004. Working capital, comprised of our current


                                      -26-


assets less our current  liabilities,  at April 30,  2005 was $3.2  million,  as
compared to $3.9 million at October 31, 2004.

In the first six months of fiscal 2005,  we purchased  $70,000 of fixed  assets,
consisting  primarily of computer  and  engineering  equipment,  and $120,000 in
software,  primarily for engineering and product design  activities and payments
related to the contract to design our VoIP products.  Capital  expenditures  for
each of the remaining quarters of fiscal 2005 are expected to range from $25,000
to $100,000 per quarter.

We  received  $104,000  in the first six  months  of fiscal  2005 from  payments
related to common stock  purchases  made by  employees  pursuant to our employee
stock purchase plan and the exercise of employee stock options.

We have a working  capital line of credit with a Bank that has an annual renewal
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 April 30, 2005.

Our projected quarterly cash flow break-even point is approximately $3.0 million
to $3.1 million in net sales if gross margin is 47% to 49%. Our projected  sales
are to a  limited  number of new and  existing  OEM  customers  and are based on
internal and  customer-provided  estimates of future  demand,  not firm customer
orders.  If our  projected  sales  do not  materialize,  we may  need to  reduce
expenses  and raise  additional  capital  through  customer  prepayments  or the
issuance of debt or equity  securities.  If additional  funds are raised through
the issuance of preferred  stock or debt,  these  securities  could have rights,
privileges or  preferences  senior to those of common stock,  and debt covenants
could impose  restrictions on our  operations.  The sale of equity or debt could
result in additional  dilution to current  stockholders,  and such financing may
not be available to us on acceptable terms, if at all.


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,  maturity  of less than  three  months.  Our
financial instrument holdings at April 30, 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.


ITEM 4.           CONTROLS AND PROCEDURES

         (a)        Evaluation of Disclosure Controls and Procedures


                                      -27-


         An  evaluation  as  of  April  30,  2005  was  carried  out  under  the
supervision of and with the participation of the Company's management, including
the  Company's  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  Securities  and Exchange  Commission
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,  the Company's Chief Executive Officer and Chief Financial
Officer  concluded that the Company's  disclosure  controls and procedures  were
effective.

         (b)        Changes in Internal Controls over Financial Reporting

            The Company's  management,  including the Company's  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
April 30, 2005,  and has concluded  that there was no change during such quarter
that has materially affected,  or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

PART II. OTHER INFORMATION


ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)  The annual meeting of stockholders was held on Tuesday,  March 22, 2005, at
     our corporate  offices located at 2305 Camino Ramon,  Suite 200, San Ramon,
     California.


The stockholders approved the following two items:

     (i) The  election of two  directors  to hold  office  until the 2008 Annual
Meeting of Stockholders:

                                               For           Withhold
                                            ---------        --------
                  Ronald Ritchie            4,995,934          4,843
                  Daniel Grey               4,995,405          5,372


     (ii)   The  ratification  of  the  selection  of  BDO  Seidman  LLP  as our
            independent auditors for the fiscal year ending October 31, 2005.

                                  For            Against       Abstain
                                ---------        -------       -------
                                4,996,990        1,767          2,020


                                      -28-


ITEM 6.           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 December 15, 1997.

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.

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(4)+    Letter Agreement, dated October 30, 2001, amending (i) Amendment No.
            S/M 018-4 dated April 3, 2001, and (ii) Purchase Agreement dated May
            6, 1991, each between SBE, Inc. and Compaq Computer Corporation

10.9(7)     Stock subscription  agreement and warrant to purchase111,111 of SBE,
            Inc.  Common  Stock dated  April 30,  2002  between  SBE,  Inc.  and
            Stonestreet Limited Partnership.

10.10(8)    Amendment  dated  August 22,  2002 to stock  subscription  agreement
            dated April 20, 2002 between SBE, Inc. and Stonestreet LP.

10.11(9)    Securities  Purchase  Agreement,  dated July 27, 2003,  between SBE,
            Inc. and purchasers of SBE's common stock thereunder, including form
            of warrant issued thereunder

10.12(9)    Form of  warrant  issued  to  associates  of  Puglisi  & Co.  ($1.50
            exercise price)

10.13(9)    Form of warrant  issued to  associates  of Puglisi & Co.  ($1.75 and
            $2.00 exercise price)

31.1        Certification of Chief Executive Officer

31.2        Certification of Chief Financial Officer


                                      -29-


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

*           Indicates  management contract or compensation plans or arrangements
            filed pursuant to Item 601(b)(10) of Regulation SK.

+           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 May
            23, 2002 and incorporated herein by reference.

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

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


                                      -30-


                                   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 June 2, 2005.


                                        SBE, INC.
                                        Registrant


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

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



                                      -31-